JUSHF · Jushi Holdings Inc.
$0.44
+0.00 (+0.68%)
At close · Jul 21
Market Cap
$86.93M
Shares
199.70M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$262.91M
+2.1%
FY2025
Net Income
-$68.59M
-40.6%
FY2025
Gross Margin
43.35%
-2.6pp
FY2025
Operating Margin
1.85%
-2.4pp
FY2025
Diluted EPS
-$0.35
-40%
FY2025
Operating Cash Flow
$17.73M
-17.8%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| $265.5M | $262.91M | $257.53M | $269.45M | $284.28M | $209.29M | $80.77M | |
| -$37.27M | — | — | -$36.97M | -$45.59M | -$30.61M | -$15.33M | |
| $147.42M | $148.93M | $139.22M | $153.22M | $188.81M | $125.9M | $42.43M | |
| $118.08M | $113.98M | $118.3M | $116.23M | $95.48M | $83.39M | $38.34M | |
| — | 43.35% | 45.94% | 43.14% | 33.59% | 39.85% | 47.47% | |
| — | $109.13M | $107.01M | $110.47M | $156.17M | $112.82M | $54.9M | |
| — | $9.2M | $6.28M | $3.27M | $3.12M | $1.98M | $2.2M | |
| — | $30.99M | $29.89M | $26.59M | $26.49M | $8.41M | $4.43M | |
| $109.77M | $109.13M | $107.44M | $119.05M | $315.81M | $119.16M | $54.9M | |
| $8.31M | $4.85M | $10.86M | -$2.82M | -$220.33M | -$35.77M | -$16.55M | |
| — | 1.85% | 4.22% | -1.05% | -77.5% | -17.09% | -20.49% | |
| — | $35.84M | $40.75M | $23.77M | -$193.84M | -$27.35M | -$12.13M | |
| $41.66M | $41.3M | $37.98M | $37.06M | $45.73M | $30.85M | $15.56M | |
| $422K | $456K | $557K | $91K | $142K | $243K | $231K | |
| -$45M | -$38.45M | -$28.01M | -$30.48M | $26.46M | $82.87M | -$185.34M | |
| — | $0 | -$200K | -$777K | -$523K | $1.22M | -$2.47M | |
| $34.73M | $34.99M | $31.63M | $31.81M | $8.45M | $29.63M | $10.62M | |
| -$71.42M | -$68.59M | -$48.78M | -$65.1M | -$202.32M | $20.25M | -$210.61M | |
| — | -26.09% | -18.94% | -24.16% | -71.17% | 9.68% | -260.74% | |
| — | — | — | $0 | $0 | -$2.77M | -$1.91M | |
| — | — | — | -$65.1M | -$202.32M | $20.25M | -$210.61M | |
| USD/shares | — | -$0.35 | -$0.25 | -$0.33 | -$1.06 | $0.12 | -$1.94 |
| USD/shares | — | -$0.35 | -$0.25 | -$0.33 | -$1.44 | -$0.42 | -$1.94 |
| shares | — | 195.2M | 195.16M | 194.77M | 190.02M | 170.29M | 108.49M |
| shares | — | 195.2M | 195.16M | 194.77M | 204.24M | 201.61M | 108.49M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.05×
Drug Manufacturers - Specialty & Generic median 2.27×
EV/EBIT
33.54×
Drug Manufacturers - Specialty & Generic median 34.79×
P/E (TTM)
—
Drug Manufacturers - Specialty & Generic median 20.49×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Retail Cannabis | $235,472,000 | $227,930,000 | $239,351,000 | $261,016,000 | $195,085,000 | $75,499,000 |
| Wholesale Cannabis | $27,437,000 | $29,595,000 | $30,094,000 | $23,160,000 | $13,792,000 | $4,738,000 |
| Product And Service Other | — | — | — | $108,000 | $415,000 | $535,000 |