UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
________________________________
FORM 10-Q
________________________________
(Mark One)
[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2025
or
[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from to
Commission file Number 000-56468
JUSHI HOLDINGS INC.
(Exact name of registrant as specified in its charter)
________________________________________________________________________________________________
| British Columbia | 98-1547061 | |||||||||||||
| (State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) | |||||||||||||
301 Yamato Road, Suite 3250 Boca Raton, FL (Address of principal executive offices) | (561) 617-9100 (Registrant’s telephone number, including area code) | 33431 (Zip Code) | ||||||||||||
Not Applicable (Former name, former address and former fiscal year, if changed since last report.) | ||||||||||||||
| Securities registered pursuant to Section 12(b) of the Act: | ||||||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
N/A | N/A | N/A | ||||||||||||
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. Yes ☒ 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). Yes ☒ No □
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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.
Large accelerated filer | ☐ | 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 Exchange Act). Yes ☐ No ☒
As of July 30, 2025, the registrant had 196,696,597 subordinate voting shares, no par value per share, no multiple voting shares, no par value per share, no super voting shares, no par value per share, and no preferred shares, no par value per share, outstanding.
JUSHI HOLDINGS INC.
Table of Contents
For the quarterly period ended June 30, 2025
Part I | Page | ||||||||||
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (this “report”) may contain “forward-looking statements” and “forward‐looking information” within the meaning of applicable securities laws, including Canadian securities legislation and United States (“U.S.”) securities legislation (collectively, “forward-looking information”) which are based upon the Company’s current internal expectations, estimates, projections, assumptions and beliefs. All information, other than statements of historical facts, included in this report that address activities, events or developments that the Company expects or anticipates will or may occur in the future constitutes forward‐looking information. Forward‐looking information is often identified by the words, “may”, “would”, “could”, “should”, “will”, “intend”, “plan”, “anticipate”, “believe”, “estimate”, “expect” or similar expressions and includes, among others, information regarding: future business strategy; competitive strengths, goals, expansion and growth of the Company’s business, operations and plans, including new revenue streams; the implementation by the Company of certain product lines; the implementation of certain research and development; the application for additional licenses and the grant of licenses that will be or have been applied for; the expansion or construction of certain facilities; the reduction in the number of our employees; the expansion into additional U.S. and international markets; any potential future legalization of adult use and/or medical marijuana under U.S. federal law; expectations of market size and growth in the U.S. and the states in which the Company operates; expectations for other economic, business, regulatory and/or competitive factors related to the Company or the cannabis industry generally; and other events or conditions that may occur in the future.
Readers are cautioned that forward‐looking information is not based on historical facts but instead is based on reasonable assumptions and estimates of the management of the Company at the time they were provided or made and such information involves known and unknown risks, uncertainties, including our ability to continue as a going concern, and other factors that may cause the actual results, level of activity, performance or achievements of the Company, as applicable, to be materially different from any future results, performance or achievements expressed or implied by such forward‐looking information. Such factors include, among others: the limited operating history of the industry and the Company; risks related to managing the growth of the Company including completed, pending or future acquisitions or dispositions, including potential future impairment of goodwill or intangibles acquired and/or post-closing disputes; risks related to the continued performance, expansion and/or optimization of existing operations in California, Illinois, Massachusetts, Nevada, Ohio, Pennsylvania, and Virginia; risks related to the anticipated openings of additional dispensaries or relocation of existing dispensaries subject to licensing approval; the Company’s history of operating losses and negative operating cash flows; increasing competition in the industry; risks inherent in an agricultural business, such as the effects of natural disasters; reliance on the expertise and judgment of senior management of the Company; risks associated with cannabis products manufactured for human consumption including potential product recalls; limited research and data relating to cannabis; constraints on marketing products; risk of litigation; insurance-related risks; public opinion and perception of the cannabis industry; risks related to the economy generally; fraudulent activity by employees, contractors and consultants; risks relating to the Company’s current amount of indebtedness; reliance on key inputs, suppliers and skilled labor, and third party service provider contracts; reliance on manufacturers and contractors; risks of supply shortages or supply chain disruptions; risks relating to pandemics and forces of nature; risks related to the enforceability of contracts; risks related to inflation, the rising cost of capital, and stock market instability; risks relating to U.S. regulatory landscape and enforcement related to cannabis, including political risks; risks relating to anti‐money laundering laws and regulation; cannabis-related tax risks and challenges from governmental authorities with respect to the Company’s application for Employee Retention Tax Credits (ERC); other governmental and environmental regulation; risks related to proprietary intellectual property and potential infringement by third parties; sales of a significant amount of shares by existing shareholders; the limited market for securities of the Company; risks relating to the need to raise additional capital either through debt or equity financing; costs associated with the Company being a publicly-traded company and a U.S. and Canadian filer; risks related to co‐investment with parties with different interests to the Company; conflicts of interest and related party transactions; cybersecurity risks; and risks related to the Company’s critical accounting policies and estimates. Refer to Part I - Item 1A. Risk Factors in the Company’s Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission on March 6, 2025, for more information.
Although the Company has attempted to identify important factors that could cause actual results to differ materially, there may be other factors that cause results not to be as anticipated, estimated or intended. There can be no assurance that such forward‐looking information will prove to be accurate as actual results and future events could differ materially from those anticipated in such information. Accordingly, readers should not place undue reliance on the forward‐looking information contained in this report or other forward-looking statements made by the Company. Forward‐looking information is provided and made as of the date of this Quarterly Report on Form 10-Q and the Company does not undertake any obligation to revise or update any forward‐looking information or statements other than as required by applicable law.
Unless the context requires otherwise, references in this report to “Jushi,” “Company,” “we,” “us” and “our” refer to Jushi Holdings Inc. and our subsidiaries.
PART I - FINANCIAL INFORMATION
1Item 1. Financial Statements
JUSHI HOLDINGS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands of U.S. dollars, except share amounts)
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
JUSHI HOLDINGS INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands of U.S. dollars, except share and per share amounts)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| REVENUE, NET | $ | 65,046 | $ | 64,595 | $ | 128,892 | $ | 130,054 | |||||||||||||||
| COST OF GOODS SOLD | (36,122) | (32,029) | (74,193) | (65,158) | |||||||||||||||||||
| GROSS PROFIT | 28,924 | 32,566 | 54,699 | 64,896 | |||||||||||||||||||
| OPERATING EXPENSES | 25,322 | 24,162 | 52,968 | 52,373 | |||||||||||||||||||
INCOME FROM OPERATIONS | 3,602 | 8,404 | 1,731 | 12,523 | |||||||||||||||||||
| OTHER INCOME (EXPENSE): | |||||||||||||||||||||||
| Interest expense, net | (10,219) | (9,071) | (20,219) | (18,615) | |||||||||||||||||||
Fair value gain (loss) on derivatives | (187) | 5,312 | 450 | 212 | |||||||||||||||||||
| Other, net | 4,401 | 2,746 | 7,598 | 4,663 | |||||||||||||||||||
Total other income (expense), net | (6,005) | (1,013) | (12,171) | (13,740) | |||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAX | (2,403) | 7,391 | (10,440) | (1,217) | |||||||||||||||||||
Income tax expense | (9,928) | (9,329) | (18,906) | (19,076) | |||||||||||||||||||
NET LOSS | $ | (12,331) | $ | (1,938) | $ | (29,346) | $ | (20,293) | |||||||||||||||
LOSS PER SHARE - BASIC AND DILUTED | $ | (0.06) | $ | (0.01) | $ | (0.15) | $ | (0.10) | |||||||||||||||
Weighted average shares outstanding - basic and diluted | 195,196,597 | 195,138,473 | 195,196,597 | 195,135,057 | |||||||||||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
JUSHI HOLDINGS INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (DEFICIT)
(In thousands of U.S. dollars, except share amounts)
| Six Months Ended June 30, 2025 | ||||||||||||||||||||||||||||||||||||||
| Paid-In Capital | Accumulated Deficit | Total Jushi Shareholders' Equity (Deficit) | Non-Controlling Interests | Total Equity (Deficit) | ||||||||||||||||||||||||||||||||||
| Subordinate Voting Shares | ||||||||||||||||||||||||||||||||||||||
| Balances - January 1, 2025 | 196,696,597 | $ | 508,386 | $ | (558,621) | $ | (50,235) | $ | — | $ | (50,235) | |||||||||||||||||||||||||||
| Share-based compensation (including related parties) | — | (307) | — | (307) | — | (307) | ||||||||||||||||||||||||||||||||
Reclassification of warrants | — | 1,377 | — | 1,377 | — | 1,377 | ||||||||||||||||||||||||||||||||
Recognition of non-controlling interest in acquisition | — | — | — | — | 300 | 300 | ||||||||||||||||||||||||||||||||
| Net loss | — | — | (17,015) | (17,015) | — | (17,015) | ||||||||||||||||||||||||||||||||
| Balances - March 31, 2025 | 196,696,597 | $ | 509,456 | $ | (575,636) | $ | (66,180) | $ | 300 | $ | (65,880) | |||||||||||||||||||||||||||
| Share-based compensation (including related parties) | — | 374 | — | 374 | — | 374 | ||||||||||||||||||||||||||||||||
| Net loss | — | — | (12,331) | (12,331) | — | (12,331) | ||||||||||||||||||||||||||||||||
| Balances - June 30, 2025 | 196,696,597 | $ | 509,830 | $ | (587,967) | $ | (78,137) | $ | 300 | $ | (77,837) | |||||||||||||||||||||||||||
Six Months Ended June 30, 2024 | |||||||||||||||||||||||||||||||||||
| Paid-In Capital | Accumulated Deficit | Total Jushi Shareholders' Equity (Deficit) | Non-Controlling Interests | Total Equity (Deficit) | |||||||||||||||||||||||||||||||
| Subordinate Voting Shares | |||||||||||||||||||||||||||||||||||
| Balances - January 1, 2024 | 196,631,598 | $ | 503,612 | $ | (509,844) | $ | (6,232) | $ | (1,387) | $ | (7,619) | ||||||||||||||||||||||||
Shares issued upon exercise of stock options | 3,333 | 2 | — | 2 | — | 2 | |||||||||||||||||||||||||||||
| Share-based compensation (including related parties) | — | 1,524 | — | 1,524 | — | 1,524 | |||||||||||||||||||||||||||||
Issuance of warrants | — | 863 | — | 863 | — | 863 | |||||||||||||||||||||||||||||
| Net loss | — | — | (18,355) | (18,355) | — | (18,355) | |||||||||||||||||||||||||||||
| Balances - March 31, 2024 | 196,634,931 | $ | 506,001 | $ | (528,199) | $ | (22,198) | $ | (1,387) | $ | (23,585) | ||||||||||||||||||||||||
| Shares issued upon exercise of stock options | 8,333 | 5 | — | 5 | — | 5 | |||||||||||||||||||||||||||||
| Share-based compensation (including related parties) | — | 347 | — | 347 | — | 347 | |||||||||||||||||||||||||||||
Deconsolidation of Jushi Europe | — | — | — | — | 1,387 | 1,387 | |||||||||||||||||||||||||||||
Net loss | — | — | (1,938) | (1,938) | — | (1,938) | |||||||||||||||||||||||||||||
| Balances - June 30, 2024 | 196,643,264 | $ | 506,353 | $ | (530,137) | $ | (23,784) | $ | — | $ | (23,784) | ||||||||||||||||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
JUSHI HOLDINGS INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of U.S. dollars)
| Six Months Ended June 30, | |||||||||||
| 2025 | 2024 | ||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
| Net loss | $ | (29,346) | $ | (20,293) | |||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||||
Depreciation and amortization, including amounts in cost of goods sold | 16,002 | 14,213 | |||||||||
| Share-based compensation | 67 | 1,871 | |||||||||
| Fair value changes in derivatives | (450) | (212) | |||||||||
Non-cash interest expense, including amortization of deferred financing costs | 4,632 | 3,303 | |||||||||
| Deferred income taxes and uncertain tax positions | 17,583 | 17,953 | |||||||||
Gain on debt extinguishment | — | (399) | |||||||||
Gain on asset disposals | (3,009) | (1,010) | |||||||||
Gain on deconsolidation of Jushi Europe | — | (1,896) | |||||||||
| Other non-cash items, net | (531) | (1,601) | |||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable | 942 | 1,393 | |||||||||
| Inventory | 2,086 | (6,679) | |||||||||
Prepaid expenses and other current and non-current assets | 384 | (68) | |||||||||
| Accounts payable, accrued expenses and other current liabilities | (2,766) | 5,466 | |||||||||
Net cash flows provided by operating activities | 5,594 | 12,041 | |||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
| Payments for property, plant and equipment | (8,137) | (1,764) | |||||||||
Investments in intangible assets | (647) | — | |||||||||
| Proceeds from sale of assets | 3,950 | 2,723 | |||||||||
Net cash flows (used in) provided by investing activities | (4,834) | 959 | |||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||
Proceeds from second lien notes, net of debt discount of $512 | 4,608 | — | |||||||||
Proceeds from exercise of options | — | 7 | |||||||||
Payments on promissory notes | — | (2,750) | |||||||||
Payments on acquisition related credit facility | — | (4,875) | |||||||||
Payments of finance leases | (925) | (1,212) | |||||||||
Payments of mortgage loans | (297) | (143) | |||||||||
Proceeds from other financing activities | 750 | 628 | |||||||||
Payments of other financing activities | (1,011) | (930) | |||||||||
Net cash flows provided by (used in) financing activities | 3,125 | (9,275) | |||||||||
| NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | 3,885 | 3,725 | |||||||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD | 21,346 | 31,305 | |||||||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD | $ | 25,231 | $ | 35,030 | |||||||
| The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. | |||||||||||
4
JUSHI HOLDINGS INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(In thousands of U.S. dollars)
| Six Months Ended June 30, | |||||||||||
| 2025 | 2024 | ||||||||||
| SUPPLEMENTAL CASH FLOW INFORMATION: | |||||||||||
| Cash paid for interest (excluding capitalized interest) | $ | 15,171 | $ | 14,998 | |||||||
Cash paid (received) for income taxes | $ | 1,403 | $ | (3,829) | |||||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||||||||||
Capital expenditures | $ | 2,648 | $ | 1,246 | |||||||
Right-of-use assets from finance lease liabilities | $ | 1,738 | $ | 386 | |||||||
Issuance of promissory notes for acquisitions | $ | 5,909 | $ | — | |||||||
| Warrants issued for second lien notes | $ | 1,769 | $ | — | |||||||
Issuance of second lien notes for debt exchange | $ | — | $ | 4,750 | |||||||
Warrants issued for debt exchange | $ | — | $ | 863 | |||||||
Property, plant and equipment from finance lease liabilities | $ | 628 | $ | — | |||||||
5
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
1. NATURE OF OPERATIONS | ||
Jushi Holdings Inc. (the “Company” or “Jushi”) is incorporated under British Columbia’s Business Corporations Act. The Company is a vertically integrated, multi-state cannabis operator engaged in retail, distribution, cultivation, and processing in both medical and adult-use markets. As of June 30, 2025, Jushi, through its subsidiaries, owns or manages cannabis operations and/or holds licenses in the adult-use and/or medicinal cannabis marketplace in California, Illinois, Massachusetts, Nevada, Ohio, Pennsylvania and Virginia. The Company’s head office is located at 301 Yamato Road, Suite 3250, Boca Raton, Florida 33431, United States of America, and its registered address is Suite 1700, Park Place, 666 Burrard Street, Vancouver, British Columbia V6C 2X8, Canada.
The Company is listed on the Canadian Securities Exchange (“CSE”) and trades its subordinate voting shares (“SVS”) under the ticker symbol “JUSH”. The Company’s SVS trade in the United States on the OTCQX® Best Market (“OTCQX”) under the symbol “JUSHF”.
2. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ||
Basis of Presentation and Consolidation
The financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”) for interim financial information and in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and footnotes. Actual results could differ materially from those estimates.
In the opinion of management, the unaudited condensed consolidated financial statements include all adjustments, of a normal recurring nature, that are necessary to present fairly the financial position, results of operations and cash flows of the Company for the periods, and at the dates, presented. The results for interim periods are not necessarily indicative of results that may be expected for any other interim period or for the full year.
These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 2024, which are included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on March 6, 2025 (the “2024 Form 10-K”), and also filed on the System for Electronic Document Analysis and Retrieval (“SEDAR”) on March 6, 2025. Consolidated balance sheet information as of December 31, 2024 presented herein is derived from the Company’s audited consolidated financial statements for the year ended December 31, 2024.
Summary of Significant Accounting Policies
The Company’s significant accounting policies are described in Note 2 in the audited consolidated financial statements and notes thereto for the year ended December 31, 2024, which is included in the 2024 Form 10-K. There have been no material changes to the Company’s significant accounting policies.
6
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
Cash, Cash Equivalents and Restricted Cash
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows:
| June 30, 2025 (unaudited) | December 31, 2024 | |||||||||||||
Cash and cash equivalents | $ | 23,206 | $ | 19,521 | ||||||||||
Restricted cash - non-current | 2,025 | 1,825 | ||||||||||||
| Cash, cash equivalents and restricted cash | $ | 25,231 | $ | 21,346 | ||||||||||
Recent Accounting Pronouncements
Adoption of New Accounting Standards
In December 2023, the Financial Accounting Standards Board (“FASB”) issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires two primary enhancements of 1) disaggregated information on a reporting entity’s effective tax rate reconciliation, and 2) information on income taxes paid. For public business entities, the new requirement is effective for annual periods beginning after December 15, 2024. The guidance is to be applied on a prospective basis with the option to apply the standard retrospectively. Early adoption is permitted. There was no material impact to the Company’s consolidated financial statements upon adoption on January 1, 2025.
Accounting Standards Issued But Not Yet Adopted
In November 2024, the FASB issued ASU 2024-03, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which requires an entity to improve disclosures about public business entities’ expenses and to provide more detailed information around the types of expenses included in commonly presented expense captions. Additionally, in January 2025 the FASB issued ASU 2025-01 to clarify the effective date of ASU 2024-03. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and interim periods for fiscal years beginning after December 15, 2027, and can be applied on a prospective basis or on a retrospective basis to all periods presented. Early adoption is permitted. The Company is currently evaluating the effect of these pronouncements on its consolidated financial statements and related disclosures.
In May 2025, the FASB issued ASU 2025-03, Business Combinations (Topic 805) and Consolidation (Topic 810): Determining the Accounting Acquirer in the Acquisition of a Variable Interest Entity, which clarifies that when a business that is a VIE is acquired primarily with equity interests, the determination of the accounting acquirer should follow ASC 805 rather than defaulting to the primary beneficiary under ASC 810. The standard is effective for fiscal years beginning after December 15, 2026, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the effect of this pronouncement on its consolidated financial statements and related disclosures.
7
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
3. INVENTORY, NET | ||
The components of inventory, net, are as follows:
| June 30, 2025 (unaudited) | December 31, 2024 | ||||||||||
| Cannabis plants | $ | 3,070 | $ | 3,621 | |||||||
| Harvested cannabis and packaging | 8,946 | 11,290 | |||||||||
| Total raw materials | 12,016 | 14,911 | |||||||||
| Work in process | 7,046 | 4,493 | |||||||||
| Finished goods | 15,164 | 16,734 | |||||||||
| Total inventory, net | $ | 34,226 | $ | 36,138 | |||||||
4. PREPAID EXPENSES AND OTHER CURRENT ASSETS | ||
The components of prepaid expenses and other current assets are as follows:
| June 30, 2025 (unaudited) | December 31, 2024 | ||||||||||
| Prepaid expenses and deposits | $ | 2,862 | $ | 3,452 | |||||||
| Employee retention credit receivable | 1,809 | 9,181 | |||||||||
Assets held for sale | — | 611 | |||||||||
| Other current assets | 1,334 | 1,786 | |||||||||
| Total prepaid expenses and other current assets | $ | 6,005 | $ | 15,030 | |||||||
Employee Retention Credit Receivable
The Coronavirus Aid, Relief, and Economic Security Act, passed in March 2020 and subsequently amended in 2021, allowed eligible employers to take credits on certain amounts of qualified wages if the Company experienced either a full or partial suspension of operations due to COVID related government orders. During the year ended December 31, 2023, the Company, with guidance from a third-party specialist, determined it was entitled to employee retention credit (“ERC”) claims for previous business interruptions related to COVID and filed for such claims with the Internal Revenue Service (“IRS”). As of December 31, 2024, the ERC claims were recorded as deferred income in Accrued expenses and other current liabilities, with an offsetting receivable amount in Prepaid expenses and other current assets within the consolidated balance sheet.
On February 11, 2025, the Company executed an agreement with an unrelated third party to sell certain ERC claims, and received $5,081 in net cash proceeds on February 14, 2025. If the Company does not receive an ERC claim, in whole or in part, the Company is required to repay a portion of the funds equal to the amount of the rejected claim plus interest of 10% accrued from the date of the agreement through the repayment date. The Company is entitled to receive a portion of any interest paid on its respective ERC claims through the transaction date. The factored claims are included in Other liabilities - non-current within the consolidated balance sheet as of June 30, 2025. Amounts will be recognized in the consolidated statements of operations when the claims are paid by the IRS. As of June 30, 2025, $1,958 is included in .
The Company retained $4,162 of ERC claims. The amount reflected in as of June 30, 2025, of $1,809 represents the portion of retained claims that have not yet been refunded by the IRS.
8
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
During the three and six months ended June 30, 2025, the Company received payments on retained claims from the IRS in the amount of $306 and $2,474, respectively, plus interest on such amounts, which were recorded in other income (expense), net in the consolidated statements of operations. In addition, during the three and six months ended June 30, 2025, the IRS paid $2,963 and $3,124, respectively, of factored claims plus interest on such amounts, which is also recorded in other income (expense), net in the consolidated statements of operations.
Assets Held for Sale
As of December 31, 2024, the Company determined that certain assets relating to one of its dispensaries located in Nevada, with total carrying value of $611, met the criteria to be classified as assets held for sale, and is included in Prepaid expenses and other current assets in the consolidated balance sheet. In May 2025, the Company sold the assets for a net gain of $2,243, which was recorded in the operating expenses in the consolidated statements of operations for the three and six months ended June 30, 2025.
5. PROPERTY, PLANT AND EQUIPMENT | ||
The components of property, plant and equipment (“PPE”) are as follows:
| June 30, 2025 (unaudited) | December 31, 2024 | ||||||||||
| Buildings and building components | $ | 91,273 | $ | 89,124 | |||||||
| Land | 12,956 | 12,956 | |||||||||
| Leasehold improvements | 50,958 | 47,514 | |||||||||
| Machinery and equipment | 24,054 | 23,959 | |||||||||
| Furniture, fixtures and office equipment (including computer) | 23,819 | 22,597 | |||||||||
| Construction-in-process | 4,796 | 2,533 | |||||||||
Total property, plant and equipment - gross | 207,856 | 198,683 | |||||||||
| Less: Accumulated depreciation | (63,126) | (54,620) | |||||||||
Total property, plant and equipment - net | $ | 144,730 | $ | 144,063 | |||||||
Construction-in-process represents assets under construction for manufacturing and retail build-outs not yet ready for use.
Depreciation was $4,435 and $4,974 for the three months ended June 30, 2025 and 2024, respectively, and $8,937 and $9,883 for the six months ended June 30, 2025 and 2024, respectively. Interest expense capitalized to PPE totaled $43 and $0 for the three months ended June 30, 2025 and 2024, respectively, and $105 and $0 for the six months ended June 30, 2025 and 2024, respectively.
9
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
6. OTHER NON-CURRENT ASSETS | ||
The components of other non-current assets are as follows:
| June 30, 2025 (unaudited) | December 31, 2024 | ||||||||||
| $ | 20,940 | $ | 18,114 | ||||||||
| Indemnification assets | 4,999 | 4,808 | |||||||||
| Net deferred tax assets | 5,672 | 5,048 | |||||||||
| Deposits and escrows - properties | 1,704 | 1,723 | |||||||||
| Deposits - equipment | 402 | 422 | |||||||||
| Other | 557 | 158 | |||||||||
| Total other non-current assets | $ | 34,274 | $ | 30,273 | |||||||
7. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES | ||
The components of are as follows:
| June 30, 2025 (unaudited) | December 31, 2024 | ||||||||||
Deferred income - ERC (1) | $ | 1,625 | $ | 9,181 | |||||||
| Goods received not invoiced | 2,768 | 4,366 | |||||||||
| Accrued employee related expenses and liabilities | 5,070 | 4,095 | |||||||||
| Operating lease obligations | 5,493 | 4,966 | |||||||||
| Accrued sales and excise taxes | 1,807 | 1,928 | |||||||||
| Accrued interest | 1,592 | 1,531 | |||||||||
| Deferred revenue (loyalty program) | 1,465 | 1,321 | |||||||||
| Accrued professional and management fees | 907 | 470 | |||||||||
| Other accrued expenses and current liabilities | 6,131 | 4,928 | |||||||||
Total accrued expenses and other current liabilities | $ | 26,858 | $ | 32,786 | |||||||
(1)Refer to Note 4 - Prepaid Expenses and Other Current Assets for more information.
10
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
8. DEBT | ||
The components of the Company’s debt are as follows:
| Effective Interest Rate | Maturity Date | June 30, 2025 (unaudited) | December 31, 2024 | ||||||||||||||
| Principal amounts: | |||||||||||||||||
| Second Lien Notes | 17% | December 2026 | $ | 86,209 | $ | 80,131 | |||||||||||
Term Loans | 26% | September 2026 (1) | 48,500 | 48,500 | |||||||||||||
| Acquisition-related promissory notes payable | 8% - 14% | October 2025 - April 2027 | 28,512 | 22,289 | |||||||||||||
| Mortgage loans | 6% - 10% | January 2027 - April 2028 | 28,759 | 29,054 | |||||||||||||
| Total debt subject to scheduled repayments | 191,980 | 179,974 | |||||||||||||||
Promissory notes payable to Sammartino (2) | 10% | September 2024 - September 2026 | 21,500 | 21,500 | |||||||||||||
| Total debt | 213,480 | 201,474 | |||||||||||||||
| Less: debt issuance costs and original issue discounts | (13,566) | (15,267) | |||||||||||||||
| Total debt, net | $ | 199,914 | $ | 186,207 | |||||||||||||
| Debt, net - current portion | $ | 7,088 | $ | 2,758 | |||||||||||||
| Debt, net - non-current portion | $ | 192,826 | $ | 183,449 | |||||||||||||
(1)Matures the earlier of (a) January 31, 2027 and (b) the date that is 91 days prior to the final maturity of the Second Lien Notes. The Second Lien Notes are set to mature December 2026.
(2)This amount is related to the promissory notes issued to Sammartino Investments LLC (“Sammartino”) in connection with the acquisition of Nature's Remedy of Massachusetts, Inc. (“Nature's Remedy”) in September 2021. The Company currently has no obligation to pay the principal and interest. See further discussion of the Sammartino Matter in Note 16 - Commitments and Contingencies for more information.
Second Lien Notes
In February 2025, the Company issued US$3,719 principal amount of 12% second lien notes due 2026 (“Second Lien Notes”) and C$2,000 principal amount of Second Lien Notes. The issuances of the Second Lien Notes were also accompanied by 8,010,626 five-year detached warrants to purchase the Company’s subordinate voting shares, no par value per share, in a private placement at a strike price of US$0.48 per subordinate voting share.
An entity affiliated with James Cacioppo, the Company’s Chief Executive Officer, purchased US$3,719 principal amount of Second Lien Notes for a purchase price of US$3,347, and received 5,810,938 warrants. Denis Arsenault, a significant equity holder of the Company, purchased C$2,000 of Second Lien Notes for a purchase price of C$1,800, and received 2,199,688 warrants.
Term Loans
In July 2024, a syndicate of lenders provided $48,500 in secured term loans (“Term Loans”) to the Company. The Term Loans were issued with a 2% original issue discount, bear interest at a rate of 12.25% per annum and mature the earlier of (a) January 31, 2027 and (b) the date that is 91 days prior to the final maturity of the Second Lien Notes. Beginning August 1, 2025, the Company will commence quarterly principal payments of $1,213 on the first business day of each calendar quarter with a final payment of $42,438 at maturity date, plus a 4% exit premium on such amounts.
11
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
Acquisition-related promissory notes payable
Statewide
In February 2025, in connection with an Asset Purchase Agreement with Statewide Property Holdings Ohio, LLC (“Statewide”), the Company issued a promissory note in an aggregate total principal amount of $2,161 with a stated interest rate of 9% per annum and which matures on or before the one-year anniversary of the third closing date (for the license and inventory assets at the Warren, Ohio dispensary). Following the third closing in June 2025, the promissory note, which provides for full principal and interest payments on the maturity date, will mature in June 2026.
RJK
In February 2025, in connection with an Asset Purchase Agreement with RJK Holdings of Ohio, LLC (“RJK”), the Company issued a promissory note in an aggregate total principal amount of $4,063 with a stated interest rate of 9% per annum and which matures on or before the one-year anniversary of the third closing date (for the license and inventory assets at the Mansfield, Ohio dispensary). The promissory note provides for full principal and interest payments on the one-year anniversary of the third closing date.
Mortgage Loans
Arlington Mortgage
In December 2021, the Company entered into a $6,900 mortgage loan agreement (the “Arlington Mortgage”), which is principally secured by the Company’s retail property in Arlington, Virginia. The Arlington Mortgage bears a fixed interest rate of 5.875% per annum, payable monthly, and will mature in January 2027.
Dickson City Mortgage
In July 2022, the Company entered into a $2,800 mortgage loan agreement (the “Dickson City Mortgage”), which is principally secured by the Company’s retail property in Dickson City, Pennsylvania. The Dickson City Mortgage matures in July 2027 and bears interest at a variable rate equal to prime rate plus 2%. The interest rate as of June 30, 2025 was 9.5%.
Manassas Mortgage
In April 2023, the Company entered into a $20,000 mortgage loan agreement (the “Manassas Mortgage”), which is principally secured by the Company’s cultivation and manufacturing facility located in Manassas, Virginia. The Manassas Mortgage is payable monthly and will mature in April 2028. The interest rate is variable and determined based on the 30-day average secured overnight financing rate plus 3.55%, with a floor rate of not less than 8.25%. The interest rate as of June 30, 2025 was 8.25%.
Financial Covenants
Term Loans
The Term Loans include a financial covenant that requires the Company to maintain a minimum unrestricted cash balance as of the last day of each calendar month during the term of the Term Loans, with an initial minimum cash balance of $8,000, subject to certain “step-ups” for succeeding periods. As of June 30, 2025, the Company was in compliance with this financial covenant.
Mortgage loans
The Company’s three mortgage loan agreements contain certain financial and other covenants with which the Company is required to comply. As of June 30, 2025, the Company was in compliance with all financial covenants contained in each of the mortgage loan agreements.
12
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
Annual Maturities
As of June 30, 2025, aggregate future scheduled repayments of the Company’s debt were as follows:
| Remainder of the year | 2026 | 2027 | 2028 | Total | |||||||||||||
| Second Lien Notes | $ | — | $ | 86,209 | $ | — | $ | — | $ | 86,209 | |||||||
Term Loans | 2,425 | 46,075 | — | — | 48,500 | ||||||||||||
| Acquisition-related promissory notes payable | 175 | 6,223 | 22,114 | — | 28,512 | ||||||||||||
| Mortgage loans | 338 | 689 | 9,396 | 18,336 | 28,759 | ||||||||||||
| Total debt subject to scheduled repayments | $ | 2,938 | $ | 139,196 | $ | 31,510 | $ | 18,336 | $ | 191,980 | |||||||
The above table excludes the maturities of the Company’s promissory notes payable to Sammartino, as the repayment of these notes, if any, would arise in the context of a non-appealable final judgment by a court. Refer to Note 16 - Commitments and Contingencies for more information. Specifically, the promissory notes that were payable to Sammartino are as follows: $16,500 in 2024 and $5,000 in 2026. However, these balances are classified as long-term debt since the Company does not expect to repay these amounts within the next 12 months.
Interest Expense
Interest expense, net is comprised of the following:
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Interest expense | |||||||||||||||||||||||
| Interest and accretion - Second Lien Notes | $ | 3,390 | $ | 2,927 | $ | 6,493 | $ | 5,675 | |||||||||||||||
Interest and accretion - Term Loans | 2,930 | — | 6,120 | — | |||||||||||||||||||
| Interest and accretion - Finance lease liabilities | 2,523 | 2,404 | 4,998 | 5,072 | |||||||||||||||||||
Interest and accretion - Promissory notes | 921 | 1,282 | 1,735 | 2,656 | |||||||||||||||||||
| Interest and accretion - Acquisition Facility | — | 2,035 | — | 4,187 | |||||||||||||||||||
| Interest and accretion - Mortgage loans and other financing activities | 605 | 670 | 1,207 | 1,376 | |||||||||||||||||||
| Capitalized interest | (43) | — | (105) | — | |||||||||||||||||||
| Total interest expense | 10,326 | 9,318 | 20,448 | 18,966 | |||||||||||||||||||
| Interest income | (107) | (247) | (229) | (351) | |||||||||||||||||||
| Total interest expense, net | $ | 10,219 | $ | 9,071 | $ | 20,219 | $ | 18,615 | |||||||||||||||
13
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
9. DERIVATIVE LIABILITIES | ||
The following table summarizes the change in the Company’s derivative liabilities for the six months ended June 30, 2025.
Total Derivative Liabilities (1) | ||||||||
| Balance as of January 1, 2025 | $ | 3,128 | ||||||
Derivative warrants issued (2) | 1,769 | |||||||
| Fair value changes | (450) | |||||||
Reclassification to equity (2) | (1,377) | |||||||
| Balance as of June 30, 2025 | $ | 3,070 | ||||||
(1)Refer to Note 10 - Equity for the change in number of warrants during the six months ended June 30, 2025.
(2)In February 2025, the Company issued 8,010,626 warrants in connection with Second Lien Notes issuances, which were reclassified to equity upon the finalization of the exercise price in March 2025. Refer to Note 8 - Debt for more information.
The Company’s derivative liabilities are primarily comprised of derivative warrants (“Derivative Warrants”). These are warrants to purchase SVS of the Company and were issued in connection with the Company’s Second Lien Notes and the Term Loans. The Derivative Warrants may be net share settled.
As of June 30, 2025 and December 31, 2024 there were 21,400,000 Derivative Warrants outstanding, which consisted of (i) 2,000,000 warrants with an exercise price of $2.086 per warrant and expiration date in December 2026, and (ii) 19,400,000 warrants with an exercise price of $1.00 per warrant and expiration date in July 2029.
Derivative Warrants are considered derivative financial liabilities measured at fair value with all gains or losses recognized in profit or loss as the settlement amount for the Derivative Warrants may be adjusted during certain periods for variables that are not inputs to standard pricing models for forward or option equity contracts, i.e., the “fixed for fixed” criteria under ASC 815-40. The estimated fair value of the Derivative Warrants is measured at the end of each reporting period and an adjustment is reflected in fair value changes in derivatives in the consolidated statements of operations. These are Level 3 recurring fair value measurements. The estimated fair value of the Derivative Warrants was determined using the Black-Scholes model with stock price based on the OTCQX closing price of the Derivative Warrants issue date as of June 30, 2025 and December 31, 2024.
The assumptions used in the fair value calculations as of the balance sheet dates presented include the following:
| June 30, 2025 (unaudited) | December 31, 2024 | ||||||||||
Stock price per share | $0.32 | $0.31 | |||||||||
| Risk-free annual interest rate | 3.74% - 3.84% | 4.24% - 4.35% | |||||||||
| Range of estimated possible exercise price | $1.00 - $2.086 | $1.00 - $2.086 | |||||||||
| Weighted average volatility | 96% | 93% | |||||||||
| Remaining life | 1.4 - 4.1 years | 2 - 4.6 years | |||||||||
Forfeiture rate | 0% | 0% | |||||||||
| Expected annual dividend yield | 0% | 0% | |||||||||
Volatility was estimated by using a weighting of the Company’s historical volatility. The risk-free interest rate for the expected life of the Derivative Warrants was based on the yield available on government benchmark bonds with an approximate equivalent remaining term. The expected life is based on the contractual term. If any of the assumptions used in the calculation were to increase or decrease, this could result in a material or significant increase or decrease in the
14
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
estimated fair value of the derivative liability. For example, the following table illustrates an increase or decrease in certain significant assumptions as of the balance sheet dates:
| As of June 30, 2025 | As of December 31, 2024 | ||||||||||||||||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||||||||||||||
| Input | Effect of 10% Increase | Effect of 10% Decrease | Input | Effect of 10% Increase | Effect of 10% Decrease | ||||||||||||||||||||||||||||||
Stock price per share | $ | 0.32 | $ | 437 | $ | (424) | $ | 0.31 | $ | 440 | $ | (427) | |||||||||||||||||||||||
| Volatility | 96 | % | 440 | (464) | 93 | % | 438 | (465) | |||||||||||||||||||||||||||
10. EQUITY | ||
Authorized, Issued and Outstanding
The authorized share capital of the Company consists of an unlimited number of SVS, Multiple Voting Shares, Super Voting Shares, and Preferred Shares. As of June 30, 2025, the Company had 196,696,597 SVS issued and outstanding and no Multiple Voting Shares, Super Voting Shares or Preferred Shares issued and outstanding.
Warrants
Each warrant entitles the holder to purchase one SVS. Certain warrants may be net share settled. The following table summarizes the status of warrants and related transactions:
Non-Derivative (Equity) Warrants | Derivative Liabilities Warrants | Total Number of Warrants | Weighted - Average Exercise Price | ||||||||||||||||||||
Balance as of January 1, 2025 | 50,518,536 | 21,400,000 | 71,918,536 | $ | 1.03 | ||||||||||||||||||
Granted (1) | 8,010,626 | — | 8,010,626 | $ | 0.48 | ||||||||||||||||||
Balance as of June 30, 2025 | 58,529,162 | 21,400,000 | 79,929,162 | $ | 0.98 | ||||||||||||||||||
Exercisable as of June 30, 2025 | 57,059,162 | 21,400,000 | 78,459,162 | $ | 0.98 | ||||||||||||||||||
(1)In February 2025, the Company issued 8,010,626 warrants in connection with Second Lien Notes issuances. Refer to Note 8 - Debt for more information.
The grant date fair value of the non-derivative warrants issued was determined using the Black-Scholes option-pricing model. The following assumptions were used for the calculation at date of issuance:
| Weighted average stock price | $0.33 | ||||
| Weighted average expected stock price volatility | 91.8% | ||||
| Expected annual dividend yield | 0% | ||||
Weighted average expected life of warrants | 5.0 years | ||||
| Weighted average risk-free annual interest rate | 4.1% | ||||
| Weighted average grant date fair value | $0.22 | ||||
Share-based Payment Award Plans
Plan summary and description
Under the Company’s 2019 Equity Incentive Plan, as amended, (the “2019 Plan”), non-transferable options to purchase SVS and restricted SVS of the Company may be issued to directors, officers, employees, or consultants of the Company. The 2019 Plan authorizes the issuance of up to 15% (plus an additional 2% inducements for hiring employees and senior management) of the number of outstanding shares of common stock (of all classes) of the Company (the “Share
15
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
Reserve”). Incentive stock options are limited to the Share Reserve, and the maximum number of incentive awards available for issuance under the 2019 Plan, including additional awards available for certain new hires, was 9,129,669 as of June 30, 2025.
Stock Options
The stock options issued by the Company are options to purchase SVS of the Company. All stock options issued have been issued to directors and employees under the Company’s 2019 Plan. Such options generally expire ten years from the date of grant and generally vest ratably over three years from the grant date. The options generally may be net share settled.
The following table summarizes the status of stock options and related transactions:
| Number of Stock Options | Weighted-Average Per Share Exercise Price | ||||||||||
| Issued and Outstanding as of January 1, 2025 | 26,769,419 | $ | 0.79 | ||||||||
| Granted | 840,000 | $ | 0.30 | ||||||||
| Cancelled/forfeited/expired | (3,300,667) | $ | 0.78 | ||||||||
| Issued and Outstanding as of June 30, 2025 | 24,308,752 | $ | 0.77 | ||||||||
| Exercisable as of June 30, 2025 | 14,284,967 | $ | 0.95 | ||||||||
The fair value of the stock options granted was determined using the Black-Scholes option-pricing model. The following assumptions were used for the calculation at date of grant:
| Six Months Ended June 30, | |||||||||||
| 2025 | 2024 | ||||||||||
| Weighted average stock price | $0.29 | $0.70 | |||||||||
| Weighted average expected stock price volatility | 92.0% | 77.9% | |||||||||
| Expected annual dividend yield | 0% | 0% | |||||||||
| Weighted average expected life | 5.0 years | 5.1 years | |||||||||
| Weighted average risk-free annual interest rate | 4.0% | 4.3% | |||||||||
| Weighted average grant date fair value | $0.21 | $0.46 | |||||||||
Share-based Compensation Cost
The components of share-based compensation expense (forfeiture), net, are as follows:
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
Stock options | $ | 307 | $ | 594 | $ | (74) | $ | 1,949 | |||||||||||||||
| Restricted stock | — | 1 | — | 2 | |||||||||||||||||||
| Warrants | 67 | (248) | 141 | (80) | |||||||||||||||||||
Total share-based compensation expense (forfeiture), net | $ | 374 | $ | 347 | $ | 67 | $ | 1,871 | |||||||||||||||
As of June 30, 2025, the Company had $1,128 of unrecognized share-based compensation cost related to unvested stock options and warrants, which is expected to be recognized as share-based compensation cost over a weighted average period of 1.7 years.
16
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
11. EARNINGS (LOSS) PER SHARE | ||
The reconciliations of the net loss and the weighted average number of shares used in the computations of basic and diluted loss per share are as follows:
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
Net loss | $ | (12,331) | $ | (1,938) | $ | (29,346) | $ | (20,293) | |||||||||||||||
| Denominator: | |||||||||||||||||||||||
Weighted-average shares of common stock - basic and diluted | 195,196,597 | 195,138,473 | 195,196,597 | 195,135,057 | |||||||||||||||||||
Loss per common share: | |||||||||||||||||||||||
Basic and diluted | $ | (0.06) | $ | (0.01) | $ | (0.15) | $ | (0.10) | |||||||||||||||
The following table summarizes weighted average instruments that may, in the future, have a dilutive effect on earnings (loss) per share, but were excluded from consideration in the computation of diluted net loss per share for the three and six months ended June 30, 2025 and 2024, because the impact of including them would have been anti-dilutive:
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Stock options | 24,545,305 | 28,027,491 | 25,108,643 | 27,840,551 | |||||||||||||||||||
| Warrants (derivative liabilities and equity) | 79,929,162 | 88,564,891 | 77,494,994 | 88,237,693 | |||||||||||||||||||
| Unvested restricted stock awards | — | 1,861 | — | 1,861 | |||||||||||||||||||
| 104,474,467 | 116,594,243 | 102,603,637 | 116,080,105 | ||||||||||||||||||||
12. REVENUE | ||
The Company has two revenue streams: (i) retail and (ii) wholesale. The Company’s retail revenues are comprised of cannabis sales from its dispensaries. The Company’s wholesale revenues are comprised of cannabis sales to its wholesale customers for resale through their dispensaries. Any intercompany revenue and costs are eliminated to arrive at consolidated totals.
The following table summarizes the Company’s revenue from external customers, disaggregated by revenue stream:
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Retail | $ | 59,440 | $ | 56,992 | $ | 116,284 | $ | 114,361 | |||||||||||||||
| Wholesale | 5,606 | 7,603 | 12,608 | 15,693 | |||||||||||||||||||
| Total revenue, net | $ | 65,046 | $ | 64,595 | $ | 128,892 | $ | 130,054 | |||||||||||||||
17
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
13. OPERATING EXPENSES | ||
The major components of operating expenses are as follows:
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Salaries, wages and employee related expenses | $ | 14,591 | $ | 14,192 | $ | 28,740 | $ | 28,339 | |||||||||||||||
Depreciation and amortization expenses | 4,593 | 3,827 | 9,190 | 7,105 | |||||||||||||||||||
| Rent and related expenses | 3,034 | 2,961 | 6,231 | 5,875 | |||||||||||||||||||
| Professional fees and legal expenses | 1,855 | 1,606 | 3,780 | 4,181 | |||||||||||||||||||
Share-based compensation expense | 374 | 347 | 67 | 1,871 | |||||||||||||||||||
Gain on asset disposals and lease terminations | (3,424) | (2,626) | (3,298) | (2,676) | |||||||||||||||||||
Other expenses (1) | 4,299 | 3,855 | 8,258 | 7,678 | |||||||||||||||||||
| Total operating expenses | $ | 25,322 | $ | 24,162 | $ | 52,968 | $ | 52,373 | |||||||||||||||
(1) Other expenses are primarily comprised of marketing and selling expenses, insurance costs, administrative and licensing fees, software and technology costs, travel, entertainment and conferences and other.
14. INCOME TAXES | ||
The following table summarizes the Company’s income tax expense and effective tax rates for the three and six months ended June 30, 2025 and 2024:
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
Income (loss) before income tax | $ | (2,403) | $ | 7,391 | $ | (10,440) | $ | (1,217) | |||||||||||||||
Income tax expense | $ | 9,928 | $ | 9,329 | $ | 18,906 | $ | 19,076 | |||||||||||||||
| Effective income tax rate | 413.2 | % | 126.2 | % | 181.1 | % | 1567.5 | % | |||||||||||||||
The Company has computed its provision for income taxes based on the actual effective rate for the three and six months ended June 30, 2025 and 2024 as the Company believes this is the best estimate for the annual effective tax rate. Therefore, the Company’s effective income tax rates for the three and six months ended June 30, 2025 and 2024 are not indicative of the effective income tax rate for each respective fiscal year of 2025 and 2024. The Company’s effective income tax rate is significantly higher than the statutory income tax rates due in part to (i) an increase in the uncertain tax position liability due to tax positions based on legal interpretations that challenge the Company’s tax liability under Internal Revenue Code Section 280E (“280E”), (ii) interest and penalties accrual for tax liabilities, and (iii) state income taxes.
The IRS has taken the position that cannabis companies are subject to the limitation of 280E, a position held by state tax regulators in Nevada, Ohio and Virginia. Under the IRS’s interpretation of 280E, cannabis companies are only allowed to deduct expenses directly and indirectly related to the production of inventory.
In connection with the preparation and filing of the fiscal 2022 income tax return, the Company changed its previous application of 280E to exclude certain parts of its business. In regards to fiscal years 2023, 2024, and 2025 tax years, the Company has taken the position that it does not owe taxes attributable to the application of 280E. However, since the Company’s tax positions on 280E may be challenged by taxing authorities, the Company elected to treat the deductibility of these related expenses as an uncertain tax position.
18
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
The Company has a liability for unrecognized tax benefits of $162,785 and $143,688 as of June 30, 2025 and December 31, 2024, respectively, inclusive of interest and penalties. The Company anticipates that it is reasonably possible that its new tax position on 280E may require changes to the balance of unrecognized tax benefits within the next 12 months. However, an estimate of such changes cannot reasonably be made.
The total amount of interest and penalties related to the liability for unrecognized tax benefits recorded in income tax expense during the three and six months ended June 30, 2025 was $2,987 and $6,036, respectively. The total amount of interest and penalties related to the liability for unrecognized tax benefits recorded in income tax expense during the three and six months ended June 30, 2024 was $2,277 and $4,452, respectively.
15. RELATED PARTY TRANSACTIONS | ||
The Company had the following related party transactions:
| Three Months Ended June 30, | Six Months Ended June 30, | As of | |||||||||||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | June 30, 2025 (unaudited) | December 31, 2024 | ||||||||||||||||||||||||||||||
| Nature of transaction | Related Party Expense | Related Party Expense | Related Party Payable | ||||||||||||||||||||||||||||||||
12% Second Lien Notes - interest expense and principal amount (1) | $ | (780) | $ | (575) | $ | (1,447) | $ | (1,152) | $ | (25,920) | $ | (20,096) | |||||||||||||||||||||||
Term Loans - interest expense and principal amount (2) | $ | (489) | $ | — | $ | (972) | $ | — | $ | (16,000) | $ | (16,000) | |||||||||||||||||||||||
(1)The Second Lien Notes payable and the related interest expense include amounts related to the Company’s Chief Executive Officer, as well as a significant investor. In February 2025, an entity affiliated with the Company’s Chief Executive Officer, as well as a significant investor, each purchased additional Second Lien Notes in the principal amount of US$3,719 and C$2,000 respectively, and also received 5,810,938 warrants and 2,199,688 warrants, respectively. Refer to Note 8 - Debt for more information.
(2)The Term Loans payable and the related interest expense include amounts related to the Company’s Chief Executive Officer, as well as a significant investor, who each participated as Term Loan lenders in the Company’s senior secured term loan refinancing completed in July 2024 in the principal amounts of $9,000 and $7,000 respectively, and also received 3,600,000 warrants and 2,800,000 warrants, respectively. Refer to Note 8 - Debt for more information.
16. COMMITMENTS AND CONTINGENCIES | ||
Contingencies
Although the possession, cultivation and distribution of cannabis for medical and recreational use is permitted in certain states, cannabis is classified as a Schedule I controlled substance under the U.S. Controlled Substances Act and its use remains a violation of federal law. The Company’s operations are subject to a variety of local and state regulations. Failure to comply with one or more of those regulations could result in fines, restrictions on its operations, or losses of permits that could result in the Company ceasing operations. While management believes that the Company is in material compliance with applicable local and state regulations as of June 30, 2025, marijuana regulations continue to evolve and are subject to differing interpretations. As a result, the Company could be subject to regulatory fines, penalties or restrictions at any time. Since federal law criminalizing the use of cannabis preempts state laws that legalize its use, strict enforcement of federal law regarding cannabis would likely result in the Company’s inability to proceed with the Company’s business plans. A change in administration due to the recent United States presidential election presents a risk of a change in federal policy. In addition, the Company’s assets, including real property, cash and cash equivalents, equipment, inventory and other goods, could be subject to asset forfeiture because cannabis is still federally illegal.
Refer to Note 14 - Income Taxes for certain tax-related contingencies.
19
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
Claims and Litigation
From time to time, the Company may be involved in litigation relating to claims arising out of operations in the normal course of business. As of June 30, 2025, except as set forth below, there were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the Company’s financial results. 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.
MJ’s Market Matter
On March 31, 2023, MJ’s Market, Inc. (“MJ’s”) filed a complaint in federal district court in Massachusetts adverse to Jushi Holdings Inc. and certain of its subsidiaries, including Jushi MA, Inc., Jushi Inc. and Nature’s Remedy of Massachusetts, as well as the former owners and affiliates of Nature’s Remedy of Massachusetts (the “Complaint”). The Complaint centrally claims that the structure of the Nature’s Remedy of Massachusetts transaction providing for increased purchase price consideration if there is no competing dispensary within 2,500 foot radius by certain time periods, and the Company’s filing with the Massachusetts Superior Court an appeal of the Town of Tyngsborough’s decision to approve MJ’s facility in contradiction of its own zoning bylaws are violations of the Sherman Antitrust Act, Massachusetts Antitrust Act, and Massachusetts Consumer Protection Act, as well as interference with contractual relations and abuse of process. MJ is seeking legal and equitable remedies including compensatory and other damages. On February 5, 2025, the court denied the defendants’ motion to dismiss, and the parties to the Complaint are in discovery. The Company disputes such allegations, believes it has substantial defenses and is vigorously defending against the Complaint.
Sammartino Matter
On February 28, 2023, the Company informed Sammartino, the former owner of Nature’s Remedy and certain of its affiliates, that Sammartino had breached several provisions of the Merger and Membership Interest Purchase Agreement between the Company, Sammartino and certain other parties thereto (as amended, the “MIPA”) and/or fraudulently induced the Company to enter into, and not terminate, the MIPA. As a consequence of these breaches and the fraudulent inducement, the Company informed Sammartino that the Company had incurred significant damages, and pursuant to the terms of the MIPA the Company had elected to offset these damages against certain promissory notes and shares the Company was to pay and issue, respectively, to Sammartino, and that Sammartino would be required to pay the remainder in cash. On March 13, 2023, Sammartino responded to the Company by alleging various procedural deficiencies with the Company’s claim and provided the Company with a notice that the Company was in default of the MIPA for failing to issue certain shares of the Company to Sammartino. On March 21, 2023, Sammartino sent a second notice that the Company was in default of the promissory notes for failing to pay interest pursuant to their specified schedule. On March 23, 2023, the Company sent a second letter to Sammartino disputing each procedural deficiency claimed by Sammartino and disputing that the Company is in default of the MIPA or the promissory notes and that it properly followed the terms of the various agreements in electing to set off the damages.
Pacific Collective Matter
On October 24, 2022, Pacific Collective, LLC (“Pacific Collective”) filed a complaint in state court in California against Jushi subsidiaries TGS CC Ventures, LLC (“TGS”), and Jushi Inc. Pacific Collective alleges that the Jushi subsidiaries breached a commercial property lease and lease guaranty and that Pacific Collective is entitled to recover in excess of $20,000 in damages. TGS believes it lawfully rescinded the lease based on Pacific Collective’s failure to purchase the property that was the subject of the lease and to construct and deliver the building contemplated by the lease and is of the position that no damages are owed to Pacific Collective. The Referee assigned to the matter ruled in favor of and awarded fees and costs to TGS and Jushi. Pacific Collective filed an appeal on July 3, 2024.
20
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
Commitments
In addition to the contractual obligations outlined in Note 8 - Debt, the Company has commitments as of June 30, 2025 related to property and construction.
In connection with various license applications, the Company may enter into conditional leases or other property commitments which will be executed if the Company is successful in obtaining the applicable license and/or resolving other contingencies related to the license or application.
In addition, the Company expects to incur capital expenditures for leasehold improvements and construction of buildouts of certain locations, including for properties for which the lease is conditional on obtaining the applicable related license or for which other contingencies exist.
17. FINANCIAL INSTRUMENTS | ||
The following table sets forth the Company’s financial assets and liabilities, subject to fair value measurements on a recurring basis, by level within the fair value hierarchy:
| June 30, 2025 (unaudited) | December 31, 2024 | ||||||||||
Financial liabilities: (1) | |||||||||||
Derivative liabilities (2) | $ | 3,070 | $ | 3,128 | |||||||
Contingent consideration liabilities (3) | — | 5,912 | |||||||||
| Total financial liabilities | $ | 3,070 | $ | 9,040 | |||||||
(1)The Company has no financial assets or liabilities in Level 1 or 2 within the fair value hierarchy as of June 30, 2025 and December 31, 2024, and there were no transfers between hierarchy levels during the six months ended June 30, 2025 or year ended December 31, 2024.
(2)Refer to Note 9 - Derivative Liabilities.
(3)This was related to the acquisitions of Statewide and RJK. During the six months ended June 30, 2025, the balance was reclassified as debt as of the second closing for both acquisitions. Refer to Note 8 - Debt for more information.
The carrying amounts of certain financial instruments, including cash and cash equivalents, accounts receivable, accounts payable and certain accrued expenses, and certain other assets and liabilities held at amortized cost, approximate their fair values due to the short-term nature of these instruments. The carrying amounts of the promissory notes approximate their fair values as the effective interest rates are consistent with market rates. The carrying amount of the Second Lien Notes approximates their fair values as of June 30, 2025 and December 31, 2024, respectively.
18. SEGMENT INFORMATION | ||
The Company operates a vertically integrated cannabis business in one reportable segment for the cultivation, manufacturing, distribution and sale of cannabis in the U.S. All of the Company’s revenues were generated within the U.S., and substantially all long-lived assets are located within the U.S. The accounting policies for the Company’s reportable segment are the same as those described in the summary of significant accounting policies. The chief operating decision maker is the Chief Executive Officer. The chief operating decision maker assesses performance and decides how to allocate resources based on operating results that are reported on the income statement as consolidated net income/(loss). The measure of segment assets is reported on the balance sheet as total consolidated assets. Refer to Note 13 - Operating Expenses for significant expenses for the reportable segment.
21
JUSHI HOLDINGS INC. Notes to the Unaudited Condensed Consolidated Financial Statements (Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts) | | ||||
19. SUBSEQUENT EVENTS | ||
On July 4, 2025, President Trump signed into law the One Big Beautiful Bill Act ("OBBBA"). The OBBBA makes permanent key elements of the Tax Cuts and Jobs Act, including 100% bonus depreciation, domestic research cost expensing, and the business interest expense limitation. ASC 740, “Income Taxes”, requires the effects of changes in tax rates and laws on deferred tax balances to be recognized in the period in which the legislation is enacted. The Company is currently evaluating the impact of these changes on its consolidated financial statements but expects that they will result in a favorable impact on current taxes payable.
22
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Management’s Discussion and Analysis (“MD&A”) covers the consolidated financial statements of Jushi Holdings Inc. and its controlled subsidiaries as of and for the three and six months ended June 30, 2025 (the “Financial Statements”). Unless the context indicates or requires otherwise, the terms “Jushi”, “the Company”, “we”, “us” and “our” refers to Jushi Holdings Inc. and its controlled entities. This MD&A should be read in conjunction with the unaudited condensed consolidated financial statements and notes thereto for the three and six months ended June 30, 2025 (the “Quarterly Financial Statements”). The Quarterly Financial Statements have been prepared by management and are in accordance with generally accepted accounting principles in the United States (“GAAP”) and should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 2024, which are included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the U.S. Securities and Exchange Commission (“SEC”) on March 6, 2025 (the “2024 Form 10-K”) and also filed on the System for Electronic Document Analysis and Retrieval (“SEDAR”) on March 6, 2025. All amounts are expressed in U.S. dollars unless otherwise noted.
Company Overview
We are a vertically integrated, multi-state cannabis operator engaged in retail, distribution, cultivation, and processing operations in both medical and adult-use markets. We are focused on building a diverse portfolio of cannabis assets through opportunistic investments and pursuing application opportunities in attractive limited license jurisdictions and capitalizing on such assets through strategic deployment in our day-to-day operations. We have targeted assets in highly populated, limited license medical markets on a trajectory toward adult-use legalization, including Pennsylvania, markets that are in the process of transitioning to adult-use, namely Virginia, and limited license, fast-growing, large adult-use markets, such as Illinois, Nevada, Massachusetts and Ohio, and certain municipalities of California.
Factors Affecting our Performance and Related Trends
Competition and Pricing Pressure
The cannabis industry is subject to significant competition and pricing pressures, which is often market specific and can be caused by an oversupply of cannabis in the market, and may be transitory from period to period. We may experience significant competitive pricing pressures as well as competitive products and service providers in the markets in which we operate. Several significant competitors may offer products and/or services with prices that may match or are lower than ours. We believe that the products and services we offer are generally competitive with those offered by other cannabis companies. It is possible that one or more of our competitors could develop a significant research advantage over us that allows them to provide superior products or pricing, which could put us at a competitive disadvantage. Continued pricing pressure due to competition, increased cannabis supply or shifts in customer preferences could adversely impact our customer base or pricing structure, resulting in a material impact on our results of operations, or asset impairments in future periods.
Recent Developments
(Amounts expressed in thousands of U.S. dollars)
Sale of Non-core Assets
In May 2025, we completed the sale of certain non-core assets for one of our dispensary licenses in Nevada and received $3,000 in proceeds.
Ohio
In the fourth quarter of 2024, we entered into two definitive agreements to purchase assets in the state of Ohio for four dispensary licenses. During the six months ended June 30, 2025, ownership of three of the dispensary licenses was transferred to us, with the fourth transfer of ownership expected in the second half of 2025.
23
Results of Operations
(Amounts expressed in thousands of U.S. dollars, except share and per share amounts)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2025 | 2024 | 2025 vs. 2024 | 2025 | 2024 | 2025 vs. 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Amount | % of Revenue | Amount | % of Revenue | $ Change | Amount | % of Revenue | Amount | % of Revenue | $ Change | ||||||||||||||||||||||||||||||||||||||||||||||||||
| REVENUE, NET | $ | 65,046 | 100% | $ | 64,595 | 100% | $ | 451 | $ | 128,892 | 100% | $ | 130,054 | 100% | $ | (1,162) | |||||||||||||||||||||||||||||||||||||||||||
| COST OF GOODS SOLD | (36,122) | (56)% | (32,029) | (50)% | (4,093) | (74,193) | (58)% | (65,158) | (50)% | (9,035) | |||||||||||||||||||||||||||||||||||||||||||||||||
| GROSS PROFIT | 28,924 | 44% | 32,566 | 50% | (3,642) | 54,699 | 42% | 64,896 | 50% | (10,197) | |||||||||||||||||||||||||||||||||||||||||||||||||
| OPERATING EXPENSES | 25,322 | 39% | 24,162 | 37% | 1,160 | 52,968 | 41% | 52,373 | 40% | 595 | |||||||||||||||||||||||||||||||||||||||||||||||||
INCOME FROM OPERATIONS | 3,602 | 6% | 8,404 | 13% | (4,802) | 1,731 | 1% | 12,523 | 10% | (10,792) | |||||||||||||||||||||||||||||||||||||||||||||||||
| OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense, net | (10,219) | (16)% | (9,071) | (14)% | (1,148) | (20,219) | (16)% | (18,615) | (14)% | (1,604) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Fair value gain (loss) on derivatives | (187) | —% | 5,312 | 8% | (5,499) | 450 | —% | 212 | —% | 238 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Other, net | 4,401 | 7% | 2,746 | 4% | 1,655 | 7,598 | 6% | 4,663 | 4% | 2,935 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Total other income (expense), net | (6,005) | (9)% | (1,013) | (2)% | (4,992) | (12,171) | (9)% | (13,740) | (11)% | 1,569 | |||||||||||||||||||||||||||||||||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAX | (2,403) | (4)% | 7,391 | 11% | (9,794) | (10,440) | (8)% | (1,217) | (1)% | (9,223) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Income tax expense | (9,928) | (15)% | (9,329) | (14)% | (599) | (18,906) | (15)% | (19,076) | (15)% | 170 | |||||||||||||||||||||||||||||||||||||||||||||||||
| NET LOSS | $ | (12,331) | (19)% | $ | (1,938) | (3)% | (10,393) | $ | (29,346) | (23)% | $ | (20,293) | (16)% | (9,053) | |||||||||||||||||||||||||||||||||||||||||||||
| LOSS PER SHARE - BASIC AND DILUTED | $ | (0.06) | $ | (0.01) | $ | (0.05) | $ | (0.15) | $ | (0.10) | $ | (0.05) | |||||||||||||||||||||||||||||||||||||||||||||||
| Weighted average shares outstanding - basic and diluted | 195,196,597 | 195,138,473 | 58,124 | 195,196,597 | 195,135,057 | 61,540 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
24
Three Months Ended June 30, 2025 Compared with the Three Months Ended June 30, 2024
(Amounts expressed in thousands of U.S. dollars, unless otherwise stated)
Revenue, Net
The following table presents revenue by type for the periods indicated:
| Three Months Ended June 30, | |||||||||||||||||||||||
| 2025 | 2024 | $ Change | % Change | ||||||||||||||||||||
| Retail | $ | 59,440 | $ | 56,992 | $ | 2,448 | 4 | % | |||||||||||||||
| Wholesale | 5,606 | 7,603 | (1,997) | (26) | % | ||||||||||||||||||
| Total revenue, net | $ | 65,046 | $ | 64,595 | $ | 451 | 1 | % | |||||||||||||||
Total revenue, net, was $65,046 compared to $64,595, an increase of $451 or 1%.
Retail revenue increased $2,448. While the overall units sold in our retail channel increased by approximately 8%, the average price per unit declined. The increase in retail revenue was primarily due to:
•An increase in sales in Virginia of $1,780 primarily due to an increase in the number of units sold by approximately 23% driven in part by an increase in revenue generated from deliveries both within and outside our health service area, partially offset by a decline in the average price per unit; and
•An increase in sales in Ohio of $4,112 due to the transition to adult-use during the third quarter of 2024. Additionally in Ohio, beginning in the fourth quarter of 2024, our entry into management services agreements allowed us to consolidate two co-located medical and adult-use dispensaries. These dispensaries were acquired by us in February 2025. Furthermore in Ohio, we consolidated a third dispensary which opened in February 2025, and a fourth dispensary which opened in April 2025, as a result of our gaining control through the management services agreements previously entered into. The third dispensary was acquired by us in June 2025.
These increases in retail revenue were partially offset by:
•A decline in sales in Illinois of $1,834 - while the average price per unit remained relatively flat, the number of units sold decreased by approximately 15% due to competitors opening new stores in our markets since the beginning of 2024;
•A decline in sales in Nevada of $811 - the number of units sold decreased by approximately 5% driven in part by the closure of one dispensary in May 2025, and the average price per unit declined as we increased our use of promotions due to continued competition; and
•A decline in sales in Massachusetts of $736 - the number of units sold decreased by approximately 5% and the average price per unit declined as we increased our use of promotions due to continued competition.
Additionally, while retail revenue in Pennsylvania remained relatively flat, the number of units sold increased by approximately 15% driven primarily by the opening of one new dispensary in February 2025. However, the average price per unit declined due to increased competition and price compression.
Including the Ohio dispensary that is currently being operated through a management services agreement, we ended the quarter with forty operating dispensaries in seven states, as compared to thirty-five in seven states on June 30, 2024.
Wholesale revenue decreased $1,997. The decrease is primarily attributable to a decline of $1,518 in Virginia due to limited availability of products available to third parties through our wholesale channel as we prioritized supplying our retail stores, and delays from the state mandated seed-to-sale inventory tracking system conversion which prevented shipments to certain customers close to the end of the quarter. Additionally, bulk cannabis flower sales declined $544 in Massachusetts.
25
Gross Profit
Gross profit was $28,924 compared to $32,566, a decrease of $3,642 or 11%. Gross profit margin decreased to 44% compared to 50%. The decreases in gross profit and gross profit margin were driven by continued competitive pricing pressure requiring higher discounting in our retail channel. In addition, higher production costs per unit from prior periods are being reflected in the current quarter’s cost of sales as products produced in prior quarters turn. These decreases were partially offset by higher gross profit and gross profit margin in Ohio as a result of new dispensary openings, as well as lower costs following the ramping up of our grower processor facility in 2024 to support the transition to adult-use. Jushi branded product sales as a percentage of total retail revenue were 56% across the Company’s five vertical markets compared to 56% in the prior year.
Operating Expenses
Operating expenses were $25,322 compared to $24,162, an increase of $1,160 or 5%. The following table presents information on our operating expenses for the periods indicated:
| Three Months Ended June 30, | |||||||||||||||||||||||
| 2025 | 2024 | $ Change | % Change | ||||||||||||||||||||
| Salaries, wages and employee related expenses | $ | 14,591 | $ | 14,192 | $ | 399 | 3 | % | |||||||||||||||
Depreciation and amortization expenses | 4,593 | 3,827 | 766 | 20 | % | ||||||||||||||||||
| Rent and related expenses | 3,034 | 2,961 | 73 | 2 | % | ||||||||||||||||||
| Professional fees and legal expenses | 1,855 | 1,606 | 249 | 16 | % | ||||||||||||||||||
| Share-based compensation expense | 374 | 347 | 27 | 8 | % | ||||||||||||||||||
Gain on asset disposals and lease terminations | (3,424) | (2,626) | (798) | 30 | % | ||||||||||||||||||
Other expenses (1) | 4,299 | 3,855 | 444 | 12 | % | ||||||||||||||||||
Total operating expenses | $ | 25,322 | $ | 24,162 | $ | 1,160 | 5 | % | |||||||||||||||
(1) Other expenses are primarily comprised of marketing and selling expenses, insurance costs, administrative and licensing fees, software and technology costs, travel, entertainment and conferences and other.
Depreciation and amortization expense increased primarily due to amortization of our business licenses which commenced on June 1, 2024, as we concluded that our business licenses no longer have indefinite useful lives, and higher operating expenses relating to new dispensary openings. These increases were partially offset by higher gains on the sale of non-core assets.
Other Income (Expense)
Interest Expense, Net
Interest expense, net was $10,219 compared to $9,071, an increase of $1,148, or 13%. The increase in interest expense, net is primarily due to the $48,500 in secured term loans (the “Term Loans”) which were issued in July 2024, which was partially offset by the decrease in interest expense from the repayment of the Company’s previous secured credit facility (the “Acquisition Facility”) in July 2024.
Fair Value gain (loss) on Derivatives
Fair value loss on derivatives was $187, compared to a gain of $5,312. Fair value gain (loss) on derivatives include the fair value changes relating to the derivative warrants. The derivative warrants are required to be remeasured at fair value at each reporting period. The fair value changes in derivatives were primarily attributable to the movement in our stock price during the corresponding period.
26
Other, Net
Other, net was an income of $4,401, compared to an income of $2,746, a change of $1,655. The current quarter is primarily comprised of $3,981 in employee retention credit claims, including interest, received from the Internal Revenue Service (“IRS”), and $914 gain on sale of a non-core asset. The prior quarter is primarily comprised of $1,896 gain on Jushi Europe SA (“Jushi Europe”) deconsolidation.
Income Tax Expense
Total income tax expense was $9,928 compared to $9,329 in the prior year, an increase of $599 or 6%. The increase in income tax expense is primarily due to an increase in taxable income.
Six Months Ended June 30, 2025 Compared with the Six Months Ended June 30, 2024
(Amounts expressed in thousands of U.S. dollars, unless otherwise stated)
Revenue, Net
The following table presents revenue by type for the periods indicated:
| Six Months Ended June 30, | |||||||||||||||||||||||
| 2025 | 2024 | $ Change | % Change | ||||||||||||||||||||
| Retail | $ | 116,284 | $ | 114,361 | $ | 1,923 | 2 | % | |||||||||||||||
| Wholesale | 12,608 | 15,693 | (3,085) | (20) | % | ||||||||||||||||||
| Total revenue, net | $ | 128,892 | $ | 130,054 | $ | (1,162) | (1) | % | |||||||||||||||
Revenue, net, was $128,892 compared to $130,054, a decrease of $1,162 or 1%.
Retail revenue increased $1,923. While the overall units sold in our retail channel increased by approximately 7%, average price per unit declined. The increase in retail revenue was primarily due to:
•An increase in sales in Virginia of $3,134 due to an increase in the number of units sold by approximately 21% driven in part by an increase in revenue generated from deliveries both within and outside our health service area, partially offset by a decline in the average price per unit; and
•An increase in sales in Ohio of $6,627 due to the transition to adult-use during the third quarter of 2024. Additionally in Ohio, beginning in the fourth quarter of 2024, our entry into management services agreement allowed us to consolidate two co-located medical and adult-use dispensaries. These dispensaries were acquired by us in February 2025. Furthermore in Ohio, we consolidated a third dispensary which opened in February 2025, and a fourth dispensary which opened in April 2025 as a result of our gaining control through the management services agreements previously entered into. The third dispensary was acquired by us in June 2025.
These increases were partially offset by:
•A decline in sales in Illinois of $3,584 - while the average price per unit remained relatively flat, the number of units sold decreased by approximately 14% due to new store openings by competitors in our markets since the beginning of 2024;
•A decline in sales in Massachusetts of $2,060 - the number of units sold decreased by approximately 6% and the average price per unit declined due to continued competition and price compression;
•A decline in sales in Nevada of $1,519 - the number of units sold decreased by approximately 5% driven in part by the closure of one dispensary in May 2025, and the average price per unit declined as we increased our use of promotions due to continued competition; and
27
•A decline in sales in Pennsylvania of $470 - while the number of units sold increased by approximately 17% driven in part by the opening of one new dispensary in February 2025, the average price per unit declined due to increased competition and price compression.
Wholesale revenue decreased $3,085. The decrease is primarily attributable to a decline of $1,807 in Massachusetts due to lower bulk cannabis flower sales, and a decline of $1,812 in Virginia due to limited availability of products for third parties through our wholesale channel as we prioritized supplying our own retail stores, and delays from the state mandated seed-to-sale inventory tracking system conversion which prevented shipments to certain customers close to the end of the quarter.
Gross Profit
Gross profit was $54,699 compared to $64,896, a decrease of $10,197 or 16%. Gross profit margin decreased to 42% compared to 50%. The decrease in gross profit and gross profit margin was driven by continued competitive pricing pressure requiring higher discounting in our retail channel. In addition, higher production costs per unit from prior periods are being reflected in the current year’s cost of sales as products produced in prior periods turn. These decreases were partially offset by higher gross profit and gross profit margin in Ohio as a result of new dispensary openings, as well as lower costs following the ramping up our grower processor facility in 2024 to support the transition to adult-use. Jushi branded product sales as a percentage of total retail revenue were 56% across the Company’s five vertical markets compared to 55% in the prior year.
Operating Expenses
Operating expenses were $52,968 compared to $52,373, an increase of $595 or 1%. The following table presents information on our operating expenses for the periods indicated:
| Six Months Ended June 30, | |||||||||||||||||||||||
| 2025 | 2024 | $ Change | % Change | ||||||||||||||||||||
| Salaries, wages and employee related expenses | $ | 28,740 | $ | 28,339 | $ | 401 | 1 | % | |||||||||||||||
Depreciation and amortization expenses | 9,190 | 7,105 | 2,085 | 29 | % | ||||||||||||||||||
| Rent and related expenses | 6,231 | 5,875 | 356 | 6 | % | ||||||||||||||||||
| Professional fees and legal expenses | 3,780 | 4,181 | (401) | (10) | % | ||||||||||||||||||
Share-based compensation expense | 67 | 1,871 | (1,804) | (96) | % | ||||||||||||||||||
Gain on asset disposals and lease terminations | (3,298) | (2,676) | (622) | 23 | % | ||||||||||||||||||
Other expenses (1) | 8,258 | 7,678 | 580 | 8 | % | ||||||||||||||||||
Total operating expenses | $ | 52,968 | $ | 52,373 | $ | 595 | 1 | % | |||||||||||||||
(1) Other expenses are primarily comprised of marketing and selling expenses, insurance costs, administrative and licensing fees, software and technology costs, travel, entertainment and conferences and other.
Depreciation and amortization expense increased due primarily to the amortization of our business licenses which commenced on June 1, 2024, as we concluded that our business licenses no longer have indefinite useful lives. Lower share-based compensation expense reflects higher forfeitures as well as lower value of share-based compensation granted.
Other Income (Expense)
Interest Expense, Net
Interest expense, net was $20,219 compared to $18,615, an increase of $1,604, or 9%. The increase in interest expense, net is primarily due to the Term Loans which were issued in July 2024, which was partially offset by the decrease in interest expense from the repayment of the Acquisition Facility in July 2024.
28
Fair Value gain (loss) on Derivatives
Fair value gain on derivatives was $450, compared to a gain of $212. Fair value gain (loss) on derivatives include the fair value changes relating to the derivative warrants. The derivative warrants are required to be remeasured at fair value at each reporting period. The fair value changes in derivatives were primarily attributable to the movement in our stock price during the corresponding period.
Other, Net
Other, net was an income of $7,598, compared to an income of $4,663, a change of $2,935. The current period is primarily comprised of $6,831 in employee retention credit claims, including interest, received from the IRS, $914 gain on sale of a non-core asset, partially offset by $886 foreign exchange translation loss in relation to certain 12% second lien notes due 2026 (the “Second Lien Notes”) denominated in Canadian dollars. The prior period primarily relates to $1,896 gain on Jushi Europe deconsolidation and $680 foreign exchange translation gain in relation to certain Second Lien Notes denominated in Canadian dollars.
Income Tax Expense
Total income tax expense was $18,906 compared to $19,076 in the prior year, a decrease of $170 or 1%.
Non-GAAP Measures and Reconciliation
In addition to providing financial measurements based on GAAP, we provide additional financial metrics that are not prepared in accordance with GAAP. We use non-GAAP financial measures, in addition to GAAP financial measures, to understand and compare operating results across accounting periods, for financial and operational decision making, for planning and forecasting purposes and to evaluate our financial performance. These non-GAAP financial measures are EBITDA and Adjusted EBITDA (each as defined below). We believe that these non-GAAP financial measures reflect our ongoing business by excluding the effects of expenses that are not reflective of our operating business performance and allow for meaningful comparisons and analysis of trends in our business. These non-GAAP financial measures also facilitate comparing financial results across accounting periods and to those of peer companies. As there are no standardized methods of calculating these non-GAAP measures, our methods may differ from those used by others, and accordingly, the use of these measures may not be directly comparable to similar measures used by others, thus limiting their usefulness. Accordingly, these non-GAAP measures are intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP.
EBITDA and Adjusted EBITDA
EBITDA and Adjusted EBITDA are financial measures that are not defined under GAAP. We define EBITDA as net income (loss), or “earnings”, before interest, income taxes, depreciation and amortization. We define Adjusted EBITDA as EBITDA before: (i) non-cash share-based compensation expense; (ii) inventory-related adjustments; (iii) fair value changes in derivatives; (iv) other (income)/expense items; (v) transaction costs; (vi) asset impairment; and (vii) gain/loss on debt extinguishment. These financial measures are metrics that have been adjusted from the GAAP net income (loss) measure in an effort to provide readers with a normalized metric in making comparisons more meaningful across the cannabis industry, as well as to remove non-recurring, irregular and one-time items that may otherwise distort the GAAP net income measure. Other companies in our industry may calculate this measure differently, limiting their usefulness as comparative measures.
Reconciliation of EBITDA and Adjusted EBITDA (Non- GAAP Measures)
Adjusted EBITDA for the three months ended June 30, 2025 and 2024, was $13,714 and $14,478, respectively, a decrease of $764 or 5%. Adjusted EBITDA for the six months ended June 30, 2025 and 2024, was $23,542 and $27,827, respectively, a decrease of $4,285 or 15%. The decrease in Adjusted EBITDA was primarily due to overall lower margin, which was partially offset by payments received from the IRS in relation to employee retention credit claims.
29
The table below reconciles net loss to EBITDA and Adjusted EBITDA for the periods indicated.
(Amounts expressed in thousands of U.S. dollars)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
NET LOSS | $ | (12,331) | $ | (1,938) | $ | (29,346) | $ | (20,293) | |||||||||||||||
Income tax expense | 9,928 | 9,329 | 18,906 | 19,076 | |||||||||||||||||||
| Interest expense, net | 10,219 | 9,071 | 20,219 | 18,615 | |||||||||||||||||||
Depreciation and amortization (1) | 7,967 | 7,377 | 16,002 | 14,213 | |||||||||||||||||||
| EBITDA (Non-GAAP) | 15,783 | 23,839 | 25,781 | 31,611 | |||||||||||||||||||
Non-cash share-based compensation | 374 | 347 | 67 | 1,871 | |||||||||||||||||||
| Fair value changes in derivatives | 187 | (5,312) | (450) | (212) | |||||||||||||||||||
Tangible long-lived asset impairment | — | 157 | — | 157 | |||||||||||||||||||
Other (income) expense, net (2) | (2,630) | (2,657) | (1,856) | (3,305) | |||||||||||||||||||
Gain on debt extinguishment | — | — | — | (399) | |||||||||||||||||||
| Gain on deconsolidation of Jushi Europe | — | (1,896) | — | (1,896) | |||||||||||||||||||
| Adjusted EBITDA (Non-GAAP) | $ | 13,714 | $ | 14,478 | $ | 23,542 | $ | 27,827 | |||||||||||||||
(1) | Includes amounts that are included in cost of goods sold and in operating expenses. | ||||
(2) | Includes: (i) remeasurement of contingent consideration related to acquisitions; (ii) losses (gains) on legal settlements; (iii) losses (gains) on asset disposals; (iv) foreign exchange losses (gains); (v) indemnification asset adjustments related to acquisitions; and (vi) start-up costs. | ||||
Liquidity and Capital Resources
(Amounts expressed in thousands of U.S. dollars, unless otherwise stated)
Sources and Uses of Cash
We had cash, cash equivalents and restricted cash of $25,231 as of June 30, 2025.
The major components of our statements of cash flows for the six months ended June 30, 2025 and 2024, are as follows:
| Six Months Ended June 30, | |||||||||||||||||||||||
| 2025 | 2024 | $ Change | % Change | ||||||||||||||||||||
Net cash flows provided by operating activities | $ | 5,594 | $ | 12,041 | $ | (6,447) | (54) | % | |||||||||||||||
Net cash flows (used in) provided by investing activities | (4,834) | 959 | (5,793) | (604) | % | ||||||||||||||||||
Net cash flows provided by (used in) financing activities | 3,125 | (9,275) | 12,400 | 134 | % | ||||||||||||||||||
| Net change in cash, cash equivalents and restricted cash | $ | 3,885 | $ | 3,725 | $ | 160 | 4 | % | |||||||||||||||
Operating activities
Cash provided by operations was $5,594, as compared to $12,041. The decrease was primarily due to a decline in our operating results.
Investing activities
Net cash used in investing activities was $4,834 compared to net cash provided by investing activities of $959. The current year includes $8,137 for the payments of property, plant and equipment for use in our operations, and $647 of intangible assets acquired, which were partially offset by $3,950 proceeds from sale of non-core assets. The prior year includes $1,764 for the payments of property, plant and equipment for use in our operations, which was more than offset by $2,723 in proceeds from the sale of non-core assets.
30
Financing activities
Net cash provided by financing activities was $3,125 compared to net cash used in financing activities of $9,275.
The current year cash flows provided by financing activities includes $4,608 of net proceeds from Second Lien Notes and $750 in proceeds from other financing activities, which were partially offset by $925 in net finance lease obligation payments, $1,011 in payments of other financing activities, and $297 in payments of mortgage-related debt.
The prior year net cash flows used in financing activities includes $9,910 in payments, partially offset by $635 of proceeds from other financing activities.
Liquidity
We believe that our existing cash and cash equivalents and cash from operations will be sufficient to meet our working capital and capital expenditure needs for at least the next twelve months. During the six months ended June 30, 2025, we enhanced liquidity by factoring certain employee retention credit claims and we also issued Second Lien Notes - refer to Note 4 - Prepaid Expenses and Other Current Assets and Note 8 - Debt of our Quarterly Financial Statements contained in Part I. Item 1 of this report for more information. We may choose to take advantage of additional opportunistic capital raising or refinancing transactions at any time. Depending on our future results of operations, we may need to engage in additional equity financing or other debt refinancing transactions in the longer term beyond twelve months, although there can be no assurances that such additional debt or equity financing may be obtained on favorable terms when required, if at all.
Off-Balance Sheet Arrangements and Contractual Obligations
As of June 30, 2025, we do not have any off‐balance sheet arrangements. For our contractual obligations, refer to Note 8 - Debt and Note 16 - Commitments and Contingencies of our Quarterly Financial Statements contained in Part I. Item 1 of this report.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
There have been no material changes to the risks disclosed in Item 7A of our 2024 Form 10-K.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Our management carried out an evaluation under the supervision and with the participation of our 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 such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of June 30, 2025, our disclosure controls and procedures were effective.
Changes in Internal Control over Financial Reporting
There has been no change in our internal control over financial reporting that occurred during the period covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
31
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
For a description of our legal proceedings, refer to Claims and Litigation in Note 16 - Commitments and Contingencies in the Notes to the Unaudited Condensed Consolidated Financial Statements of this Quarterly Report on Form 10-Q.
Item 1A. Risk Factors
The Company is subject to numerous risks and uncertainties, any of which could have a significant or material adverse effect on our business, financial condition, liquidity or consolidated financial statements. You should carefully consider the risk factors disclosed under the heading “Risk Factors”, which are included in the 2024 Form 10-K, which was also filed on SEDAR. The risks described therein and herein are not the only ones we face. Other than set forth herein, there have been no material changes from the risk factors previously disclosed.
Item 2. Unregistered Sale of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not Applicable.
Item 5. Other Information
(c)
Insider trading arrangements
During the three months ended June 30, 2025, none of the Company’s directors or officers (as defined in Rule 16a-1(f) of the Securities Exchange Act of 1934) adopted, terminated or modified a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408 of Regulation S-K).
32
Item 6. Exhibits
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) | ||||
33
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| JUSHI HOLDINGS INC. | ||||||||
Date: August 5, 2025 | By: | /s/ Michelle Mosier | ||||||
| Michelle Mosier | ||||||||
| Chief Financial Officer and Chief Accounting Officer (principal financial and accounting officer) | ||||||||
34