JUSHI HOLDINGS INC.

EDGAR

Annual consolidated revenue for 2025: about USD 262.9M, using the latest reported figures. The previous period, 2024, was about USD 257.5M.

Watchlist

Latest quarter

Revenue

70.5 million USD

2026 Q3 · USD

Exact inputs and evidence

Operating margin

4.98%

2026 Q3 · %

Exact inputs and evidence
  • Operating Income: 3508000 USD Source
  • Revenue: 70475000 USD Source

Operating cash flow

3.54 million USD

2026 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 12940000 USD Source
  • Operating Cash Flow: 9405000 USD Source

Free cash flow

637 thousand USD

2026 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 12940000 USD Source
  • Operating Cash Flow: 9405000 USD Source
  • Capital Expenditure: 9826000 USD Source
  • Capital Expenditure: 6928000 USD Source
Cash and cash equivalents
28.7 million USD Source
Exact value

28735000 USD

Long-term debt including current maturities
227 million USD Source
Exact value

226839000 USD

Shares outstanding
200 million shares Source
Exact value

199708263 shares

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

277 million USD

2025-10-01 – 2026-09-30

Exact inputs and evidence
  • Revenue: 262909000 USD · 2025-01-01 – 2025-12-31 Source
  • Revenue: 194571000 USD · 2025-01-01 – 2025-09-30 Source
  • Revenue: 66432000 USD · 2026-01-01 – 2026-03-31 Source
  • Revenue: 71297000 USD · 2026-04-01 – 2026-06-30 Source
  • Revenue: 70475000 USD · 2026-07-01 – 2026-09-30 Source

Net income

-58.9 million USD

2023-07-01 – 2024-06-30

Exact inputs and evidence
  • Net income: -20622000 USD · 2023-07-01 – 2023-09-30 Source
  • Net income: -65102000 USD · 2023-01-01 – 2023-12-31 Source
  • Net income: -47098000 USD · 2023-01-01 – 2023-09-30 Source
  • Net income: -18355000 USD · 2024-01-01 – 2024-03-31 Source
  • Net income: -1938000 USD · 2024-04-01 – 2024-06-30 Source

Operating cash flow

19 million USD

2025-10-01 – 2026-09-30

Exact inputs and evidence
  • Operating cash flow: 17725000 USD · 2025-01-01 – 2025-12-31 Source
  • Operating cash flow: 11674000 USD · 2025-01-01 – 2025-09-30 Source
  • Operating cash flow: 8612000 USD · 2026-01-01 – 2026-03-31 Source
  • Operating cash flow: 9405000 USD · 2026-01-01 – 2026-06-30 Source
  • Operating cash flow: 8612000 USD · 2026-01-01 – 2026-03-31 Source
  • Operating cash flow: 12940000 USD · 2026-01-01 – 2026-09-30 Source
  • Operating cash flow: 9405000 USD · 2026-01-01 – 2026-06-30 Source

Capital expenditure

12.9 million USD

2025-10-01 – 2026-09-30

Exact inputs and evidence
  • Capital expenditure: 16090000 USD · 2025-01-01 – 2025-12-31 Source
  • Capital expenditure: 13003000 USD · 2025-01-01 – 2025-09-30 Source
  • Capital expenditure: 3034000 USD · 2026-01-01 – 2026-03-31 Source
  • Capital expenditure: 6928000 USD · 2026-01-01 – 2026-06-30 Source
  • Capital expenditure: 3034000 USD · 2026-01-01 – 2026-03-31 Source
  • Capital expenditure: 9826000 USD · 2026-01-01 – 2026-09-30 Source
  • Capital expenditure: 6928000 USD · 2026-01-01 – 2026-06-30 Source

Free cash flow

6.08 million USD

2025-10-01 – 2026-09-30

Exact inputs and evidence
  • Operating cash flow: 17725000 USD · 2025-01-01 – 2025-12-31 Source
  • Operating cash flow: 11674000 USD · 2025-01-01 – 2025-09-30 Source
  • Operating cash flow: 8612000 USD · 2026-01-01 – 2026-03-31 Source
  • Operating cash flow: 9405000 USD · 2026-01-01 – 2026-06-30 Source
  • Operating cash flow: 8612000 USD · 2026-01-01 – 2026-03-31 Source
  • Operating cash flow: 12940000 USD · 2026-01-01 – 2026-09-30 Source
  • Operating cash flow: 9405000 USD · 2026-01-01 – 2026-06-30 Source
  • Capital expenditure: 16090000 USD · 2025-01-01 – 2025-12-31 Source
  • Capital expenditure: 13003000 USD · 2025-01-01 – 2025-09-30 Source
  • Capital expenditure: 3034000 USD · 2026-01-01 – 2026-03-31 Source
  • Capital expenditure: 6928000 USD · 2026-01-01 – 2026-06-30 Source
  • Capital expenditure: 3034000 USD · 2026-01-01 – 2026-03-31 Source
  • Capital expenditure: 9826000 USD · 2026-01-01 – 2026-09-30 Source
  • Capital expenditure: 6928000 USD · 2026-01-01 – 2026-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2026-10-28.

Financial data available through: 2025-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2025-12-31
  • Operating income: 6 of 11 periods available· newest 2025-12-31
  • Net income: 6 of 11 periods available· newest 2025-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2025-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2025-12-31
  • Total assets: 5 of 11 periods available· newest 2025-12-31
  • Total liabilities: 5 of 11 periods available· newest 2025-12-31
  • Current assets: 5 of 11 periods available· newest 2025-12-31
  • Current liabilities: 5 of 11 periods available· newest 2025-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2025-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2025-12-31
  • 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

    +2.1%

    Prior period

    USD 257.53 million

    –

    Current period

    USD 262.91 million

    –

    Exact inputs and evidence

    262909000 − 257525000 = 5384000 USD

    257525000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    262909000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 19.81 million

    Prior period

    −USD 48.78 million

    –

    Current period

    −USD 68.59 million

    –

    Exact inputs and evidence

    -68591000 − -48777000 = -19814000 USD

    -48777000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -68591000 USD · 2025-01-01 – 2025-12-31

    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

    -17.8%

    Prior period

    USD 21.57 million

    –

    Current period

    USD 17.73 million

    –

    Exact inputs and evidence

    17725000 − 21569000 = -3844000 USD

    21569000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    17725000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +241.8%

    Prior period

    USD 4.71 million

    –

    Current period

    USD 16.09 million

    –

    Exact inputs and evidence

    16090000 − 4708000 = 11382000 USD

    4708000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    16090000 USD · 2025-01-01 – 2025-12-31

    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.

2025 2025-01-01 – 2025-12-31

  • Revenue USD 262.91 million 100% of revenue
  • Cost of revenue USD 148.93 million 57% of revenue
  • Operating expenses USD 109.13 million 42% of revenue
  • Operating income USD 4.85 million 1.8% of revenue
  • Tax, interest and other Derived USD 73.44 million 28% of revenue
  • Net income −USD 68.59 million −26% of revenue

Cash

  • Operating cash flow USD 17.73 million 6.7% of revenue
  • Capital expenditure USD 16.09 million 6.1% of revenue
  • Free cash flow Derived USD 1.64 million 0.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 120% of revenue.
  • 2021 Operating loss: operating costs were 117% of revenue.
  • 2022 Operating loss: operating costs were 178% of revenue.
  • 2023 Operating loss: operating costs were 101% of revenue.
  • 2024 Net loss: net income was −19% of revenue.
  • 2025 Net loss: net income was −26% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-3180772000 97326000 Derived -16554000 194053000 Derived -210607000 -35144000 Derived
Source
2021 2021-01-01 – 2021-12-31209292000 245057000 Derived -35765000 -56016000 Derived 20251000 -89600000 Derived
Source
2022 2022-01-01 – 2022-12-31284284000 504617000 Derived -220333000 -18009000 Derived -202324000 -78297000 Derived
Source
2023 2023-01-01 – 2023-12-31269445000 272263000 Derived -2818000 62284000 Derived -65102000 -14061000 Derived
Source
2024 2024-01-01 – 2024-12-31257525000 246662000 Derived 10863000 59640000 Derived -48777000 16861000 Derived
Source
2025 2025-01-01 – 2025-12-31262909000 258058000 Derived 4851000 73442000 Derived -68591000 1635000 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 262.9M 2025
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.307.0M230.3M153.5M76.8M0.0202020232025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue80772000
2021Revenue209292000
2022Revenue284284000
2023Revenue269445000
2024Revenue257525000
2025Revenue262909000

Revenue growth

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

2.1% 2025
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.172%125%77%29%-18%202020232025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year159.1%
2022Year over year35.8%
2023Year over year-5.2%
2024Year over year-4.4%
2025Year over year2.1%

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 1.8% 2025
Net margin -26.1% 2025
Free cash flow margin 0.6% 2025
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.31%-47%-126%-204%-282%202020232025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-20.5%
2021Operating margin-17.1%
2022Operating margin-77.5%
2023Operating margin-1%
2024Operating margin4.2%
2025Operating margin1.8%
2020Net margin-260.7%
2021Net margin9.7%
2022Net margin-71.2%
2023Net margin-24.2%
2024Net margin-18.9%
2025Net margin-26.1%
2020Free cash flow margin-43.5%
2021Free cash flow margin-42.8%
2022Free cash flow margin-27.5%
2023Free cash flow margin-5.2%
2024Free cash flow margin6.5%
2025Free cash flow margin0.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 17.7M 2025
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.25.0M12.5M76.5K-12.4M-24.9M202020232025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-12364000
2021Operating cash flow-14304000
2022Operating cash flow-21416000
2023Operating cash flow-3318000
2024Operating cash flow21569000
2025Operating cash flow17725000

Free cash flow

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

USD 1.6M 2025
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.25.4M-5.5M-36.4M-67.2M-98.1M202020232025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow-35144000
2021Free cash flow-89600000
2022Free cash flow-78297000
2023Free cash flow-14061000
2024Free cash flow16861000
2025Free cash flow1635000

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.

127.3% 2025
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.137%103%69%34%0%2020-12-3120232025
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020-12-31Liabilities / assetsNot reportedNo source recorded
2021Liabilities / assets72.2%
2022Liabilities / assets91.3%
2023Liabilities / assets101.6%
2024Liabilities / assets111.4%
2025Liabilities / assets127.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.03× 2025
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.1.99×1.49×0.99×0.50×0.00×2020-12-3120232025
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020-12-31Current assets / current liabilitiesNot reportedNo source recorded
2021Current assets / current liabilities1.84×
2022Current assets / current liabilities0.65×
2023Current assets / current liabilities0.5×
2024Current assets / current liabilities1.05×
2025Current assets / current liabilities1.03×

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
2020 2020-01-01 – 2020-12-31
−USD 210.61 million
Exact value

Exact value: -210607000 USD

2020-01-01 – 2020-12-31: -210607000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.36 million
Exact value

Exact value: -12364000 USD

2020-01-01 – 2020-12-31: -12364000 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 22.78 million
Exact value

Exact value: 22780000 USD

2020-01-01 – 2020-12-31: 22780000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 35.14 million
Calculation and evidence

-12364000 − 22780000 USD

Exact free cash flow: -35144000 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
USD 20.25 million
Exact value

Exact value: 20251000 USD

2021-01-01 – 2021-12-31: 20251000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.3 million
Exact value

Exact value: -14304000 USD

2021-01-01 – 2021-12-31: -14304000 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 75.3 million
Exact value

Exact value: 75296000 USD

2021-01-01 – 2021-12-31: 75296000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 89.6 million
Calculation and evidence

-14304000 − 75296000 USD

Exact free cash flow: -89600000 USD

Share or cite

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

2022 2022-01-01 – 2022-12-31
−USD 202.32 million
Exact value

Exact value: -202324000 USD

2022-01-01 – 2022-12-31: -202324000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.42 million
Exact value

Exact value: -21416000 USD

2022-01-01 – 2022-12-31: -21416000 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 56.88 million
Exact value

Exact value: 56881000 USD

2022-01-01 – 2022-12-31: 56881000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 78.3 million
Calculation and evidence

-21416000 − 56881000 USD

Exact free cash flow: -78297000 USD

Share or cite

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

2023 2023-01-01 – 2023-12-31
−USD 65.1 million
Exact value

Exact value: -65102000 USD

2023-01-01 – 2023-12-31: -65102000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.32 million
Exact value

Exact value: -3318000 USD

2023-01-01 – 2023-12-31: -3318000 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 10.74 million
Exact value

Exact value: 10743000 USD

2023-01-01 – 2023-12-31: 10743000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.06 million
Calculation and evidence

-3318000 − 10743000 USD

Exact free cash flow: -14061000 USD

Share or cite

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

2024 2024-01-01 – 2024-12-31
−USD 48.78 million
Exact value

Exact value: -48777000 USD

2024-01-01 – 2024-12-31: -48777000 USD Inspect Net Income Open source
Share or cite

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

USD 21.57 million
Exact value

Exact value: 21569000 USD

2024-01-01 – 2024-12-31: 21569000 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 4.71 million
Exact value

Exact value: 4708000 USD

2024-01-01 – 2024-12-31: 4708000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.86 million
Calculation and evidence

21569000 − 4708000 USD

Exact free cash flow: 16861000 USD

Share or cite

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

2025 2025-01-01 – 2025-12-31
−USD 68.59 million
Exact value

Exact value: -68591000 USD

2025-01-01 – 2025-12-31: -68591000 USD Inspect Net Income Open source
Share or cite

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

USD 17.73 million
Exact value

Exact value: 17725000 USD

2025-01-01 – 2025-12-31: 17725000 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 16.09 million
Exact value

Exact value: 16090000 USD

2025-01-01 – 2025-12-31: 16090000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.64 million
Calculation and evidence

17725000 − 16090000 USD

Exact free cash flow: 1635000 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.

24 filings · 1,737 latest values · 1,737 originally reported values

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

Identifiers: 0001909747, 1909747, edgar:1909747

Also known as JUSHI HOLDINGS INC., Jushi Holdings Inc.