Ayr Wellness reported total assets of $1256.02M and total liabilities of $946.67M for the quarter ended Mar 2025, down 14.7% year over year. This balance sheet covers 22 quarters of results from Dec 2019 through Mar 2025, standardized by Business Quant from the company’s SEC filings.
| Balance Sheet | Dec2019 | Mar2020 | Jun2020 | Sep2020 | Dec2020 | Mar2021 | Jun2021 | Sep2021 | Dec2021 | Mar2022 | Jun2022 | Sep2022 | Dec2022 | Mar2023 | Jun2023 | Sep2023 | Dec2023 | Mar2024 | Jun2024 | Sep2024 | Dec2024 | Mar2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||
| Cash & EquivalentsCash & Equiv. | 127.24M | 195.65M | 123.84M | 94.40M | 154.34M | 78.66M | 116.74M | 100.76M | 76.83M | 96.48M | 60.03M | 72.84M | 50.77M | 71.20M | 47.48M | 50.58M | 35.48M | 37.64M | ||||
| Cash & Current Investments | 127.24M | 195.65M | 123.84M | 94.40M | 154.34M | 78.66M | 116.74M | 100.76M | 76.83M | 96.48M | 60.03M | 72.84M | 50.77M | 71.20M | 47.48M | 50.58M | 35.48M | 37.64M | ||||
| Receivables - NetNet Receivables | 3.46M | 5.02M | 6.55M | 9.25M | 7.41M | 7.79M | 6.97M | 9.09M | 7.74M | 9.53M | 8.69M | 9.74M | 13.49M | 14.67M | 14.38M | 11.57M | 13.01M | 14.48M | ||||
| Receivables - OtherOther Receivables | 0.14M | 0.14M | 0.18M | |||||||||||||||||||
| Receivables | 3.60M | 5.16M | 6.72M | 9.25M | 7.41M | 7.79M | 6.97M | 9.09M | 7.74M | 9.53M | 8.69M | 9.74M | 13.49M | 14.67M | 14.38M | 11.57M | 13.01M | 14.48M | ||||
| Raw Materials | 9.77M | 7.50M | 8.09M | |||||||||||||||||||
| Work In Process | 65.81M | 69.63M | 77.76M | |||||||||||||||||||
| Finished Goods | 24.23M | 28.96M | 26.71M | |||||||||||||||||||
| Inventory | 22.92M | 89.33M | 70.42M | 80.48M | 93.36M | 101.15M | 106.47M | 113.07M | 99.81M | 96.86M | 99.37M | 98.48M | 106.09M | 113.52M | 116.88M | 119.55M | 112.13M | 108.93M | ||||
| Prepaid Assets | 5.27M | 7.53M | 26.19M | 9.44M | 10.95M | 22.21M | 8.74M | 8.63M | 8.70M | 14.79M | 13.28M | 23.25M | 22.03M | 14.49M | 10.24M | 6.15M | 6.13M | 5.86M | ||||
| Current Assets | 159.03M | 297.70M | 1,554.26M | 266.07M | 209.80M | 238.93M | 231.55M | 453.70M | 217.66M | 181.37M | 204.32M | 208.59M | 213.88M | 188.98M | 187.86M | 180.78M | 179.99M | |||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment (Net)PP&E (Net) | 69.10M | 157.25M | 173.39M | 229.41M | 275.22M | 304.92M | 301.86M | 315.38M | 302.68M | 304.50M | 308.56M | 313.09M | 310.38M | 313.87M | 280.96M | 294.21M | 276.38M | 283.28M | ||||
| Long-Term Investments | 0.50M | 0.51M | 0.53M | 0.55M | ||||||||||||||||||
| Goodwill | 57.96M | 192.94M | 208.65M | 231.12M | 199.33M | 240.79M | 241.97M | 242.58M | 94.11M | 94.11M | 94.11M | 94.11M | 94.11M | 94.11M | 94.11M | 94.11M | ||||||
| Intangibles | 252.36M | 749.49M | 736.45M | 884.10M | 978.91M | 973.17M | 971.95M | 956.86M | 744.71M | 730.37M | 717.20M | 702.58M | 673.75M | 673.23M | 659.38M | 645.01M | 612.52M | 594.28M | ||||
| Goodwill & Intangibles | 310.32M | 942.43M | 945.10M | 1,115.22M | 1,178.24M | 1,213.96M | 1,213.92M | 1,199.43M | 838.82M | 824.48M | 811.31M | 796.69M | 767.85M | 767.34M | 753.48M | 739.12M | 612.52M | 594.28M | ||||
| Long-Term Deferred Tax | 7.64M | 11.45M | 14.36M | |||||||||||||||||||
| Other Non-Current Assets | 2.54M | 1.68M | 2.59M | 3.41M | 3.55M | 3.31M | 7.95M | 8.56M | 8.01M | 8.65M | 6.25M | 6.13M | 6.23M | 6.31M | 7.59M | 7.21M | 7.69M | 7.68M | ||||
| Non-Current Assets | 57.55M | 1,168.14M | 84.02M | 1,593.85M | 1,644.02M | 1,696.78M | 1,707.19M | 21.22M | 1,299.51M | 1,288.81M | 1,279.79M | 20.73M | 22.04M | 21.29M | 21.55M | 20.87M | 1,076.03M | |||||
| Assets | 564.92M | 1,465.84M | 1,415.75M | 1,638.28M | 1,859.91M | 1,853.82M | 1,935.71M | 1,938.74M | 1,767.77M | 1,517.17M | 1,470.18M | 1,484.12M | 1,459.86M | 1,473.21M | 1,436.37M | 1,421.20M | 1,269.16M | 1,256.02M | ||||
| Liabilities | ||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payables | 8.90M | 17.43M | 21.78M | 23.10M | 26.98M | 0.02M | 24.52M | 21.78M | 26.67M | 20.33M | 18.48M | 21.70M | 24.04M | 25.33M | 30.44M | 34.56M | 30.84M | 36.64M | ||||
| Notes Payables | 4.30M | 1.20M | 4.21M | |||||||||||||||||||
| Payables | 8.90M | 21.73M | 22.98M | 27.31M | 26.98M | 0.02M | 24.52M | 21.78M | 26.67M | 20.33M | 18.48M | 21.70M | 24.04M | 25.33M | 30.44M | 34.56M | 30.84M | 36.64M | ||||
| Accumulated Expenses | 8.71M | 12.63M | 15.44M | 20.05M | 32.72M | 17.95M | 21.45M | 24.22M | 25.47M | 31.52M | 36.62M | 40.96M | 40.84M | 29.30M | 30.96M | 29.45M | 26.93M | 26.88M | ||||
| Other Accumulated Expenses | 0.16M | -0.14M | -19.69M | 1.20M | 4.21M | 7.54M | 9.60M | 2.97M | 10.11M | 2.58M | 10.62M | 5.71M | 14.31M | 1.98M | 7.58M | 1.25M | 10.89M | 1.25M | 10.93M | |||
| Short term Debt | 8.64M | 7.93M | 7.19M | 7.73M | 8.11M | 7.90M | 17.06M | 34.21M | 40.52M | 40.03M | 75.95M | 59.05M | 23.15M | 20.19M | 15.25M | 19.62M | 256.50M | 265.75M | ||||
| Current Leases | 125.44M | 0.54M | 0.89M | 3.19M | 3.19M | 5.56M | 7.97M | 9.58M | 9.53M | 9.76M | 10.40M | 10.23M | 9.79M | 9.19M | 7.81M | 6.46M | 5.38M | 4.48M | ||||
| Current Taxes | 21.38M | 10.25M | 13.98M | 21.40M | 28.91M | 17.19M | 20.76M | 32.78M | 46.01M | 56.89M | 69.73M | 77.71M | 87.95M | 13.42M | 11.13M | 5.45M | 2.41M | 2.62M | ||||
| Total Current Liabilities | 57.55M | 62.70M | 152.34M | 96.70M | 108.97M | 233.63M | 268.81M | 213.32M | 225.25M | 233.09M | 201.18M | 115.23M | 108.03M | 117.95M | 340.99M | 365.44M | ||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Capital Leases | 446.58M | 1.92M | 2.63M | 7.40M | 9.41M | 10.25M | 27.78M | 26.06M | 24.02M | 21.72M | 21.60M | 19.48M | 18.01M | 17.05M | 15.81M | 15.14M | 14.66M | 14.20M | ||||
| Non-Current Debt | 53.59M | 82.78M | 73.46M | 103.51M | 125.75M | 165.09M | 193.45M | 174.44M | 136.31M | 140.36M | 112.89M | 134.02M | 5.53M | 172.50M | 167.57M | 5.63M | 5.63M | 5.82M | ||||
| Minority Interest | 10.40M | 8.51M | 7.20M | 2.00M | -1.02M | -7.79M | -8.81M | -11.13M | -13.39M | -13.94M | -14.32M | -14.68M | -14.98M | |||||||||
| Liabilities from Discontinued OperationsLiabilities from Discont. Ops | 43.84M | 3.85M | 6.04M | 6.18M | ||||||||||||||||||
| Non-Current Deferred Tax LiabilityNon-Current Deferred Tax | 14.68M | 83.13M | 80.45M | 76.29M | 70.08M | 70.48M | 69.39M | 67.95M | 72.41M | 72.41M | 72.41M | 72.41M | 64.97M | 64.97M | 64.97M | 64.97M | 50.76M | 50.76M | ||||
| Operating Leases | 23.47M | 61.05M | 61.57M | 80.62M | 87.77M | 97.34M | 25.33M | 136.05M | 118.09M | 117.30M | 116.83M | 119.45M | 125.04M | 130.58M | 167.04M | 164.98M | 179.60M | 187.24M | ||||
| Other Non-Current Liabilities | 22.96M | 141.12M | 129.13M | 199.43M | 145.65M | 120.30M | 116.63M | 28.70M | 0.52M | 0.27M | 25.02M | 25.02M | 24.97M | 87.65M | 22.38M | 21.97M | 21.97M | 21.97M | ||||
| Total Non-Current Liabilities | 222.10M | 476.80M | 389.41M | 459.76M | 687.50M | 712.50M | 803.19M | 923.05M | 2.85M | 874.97M | 829.72M | 860.55M | 5.03M | 5.81M | 5.00M | 4.42M | 4.17M | 924.71M | ||||
| Total Liabilities | 279.65M | 539.50M | 518.55M | 659.19M | 839.85M | 809.17M | 919.82M | 951.75M | 932.45M | 875.24M | 854.74M | 885.57M | 889.20M | 866.34M | 865.36M | 894.43M | 904.31M | 946.67M | ||||
| Shareholder's Equity | ||||||||||||||||||||||
| Total Debt | 62.23M | 95.01M | 81.86M | 115.46M | 133.86M | 172.99M | 210.51M | 208.66M | 176.84M | 180.39M | 188.84M | 193.07M | 28.68M | 192.69M | 182.82M | 25.25M | 262.13M | 271.57M | ||||
| Common Equity | 285.27M | 926.34M | 897.20M | 979.09M | 1,020.06M | 1,044.65M | 1,015.89M | 987.00M | 835.32M | 641.93M | 615.44M | 598.55M | 570.65M | 606.87M | 571.01M | 526.77M | 364.85M | 309.35M | ||||
| Liabilities and Shareholders Equity | 564.92M | 1,465.84M | 1,415.75M | 1,638.28M | 1,859.91M | 1,853.82M | 1,935.71M | 1,938.74M | 1,767.77M | 1,517.17M | 1,470.18M | 1,484.12M | 1,459.86M | 1,473.21M | 1,436.37M | 1,421.20M | 1,269.16M | 1,256.02M | ||||
| Treasury Shares | -0.56M | -0.56M | -0.56M | -0.87M | -7.83M | -8.99M | -8.99M | -8.99M | -0.65M | -8.99M | -8.99M | -8.99M | 0.65M | -8.99M | 8.99M | 8.99M | ||||||
| Retained Earnings | 530.81M | 1,182.55M | 1,174.22M | 1,265.68M | 1,289.83M | 1,312.75M | 1,324.24M | 1,332.77M | 1,349.71M | 1,353.95M | 1,364.16M | 1,367.53M | 1,370.60M | 1,515.15M | 1,509.61M | 1,516.38M | 1,518.67M | 1,520.62M |