
•Full year revenue of $1.2 billion, with 60% gross margin | ||
•Record 2025 cash flow from operations of $273 million and free cash flow of $229 million* | ||
•Record 50.1 million branded product units sold in 2025, up 5% compared to last year | ||
| Results of Operations | For the Three Months Ended | For the Full Year Ended | |||||||||||||||||||||||||||||||||||||||
| (Figures in millions except per share data) | December 31, 2025 | December 31, 2024 | % Better / (Worse) | September 30, 2025 | % Better / (Worse) | December 31, 2025 | December 31, 2024 | % Better / (Worse) | |||||||||||||||||||||||||||||||||
| Revenue | $ | 293 | $ | 301 | (3%) | $ | 288 | 2% | $ | 1,181 | $ | 1,186 | —% | ||||||||||||||||||||||||||||
| Gross profit | $ | 175 | $ | 187 | (6%) | $ | 170 | 3% | $ | 711 | $ | 716 | (1%) | ||||||||||||||||||||||||||||
| Gross margin % | 60% | 62% | 59% | 60% | 60% | ||||||||||||||||||||||||||||||||||||
| Operating expenses | $ | 160 | $ | 186 | 14% | $ | 128 | (25%) | $ | 568 | $ | 618 | 8% | ||||||||||||||||||||||||||||
| Operating expenses % | 55% | 62% | 44% | 48% | 52% | ||||||||||||||||||||||||||||||||||||
| Net loss** | $ | (43) | $ | (60) | 28% | $ | (27) | (60%) | $ | (116) | $ | (155) | 25% | ||||||||||||||||||||||||||||
| Net loss continuing operations | $ | (45) | $ | (60) | 26% | $ | (24) | (89%) | $ | (117) | $ | (155) | 25% | ||||||||||||||||||||||||||||
| Adjusted net (loss) income | $ | (3) | $ | 3 | NMF | $ | (12) | 75% | $ | (27) | $ | (19) | (41%) | ||||||||||||||||||||||||||||
| Basic and diluted shares outstanding | 192 | 190 | 191 | 191 | 190 | ||||||||||||||||||||||||||||||||||||
| EPS continuing operations | $ | (0.23) | $ | (0.26) | 12% | $ | (0.11) | (103%) | $ | (0.58) | $ | (0.79) | 26% | ||||||||||||||||||||||||||||
| Adjusted EPS | $ | (0.02) | $ | 0.02 | NMF | $ | (0.07) | 75% | $ | (0.14) | $ | (0.10) | (40%) | ||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 105 | $ | 111 | (6%) | $ | 103 | 2% | $ | 427 | $ | 420 | 2% | ||||||||||||||||||||||||||||
| Adjusted EBITDA Margin % | 36% | 37% | 36% | 36% | 35% | ||||||||||||||||||||||||||||||||||||
| North American toll free: 1-844-824-3830 | Passcode: 9288786 | |||||||
| International: 1-412-542-4136 | Passcode: 9288786 | |||||||
| December 31, 2025 | December 31, 2024 | ||||||||||
| ASSETS | |||||||||||
| Current Assets: | |||||||||||
| Cash and cash equivalents | $ | 255.5 | $ | 238.8 | |||||||
| Short-term investments | — | 60.4 | |||||||||
| Restricted cash | — | 0.9 | |||||||||
| Accounts receivable, net | 10.5 | 8.3 | |||||||||
| Inventories | 242.3 | 231.4 | |||||||||
| Income tax receivable | 8.5 | 10.0 | |||||||||
| Prepaid expenses | 18.3 | 23.0 | |||||||||
| Other current assets | 25.5 | 26.2 | |||||||||
| Notes receivable - current portion, net | 1.2 | 4.8 | |||||||||
| Assets associated with discontinued operations | 0.9 | 0.9 | |||||||||
| Total current assets | 562.7 | 604.6 | |||||||||
| Property and equipment, net | 670.4 | 716.1 | |||||||||
| Right of use assets - operating, net | 108.3 | 119.5 | |||||||||
| Right of use assets - finance, net | 60.0 | 64.4 | |||||||||
| Intangible assets, net | 798.4 | 859.5 | |||||||||
| Goodwill | 483.9 | 483.9 | |||||||||
| Notes receivable, net | 0.5 | 0.5 | |||||||||
| Other assets | 10.0 | 19.8 | |||||||||
| Long-term assets associated with discontinued operations | 1.9 | 2.0 | |||||||||
| TOTAL ASSETS | $ | 2,696.1 | $ | 2,870.3 | |||||||
| LIABILITIES | |||||||||||
| Current Liabilities: | |||||||||||
| Accounts payable and accrued liabilities | $ | 82.7 | $ | 94.0 | |||||||
| Deferred revenue | 9.6 | 8.0 | |||||||||
| Notes payable - current portion | 4.1 | 3.4 | |||||||||
| Operating lease liabilities - current portion | 13.0 | 12.1 | |||||||||
| Finance lease liabilities - current portion | 10.7 | 9.5 | |||||||||
| Construction finance liabilities - current portion | 2.4 | 1.9 | |||||||||
| Contingencies | 0.8 | 6.3 | |||||||||
| Liabilities associated with discontinued operations | 3.7 | 3.1 | |||||||||
| Total current liabilities | 126.9 | 138.5 | |||||||||
| Long-Term Liabilities: | |||||||||||
| Private placement notes, net | 136.7 | 364.8 | |||||||||
| Notes payable, net | 90.8 | 111.9 | |||||||||
| Operating lease liabilities | 107.9 | 117.5 | |||||||||
| Finance lease liabilities | 64.1 | 67.7 | |||||||||
| Construction finance liabilities | 133.8 | 135.5 | |||||||||
| Deferred tax liabilities | 178.0 | 196.5 | |||||||||
| Uncertain tax position liabilities | 668.4 | 445.2 | |||||||||
| Other long-term liabilities | 11.4 | 5.0 | |||||||||
| Long-term liabilities associated with discontinued operations | 34.9 | 38.6 | |||||||||
| TOTAL LIABILITIES | $ | 1,553.1 | $ | 1,621.2 | |||||||
| EQUITY | |||||||||||
Common stock, no par value; unlimited shares authorized. 192,307,145 and 191,005,940 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively. | $ | — | $ | — | |||||||
| Additional paid-in-capital | 2,073.4 | 2,057.0 | |||||||||
| Accumulated deficit | (912.1) | (795.7) | |||||||||
| Non-controlling interest | (18.2) | (12.3) | |||||||||
| TOTAL EQUITY | 1,143.0 | 1,249.0 | |||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 2,696.1 | $ | 2,870.3 | |||||||
| Three Months Ended December 31, | Full Year Ended December 31, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Revenue | $ | 293.1 | $ | 301.1 | $ | 1,181.2 | $ | 1,186.5 | |||||||||||||||
| Cost of goods sold | 118.0 | 114.1 | 470.0 | 470.7 | |||||||||||||||||||
| Gross profit | 175.2 | 187.0 | 711.2 | 715.8 | |||||||||||||||||||
| Expenses: | |||||||||||||||||||||||
| Selling, general, and administrative | 126.3 | 157.9 | 445.2 | 510.4 | |||||||||||||||||||
| Depreciation and amortization | 29.4 | 28.6 | 117.6 | 112.8 | |||||||||||||||||||
| Impairment and other charges, net of (recoveries) | 4.1 | (0.9) | 4.8 | (5.3) | |||||||||||||||||||
| Total expenses | 159.9 | 185.7 | 567.7 | 618.0 | |||||||||||||||||||
| Income from operations | 15.3 | 1.3 | 143.5 | 97.8 | |||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Interest expense, net | (14.7) | (14.6) | (63.5) | (62.2) | |||||||||||||||||||
| Interest income | 3.4 | 3.2 | 14.5 | 14.7 | |||||||||||||||||||
| Loss on debt extinguishments, net | (1.7) | — | (1.7) | — | |||||||||||||||||||
| Other income (expense), net | 0.6 | (2.8) | (1.4) | (7.6) | |||||||||||||||||||
| Total other expense, net | (12.4) | (14.2) | (52.0) | (55.1) | |||||||||||||||||||
| Income (loss) before provision for income taxes | 2.9 | (12.9) | 91.5 | 42.7 | |||||||||||||||||||
| Provision for income taxes | 47.9 | 47.6 | 208.1 | 197.6 | |||||||||||||||||||
| Net loss from continuing operations | (44.9) | (60.5) | (116.6) | (154.9) | |||||||||||||||||||
| Net income (loss) from discontinued operations, net of tax benefit (provision) of $232, $0, and $(209),and $4,101 respectively | 1.4 | (1.1) | (5.6) | (5.7) | |||||||||||||||||||
| Net loss | (43.6) | (61.6) | (122.2) | (160.6) | |||||||||||||||||||
| Less: net loss attributable to non-controlling interest from continuing operations | (0.7) | (1.8) | (5.9) | (5.5) | |||||||||||||||||||
| Net loss attributable to common shareholders | $ | (42.9) | $ | (59.8) | $ | (116.4) | $ | (155.1) | |||||||||||||||
| Earnings Per Share | |||||||||||||||||||||||
| Net loss per share - Continuing operations: | |||||||||||||||||||||||
| Basic and diluted | $ | (0.23) | $ | (0.26) | $ | (0.58) | $ | (0.79) | |||||||||||||||
| Net income (loss) per share - Discontinued operations: | |||||||||||||||||||||||
| Basic and diluted | $ | 0.01 | $ | (0.01) | $ | (0.03) | $ | (0.03) | |||||||||||||||
| Weighted average number of common shares used in computing net loss per share: | |||||||||||||||||||||||
| Basic and diluted | 191.7 | 190.0 | 191.3 | 190.0 | |||||||||||||||||||
| Three Months Ended December 31, | Full Year Ended December 31, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Cash flows from operating activities | |||||||||||||||||||||||
| Net loss | $ | (43.6) | $ | (61.6) | $ | (122.2) | $ | (160.6) | |||||||||||||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||||||||||||||||
| Depreciation and amortization | 29.4 | 28.6 | 117.6 | 112.8 | |||||||||||||||||||
| Depreciation included in cost of goods sold | 14.2 | 13.5 | 55.8 | 53.6 | |||||||||||||||||||
| Impairment and other charges, net of (recoveries) | 2.4 | (0.9) | 4.8 | (5.3) | |||||||||||||||||||
| Loss on debt extinguishments, net | 1.7 | — | 1.7 | — | |||||||||||||||||||
| Gain from disposal of discontinued operations | (0.8) | — | (0.8) | — | |||||||||||||||||||
| Share-based compensation | 4.0 | 4.6 | 20.5 | 20.2 | |||||||||||||||||||
| Deferred income taxes | (3.9) | (7.7) | (18.6) | (10.4) | |||||||||||||||||||
| Other non-cash changes | 4.2 | 4.1 | 20.1 | 18.2 | |||||||||||||||||||
| Changes in operating assets and liabilities: | |||||||||||||||||||||||
| Inventories | 1.0 | (10.5) | (10.9) | (18.7) | |||||||||||||||||||
| Accounts receivable | (0.3) | 1.5 | (3.7) | 0.7 | |||||||||||||||||||
| Other assets | 2.4 | (2.1) | 5.8 | (9.1) | |||||||||||||||||||
| Accounts payable and accrued liabilities | 0.3 | 2.6 | (11.3) | 7.2 | |||||||||||||||||||
| Income tax receivable / payable | (1.1) | (4.2) | 1.6 | (8.5) | |||||||||||||||||||
| Other liabilities | (2.7) | (0.5) | (16.4) | (1.6) | |||||||||||||||||||
| Uncertain tax position liabilities | 52.1 | 61.1 | 223.2 | 264.9 | |||||||||||||||||||
| Proceeds received from insurance for operating expenses | — | 2.1 | 5.7 | 8.0 | |||||||||||||||||||
| Net cash provided by operating activities | 59.2 | 30.7 | 272.8 | 271.5 | |||||||||||||||||||
| Cash flows from investing activities | |||||||||||||||||||||||
| Purchases of property and equipment | (3.4) | (42.7) | (44.2) | (122.6) | |||||||||||||||||||
| Purchases of internal use software | (3.7) | (6.8) | (16.3) | (25.1) | |||||||||||||||||||
| Purchases of short-term investments | — | — | — | (80.0) | |||||||||||||||||||
| Maturities of short-term investments | — | 20.0 | 60.0 | 20.0 | |||||||||||||||||||
| Other purchases and payments | — | — | (0.1) | (7.6) | |||||||||||||||||||
| Other proceeds | 1.2 | 6.3 | 14.1 | 8.7 | |||||||||||||||||||
| Net cash (used in) provided by investing activities | (5.9) | (23.2) | 13.5 | (206.6) | |||||||||||||||||||
| Cash flows from financing activities | |||||||||||||||||||||||
| Proceeds from private placement notes | 140.0 | — | 140.0 | 3.0 | |||||||||||||||||||
| Payments on long-term borrowings | (385.9) | (1.8) | (393.3) | (8.1) | |||||||||||||||||||
| Payments for debt issuance costs | (3.3) | — | (3.3) | 0.2 | |||||||||||||||||||
| Payments for taxes related to net share settlement of equity awards | (4.4) | (2.5) | (4.8) | (14.8) | |||||||||||||||||||
| Other payments and distributions | (1.9) | (2.1) | (9.0) | (13.8) | |||||||||||||||||||
| Net cash used in financing activities | (255.4) | (6.4) | (270.5) | (33.4) | |||||||||||||||||||
| Net (decrease) increase in cash, cash equivalents, and restricted cash | (202.1) | 1.1 | 15.8 | 31.4 | |||||||||||||||||||
| Cash, cash equivalents, and restricted cash, beginning of period | 457.6 | 238.6 | 239.7 | 208.0 | |||||||||||||||||||
| Cash and cash equivalents of discontinued operations, beginning of period | — | — | — | 0.3 | |||||||||||||||||||
| Less: cash and cash equivalents of discontinued operations, end of period | — | — | — | — | |||||||||||||||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 255.5 | $ | 239.7 | $ | 255.5 | $ | 239.7 | |||||||||||||||
(Amounts expressed in millions of United States dollars) | Three Months Ended | For the Full Year Ended | ||||||||||||||||||||||||||||||
| December 31, 2025 | December 31, 2024 | September 30, 2025 | December 31, 2025 | December 31, 2024 | ||||||||||||||||||||||||||||
| Net loss attributable to common shareholders | $ | (42.9) | $ | (59.8) | $ | (26.8) | $ | (116.4) | $ | (155.1) | ||||||||||||||||||||||
| Add (deduct) impact of: | ||||||||||||||||||||||||||||||||
| Interest expense, net | $ | 14.7 | $ | 14.6 | $ | 16.1 | $ | 63.5 | $ | 62.2 | ||||||||||||||||||||||
| Interest income | $ | (3.4) | $ | (3.2) | $ | (4.4) | $ | (14.5) | $ | (14.7) | ||||||||||||||||||||||
| Provision for income taxes | $ | 47.9 | $ | 47.6 | $ | 53.0 | $ | 208.1 | $ | 197.6 | ||||||||||||||||||||||
| Depreciation and amortization | $ | 29.4 | $ | 28.6 | $ | 29.5 | $ | 117.6 | $ | 112.8 | ||||||||||||||||||||||
| Depreciation included in cost of goods sold | $ | 14.2 | $ | 13.5 | $ | 13.9 | $ | 55.8 | $ | 53.6 | ||||||||||||||||||||||
| EBITDA (Non-GAAP) | $ | 59.9 | $ | 41.3 | $ | 81.3 | $ | 314.1 | $ | 256.4 | ||||||||||||||||||||||
| EBITDA Margin (Non-GAAP) | 20% | 14% | 28% | 27% | 22% | |||||||||||||||||||||||||||
| Impairment and other charges, net of (recoveries) | $ | 4.1 | $ | (0.9) | $ | (0.9) | $ | 4.8 | $ | (5.3) | ||||||||||||||||||||||
| Campaign and political contributions | $ | 32.4 | $ | 54.8 | $ | 6.3 | $ | 66.1 | $ | 117.5 | ||||||||||||||||||||||
| Acquisition, transaction, and other non-recurring costs | $ | 4.7 | $ | 7.6 | $ | 3.8 | $ | 13.2 | $ | 18.2 | ||||||||||||||||||||||
| Share-based compensation | $ | 4.0 | $ | 4.6 | $ | 5.8 | $ | 20.5 | $ | 20.2 | ||||||||||||||||||||||
| Loss on debt extinguishments, net | $ | 1.7 | $ | — | $ | — | $ | 1.7 | $ | — | ||||||||||||||||||||||
| Other (income) expense, net | $ | (0.6) | $ | 2.8 | $ | 1.2 | $ | 1.4 | $ | 7.6 | ||||||||||||||||||||||
| Discontinued operations, net of tax, attributable to common shareholders | $ | (1.4) | $ | 1.1 | $ | 5.0 | $ | 5.6 | $ | 5.7 | ||||||||||||||||||||||
| Adjusted EBITDA (Non-GAAP) | $ | 104.8 | $ | 111.4 | $ | 102.7 | $ | 427.3 | $ | 420.2 | ||||||||||||||||||||||
| Adjusted EBITDA Margin (Non-GAAP) | 36% | 37% | 36% | 36% | 35% | |||||||||||||||||||||||||||
| For the Three Months Ended | For the Full Year Ended | |||||||||||||||||||||||||||||||
| (Amounts expressed in millions of United States dollars) | December 31, 2025 | December 31, 2024 | September 30, 2025 | December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||
| Net loss attributable to common shareholders | $ | (42.9) | $ | (59.8) | $ | (26.8) | $ | (116.4) | $ | (155.1) | ||||||||||||||||||||||
| Net (income) loss from discontinued operations, net of tax, attributable to common shareholders | $ | (1.4) | $ | 1.1 | $ | 5.0 | $ | 5.6 | $ | 5.7 | ||||||||||||||||||||||
| Adjustment of formerly redeemable non-controlling interest to maximum redemption value | $ | — | $ | 9.0 | $ | — | $ | — | $ | — | ||||||||||||||||||||||
| Net loss from continuing operations available to common shareholders | $ | (44.3) | $ | (49.7) | $ | (21.8) | $ | (110.8) | $ | (149.4) | ||||||||||||||||||||||
| Add (deduct) impact of: | ||||||||||||||||||||||||||||||||
| Adjustment of formerly redeemable non-controlling interest to maximum redemption value | $ | — | $ | (9.0) | $ | — | $ | — | $ | — | ||||||||||||||||||||||
| Impairment and other charges, net of (recoveries) | $ | 4.1 | $ | (0.9) | $ | (0.9) | $ | 4.8 | $ | (5.3) | ||||||||||||||||||||||
| Campaign and political contributions | $ | 32.4 | $ | 54.8 | $ | 6.3 | $ | 66.1 | $ | 117.5 | ||||||||||||||||||||||
| Acquisition, transaction, and other non-recurring costs | $ | 4.7 | $ | 7.6 | $ | 3.8 | $ | 13.2 | $ | 18.2 | ||||||||||||||||||||||
| Adjusted net (loss) income (Non-GAAP) | $ | (3.1) | $ | 2.9 | $ | (12.5) | $ | (26.7) | $ | (19.0) | ||||||||||||||||||||||
| For the Three Months Ended | For the Full Year Ended | |||||||||||||||||||||||||||||||
| (Amounts expressed are per share except for shares which are in millions) | December 31, 2025 | December 31, 2024 | September 30, 2025 | December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||
| Net loss attributable to common shareholders | $ | (0.22) | $ | (0.31) | $ | (0.14) | $ | (0.61) | $ | (0.82) | ||||||||||||||||||||||
| Net (income) loss from discontinued operations, net of tax, attributable to common shareholders | $ | (0.01) | $ | 0.01 | $ | 0.03 | $ | 0.03 | $ | 0.03 | ||||||||||||||||||||||
| Adjustment of formerly redeemable non-controlling interest to maximum redemption value | $ | — | $ | 0.05 | $ | — | $ | — | $ | — | ||||||||||||||||||||||
| Net loss from continuing operations available to common shareholders | $ | (0.23) | $ | (0.26) | $ | (0.11) | $ | (0.58) | $ | (0.79) | ||||||||||||||||||||||
| Add (deduct) impact of: | ||||||||||||||||||||||||||||||||
| Adjustment of formerly redeemable non-controlling interest to maximum redemption value | $ | — | $ | (0.05) | $ | — | $ | — | $ | — | ||||||||||||||||||||||
| Impairment and other charges, net of (recoveries) | $ | 0.02 | $ | (0.00) | $ | (0.00) | $ | 0.03 | $ | (0.03) | ||||||||||||||||||||||
| Campaign and political contributions | $ | 0.17 | $ | 0.29 | $ | 0.03 | $ | 0.35 | $ | 0.62 | ||||||||||||||||||||||
| Acquisition, transaction, and other non-recurring costs | $ | 0.02 | $ | 0.04 | $ | 0.02 | $ | 0.07 | $ | 0.10 | ||||||||||||||||||||||
| Adjusted net (loss) income (Non-GAAP) | $ | (0.02) | $ | 0.02 | $ | (0.07) | $ | (0.14) | $ | (0.10) | ||||||||||||||||||||||
| Basic and diluted shares outstanding | 191.7 | 190.0 | 191.3 | 191.3 | 190.0 | |||||||||||||||||||||||||||
| For the Three Months Ended | For the Full Year Ended | |||||||||||||||||||||||||||||||
| (Amounts expressed in millions of United States dollars) | December 31, 2025 | December 31, 2024 | September 30, 2025 | December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||
| Cash flow from operating activities | $ | 59.2 | $ | 30.7 | $ | 76.8 | $ | 272.8 | $ | 271.5 | ||||||||||||||||||||||
| Payments for property and equipment | $ | (3.4) | $ | (42.7) | $ | (12.3) | $ | (44.2) | $ | (122.6) | ||||||||||||||||||||||
| Free cash flow (Non-GAAP) | $ | 55.8 | $ | (12.0) | $ | 64.4 | $ | 228.6 | $ | 148.9 | ||||||||||||||||||||||