MEDMEN ENTERPRISES INC.

EDGAR

17 filing records in this dataset, filed from 2020-12-07 to 2023-07-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

29.1 million USD

2023-03-25 · USD

Exact inputs and evidence

Operating margin

-82.31%

2023-03-25 · %

Exact inputs and evidence
  • Operating Income: -23929518 USD Source
  • Revenue: 29073815 USD Source

Operating cash flow

-14.8 million USD

2023-03-25 · USD

Exact inputs and evidence
  • Operating Cash Flow: -23172642 USD Source
  • Operating Cash Flow: -8333764 USD Source
Cash and cash equivalents
7.6 million USD Source
Exact value

7600000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2023-07-10.

Financial data available through: 2022-06-25.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2022-06-25
  • Operating income: 4 of 11 periods available· newest 2022-06-25
  • Net income: 4 of 11 periods available· newest 2022-06-25
  • Operating cash flow: 4 of 11 periods available· newest 2022-06-25
  • Capital expenditure: 4 of 11 periods available· newest 2022-06-25
  • Total assets: 4 of 11 periods available· newest 2022-06-25
  • Total liabilities: 4 of 11 periods available· newest 2022-06-25
  • Current assets: 4 of 11 periods available· newest 2022-06-25
  • Current liabilities: 4 of 11 periods available· newest 2022-06-25
  • Cash and cash equivalents: 4 of 11 periods available· newest 2022-06-25
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +7.1%

    Prior period

    USD 158.6 million

    –

    Current period

    USD 169.84 million

    –

    Exact inputs and evidence

    169837817 − 158602292 = 11235525 USD

    158602292 USD · 2020-06-28 – 2021-06-26

    Inspect prior input Prior source

    169837817 USD · 2021-06-27 – 2022-06-25

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +33.8%

    Prior period

    USD 157.6 million

    –

    Current period

    USD 210.89 million

    –

    Exact inputs and evidence

    210893909 − 157597759 = 53296150 USD

    157597759 USD · 2020-06-28 – 2021-06-26

    Inspect prior input Prior source

    210893909 USD · 2021-06-27 – 2022-06-25

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    −USD 3.11 million

    Prior period

    −USD 59.42 million

    –

    Current period

    −USD 62.53 million

    –

    Exact inputs and evidence

    -62529441 − -59420431 = -3109010 USD

    -59420431 USD · 2020-06-28 – 2021-06-26

    Inspect prior input Prior source

    -62529441 USD · 2021-06-27 – 2022-06-25

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +236.4%

    Prior period

    USD 2.69 million

    –

    Current period

    USD 9.04 million

    –

    Exact inputs and evidence

    9040193 − 2687627 = 6352566 USD

    2687627 USD · 2020-06-28 – 2021-06-26

    Inspect prior input Prior source

    9040193 USD · 2021-06-27 – 2022-06-25

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2022 2021-06-27 – 2022-06-25

  • Revenue USD 169.84 million 100% of revenue
  • Cost of revenue USD 1.59 million 0.9% of revenue
  • Operating expenses USD 238.66 million 141% of revenue
  • Other operating costs Derived USD 98.52 million 58% of revenue
  • Operating income −USD 168.93 million −99% of revenue
  • Tax, interest and other Derived −USD 379.83 million −224% of revenue
  • Net income USD 210.89 million 124% of revenue

Cash

  • Operating cash flow −USD 62.53 million −37% of revenue
  • Capital expenditure USD 9.04 million 5.3% of revenue
  • Free cash flow Derived −USD 71.57 million −42% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2019 Operating loss: operating costs were 1,269% of revenue.
  • 2020 Operating loss: operating costs were 378% of revenue.
  • 2020 Not shown: operating income or net income is not reported.
  • 2021 Operating loss: operating costs were 135% of revenue.
  • 2022 Operating loss: operating costs were 199% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2019 2018-07-02 – 2019-06-2921397777 271438867 Derived -250041090 7879564 Derived -257920654 -359898000 Derived
Source
2020 2019-06-30 – 2020-06-27155288989 587556633 Derived -432267644 -958798084 Derived 526530440 -167154802 Derived
Source
2020 2019-07-01 – 2020-06-2724926268 UnavailableUnavailableUnavailableUnavailableUnavailable
Source
2021 2020-06-28 – 2021-06-26158602292 213694828 Derived -55092536 -212690295 Derived 157597759 -62108058 Derived
Source
2022 2021-06-27 – 2022-06-25169837817 338769733 Derived -168931916 -379825825 Derived 210893909 -71569634 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 169.8M 2022
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.183.4M137.6M91.7M45.9M0.0201920212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Revenue21397777
2021Revenue158602292
2022Revenue169837817

Revenue growth

Change in revenue from the same financial period one year earlier.

7.1% 2022
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.7.7%5.7%3.8%1.9%0.0%201920212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2019Year over yearNo prior comparable period
2021Year over yearNo prior comparable period
2022Year over year7.1%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -99.5% 2022
Net margin 124.2% 2022
Free cash flow margin -42.1% 2022
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.269%-255%-779%-1,303%-1,826%201920212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2019Operating margin-1,168.5%
2021Operating margin-34.7%
2022Operating margin-99.5%
2019Net margin-1,205.4%
2021Net margin99.4%
2022Net margin124.2%
2019Free cash flow margin-1,681.9%
2021Free cash flow margin-39.2%
2022Free cash flow margin-42.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -62.5M 2022
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.19.4M-51.0M-121.5M-192.0M-262.4M201920212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Operating cash flow-243000588
2021Operating cash flow-59420431
2022Operating cash flow-62529441

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -71.6M 2022
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.28.8M-75.6M-179.9M-284.3M-388.7M201920212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Free cash flow-359898000
2021Free cash flow-62108058
2022Free cash flow-71569634

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

198.3% 2022
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.214%161%107%54%0%201920212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2019Liabilities / assets69.3%
2021Liabilities / assets153.7%
2022Liabilities / assets198.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.51× 2022
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.04×0.78×0.52×0.26×0.00×201920212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2019Current assets / current liabilities0.97×
2021Current assets / current liabilities0.51×
2022Current assets / current liabilities0.51×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2019 2018-07-02 – 2019-06-29
−USD 257.92 million
Exact value

Exact value: -257920654 USD

2018-07-02 – 2019-06-29: -257920654 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 243 million
Exact value

Exact value: -243000588 USD

2018-07-02 – 2019-06-29: -243000588 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 116.9 million
Exact value

Exact value: 116897412 USD

2018-07-02 – 2019-06-29: 116897412 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 359.9 million
Calculation and evidence

-243000588 − 116897412 USD

Exact free cash flow: -359898000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2019-06-30 – 2020-06-27
USD 526.53 million
Exact value

Exact value: 526530440 USD

2019-06-30 – 2020-06-27: 526530440 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 109.7 million
Exact value

Exact value: -109702062 USD

2019-06-30 – 2020-06-27: -109702062 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 57.45 million
Exact value

Exact value: 57452740 USD

2019-06-30 – 2020-06-27: 57452740 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 167.15 million
Calculation and evidence

-109702062 − 57452740 USD

Exact free cash flow: -167154802 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2020-06-28 – 2021-06-26
USD 157.6 million
Exact value

Exact value: 157597759 USD

2020-06-28 – 2021-06-26: 157597759 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 59.42 million
Exact value

Exact value: -59420431 USD

2020-06-28 – 2021-06-26: -59420431 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2.69 million
Exact value

Exact value: 2687627 USD

2020-06-28 – 2021-06-26: 2687627 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 62.11 million
Calculation and evidence

-59420431 − 2687627 USD

Exact free cash flow: -62108058 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2021-06-27 – 2022-06-25
USD 210.89 million
Exact value

Exact value: 210893909 USD

2021-06-27 – 2022-06-25: 210893909 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 62.53 million
Exact value

Exact value: -62529441 USD

2021-06-27 – 2022-06-25: -62529441 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 9.04 million
Exact value

Exact value: 9040193 USD

2021-06-27 – 2022-06-25: 9040193 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 71.57 million
Calculation and evidence

-62529441 − 9040193 USD

Exact free cash flow: -71569634 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

17 filings · 1,222 latest values · 1,222 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001776932, 1776932, edgar:1776932

Also known as MEDMEN ENTERPRISES INC., MedMen Enterprises, Inc.