Ayr Wellness Inc.

AYRWF

AYRWFAyr Wellness Inc. US flag

Other OTC

0.02

USD

-0.01

- -

1.99MMarket Cap

Profitability (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-71.24	-5.35	-1.4	-13.53	-16.88	-26.33
Return on Capital (%)	- -	- -	- -	-49.36	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	6.38	- -	- -	- -
Gross Margin (%)	100	34.92	57.22	38.62	41.52	43.66	38.11
EBITDA Margin (%)	-1,004.03	-28.03	13.34	3.31	-1.71	13.85	10.31
Operating Margin (%)	-1,004.03	-41.75	2.69	-13.14	-19.78	-5.76	-8.31
Incremental Operating Margin (%)	- -	- -	44.5	- -	- -	- -	- -
Pretax Margin (%)	-5,052.55	-211.91	-1.62	3.44	-40.84	-9.87	-68.82
Profit Margin (%)	-5,052.55	-218.34	-15.86	-4.74	-58.25	-58.76	-77.5
Net Income to Common Margin (%)	-5,052.55	-218.34	-15.86	-4.74	-58.25	-58.76	-77.5
Effective Tax Rate (%)	- -	- -	- -	237.72	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	58	191	484	581	597	622
ST Debt	- -	8	10	15	58	43	42
LT Debt	- -	50	181	468	523	554	580
Total Debt/EBITDA	- -	-2.76	9.21	40.9	-80.59	9.29	13.01
Net Debt/EBITDA	0.08	-1.69	1.87	19.01	-47.81	5.97	7.85
Total Debt/EBIT	- -	-1.85	45.71	-10.29	-6.97	-22.34	-16.15
Net Debt/EBIT	0.08	-1.13	9.27	-4.79	-4.13	-14.36	-9.74
EBITDA to Interest Expense	- -	-6.94	6.46	0.71	-0.25	1.63	0.61
EBITDA-CapEx/Interest Expense	- -	-11.69	1.85	-4.82	-2.47	0.88	0.38
EBIT to Interest Expense	- -	-10.34	1.3	-2.84	-2.94	-0.68	-0.49
Interest Expense	- -	3	3	17	28	39	78
Common Equity/Total Assets	-32.83	38.49	-43.94	-14.26	-28.89	-53.64	-90.01
Long-Term Debt/Equity (%)	- -	29.89	63.51	45.91	62.62	97.14	158.94
Long-Term Debt/Capital (%)	- -	25.87	-314.65	214.22	722.62	-280.89	-108.35
Long-Term Debt/Total Assets (%)	- -	14.19	32.07	25.18	29.59	37.97	45.69
Total Debt/Equity (%)	- -	34.47	66.84	47.43	69.56	104.6	170.45
Total Debt/Capital (%)	- -	29.83	-331.17	221.31	802.69	-302.44	-116.2
Total Debt/Total Assets (%)	- -	16.37	33.75	26.01	32.87	40.89	49
Net Debt to Equity	1.57	21.11	13.55	22.05	41.26	67.24	102.78
Net Debt/Capital (%)	1.54	19.09	-20.91	349.94	-7,766.85	-154.64	-65.71
EBITDA	-7	-21	21	12	-7	64	48
EBITDA-CapEx	-7	-35	6	-80	-70	35	29
Operating Income (Loss)	-7	-31	4	-47	-83	-27	-39

Liquidity (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.47	0.24	2.21	1.01	0.29	0.25	0.32
Current Ratio	0.68	0.86	2.76	1.75	1.69	1.04	1.6
Quick Ratio	0.47	0.32	2.27	1.06	0.31	0.32	0.45
CFO/Avg Current Liab	- -	0.2	0.77	-0.26	-0.16	0.12	0.06
Common Equity/Total Assets	-32.83	38.49	-43.94	-14.26	-28.89	-53.64	-90.01
Long-Term Debt/Equity (%)	- -	29.89	63.51	45.91	62.62	97.14	158.94
Long-Term Debt/Capital (%)	- -	25.87	-314.65	214.22	722.62	-280.89	-108.35
Long-Term Debt/Total Assets (%)	- -	14.19	32.07	25.18	29.59	37.97	45.69
Total Debt/Equity (%)	- -	34.47	66.84	47.43	69.56	104.6	170.45
Total Debt/Capital (%)	- -	29.83	-331.17	221.31	802.69	-302.44	-116.2
Total Debt/Total Assets (%)	- -	16.37	33.75	26.01	32.87	40.89	49
CFO/Total Liabilities	0.01	1.92	12.62	-3.31	-3.66	3.05	1.07
CFO/CapEx	- -	0.25	2.39	-0.3	-0.54	0.92	0.53
Altman's Z-Score	-0.71	-4.7	1.2	0.57	-0.32	-0.94	-1.78

Working Capital (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	57.37	50.98	65.75	55.63	43.68	34.71
Days Sales Outstanding	- -	6.36	7.16	5.55	6.56	8.36	10.52
Inventory Turnover	- -	5.88	3.35	3.78	2.55	2.54	2.62
Days Inventory Outstanding	- -	62.11	108.84	96.68	143.04	143.87	139.06
Accounts Payable Turnover	- -	17.82	9.25	16.16	9.43	10.55	10.68
Accounts Payable Turnover Days	- -	20.48	39.47	22.59	38.72	34.6	34.16
Cash Conversion Cycle	- -	47.98	76.53	79.64	110.88	117.63	115.41
Inventory to Cash Days	- -	-55.74	-101.68	-91.13	-136.48	-135.51	-128.54
Inventories	- -	17	23	93	100	106	113
Raw Materials	- -	2	4	13	10	8	8
Work In Process	- -	6	10	57	66	70	78
Finished Goods	- -	6	9	23	24	29	27
Other Inventory	- -	3	- -	1	- -	- -	- -

Enterprise Value (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	663	870	82	133	52
- Cash & Cash Equivalents	1	8	127	154	77	51	35
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	2	-11	-15
+ Total Debt	- -	58	191	484	581	597	622
Enterprise Value	-1	50	727	1,200	589	668	624
Total Capital	-35	195	-58	219	72	-197	-535
Total Debt/Capital (%)	- -	29.83	-331.17	221.31	802.69	-302.44	-116.2
Total Debt / EV	- -	1.17	0.26	0.4	0.99	0.89	1
EV/Sales	- -	0.66	4.69	3.35	1.4	1.44	1.35
EV/EBITDA	- -	- -	35.11	101.42	- -	10.41	13.05
EV/EBIT	- -	- -	174.22	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	7.42	10.91	- -	386.91	6.22	6.33
EV/Free Cash Flow to Firm	- -	2.35	8.93	29.22	9.15	4.88	5.34
Diluted Market Cap	- -	- -	663	870	82	133	52
Diluted Enterprise Value	-1	50	727	1,200	589	668	624
EV per Share	- -	2.86	26.05	20.93	8.58	9.02	5.63
TTM Sales	1	75	155	358	421	464	464
TTM EBITDA	-7	-21	21	12	-7	64	48
TTM Operating Income	-7	-31	4	-47	-83	-27	-39
TTM Cash Flow to Firm	- -	7	67	-51	2	107	99
TTM Free Cash Flow to Firm	- -	21	81	41	64	137	117

Multiples (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	13.25	13.63	2.87	2.35	1.86
EV/EBIT	- -	- -	174.22	- -	- -	- -	- -
Enterprise Value	-1	50	727	1,200	589	668	624
Low Price	- -	- -	20	12.16	1.19	0.57	0.36
EV/Sales	- -	0.66	4.69	3.35	1.4	1.44	1.35
EV/EBITDA	- -	- -	35.11	101.42	- -	10.41	13.05
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-25.03	-88.38	-1.97	-0.36	-0.61
Price/Earnings High	- -	- -	-30.66	-126.82	-5.04	-0.89	-1.26
Price/Earnings Low	- -	- -	-22.67	-41.12	-0.33	-0.15	-0.11
Price/Book Value	- -	- -	-2.67	-3.28	-0.16	-0.17	-0.05
Price/Book Value Average	- -	- -	-2.48	-5.65	-0.95	-0.13	-0.19
Price/Book Value High	- -	- -	-3.04	-8.11	-2.42	-0.31	-0.4
Price/Book Value Low	- -	- -	-2.25	-2.63	-0.16	-0.05	-0.04
Price/Tangible Book Value	- -	- -	-26.47	-4.61	-23.58	-0.68	-0.21
Price/Tangible Book Value Average	- -	- -	-24.58	-7.94	-138.55	-0.5	-0.87
Price/Tangible Book Value High	- -	- -	-30.12	-11.39	-353.89	-1.24	-1.8
Price/Tangible Book Value Low	- -	- -	-22.27	-3.69	-23.38	-0.21	-0.16
Price/Sales	- -	- -	4.28	2.43	0.2	0.29	0.11
Price/Sales Average	- -	- -	3.97	4.19	1.15	0.21	0.47
Price/Sales High	- -	- -	4.86	6.01	2.93	0.53	0.98
Price/Sales Low	- -	- -	3.6	1.95	0.19	0.09	0.09
Price/Cash Flow	- -	- -	18.8	-31.33	-2.41	4.91	5.41
Price/Cash Flow Average	- -	- -	17.45	-53.93	-14.16	3.62	22.76
Price/Cash Flow High	- -	- -	21.38	-77.39	-36.18	8.97	47.06
Price/Cash Flow Low	- -	- -	15.81	-25.09	-2.39	1.54	4.19
Price/Free Cash Flow Average	- -	- -	12.3	23.46	16.88	1.73	7.84
Price/Free Cash Flow High	- -	- -	15.07	33.67	43.12	4.29	16.21
Price/Free Cash Flow Low	- -	- -	11.15	10.92	2.85	0.74	1.44
EV/Sales Average	- -	0.66	4.38	5.11	2.35	1.37	1.71
EV/Sales High	- -	0.66	5.27	6.93	4.13	1.68	2.21
EV/Sales Low	- -	0.66	4.01	2.87	1.4	1.24	1.32
EV/EBITDA Average	0.08	-2.36	32.81	154.51	-137.33	9.86	16.55
EV/EBITDA High	0.08	-2.36	39.51	209.6	-241.66	12.13	21.45
EV/EBITDA Low	0.08	-2.36	30.01	86.79	-81.54	8.98	12.81
EV/EBIT Average	0.08	-1.58	162.83	-38.88	-11.88	-23.7	-20.54
EV/EBIT High	0.08	-1.58	196.09	-52.75	-20.9	-29.14	-26.61
EV/EBIT Low	0.08	-1.58	148.95	-21.84	-7.05	-21.59	-15.89
Last Price	- -	- -	23.78	15.18	1.2	1.8	0.47
High Price	- -	- -	27.05	37.5	18.01	3.29	4.09
Enterprise Value Average	-1	50	679	1,828	990	633	791
Enterprise Value High	-1	50	818	2,479	1,742	779	1,025
Enterprise Value Low	-1	50	621	1,027	588	577	612

Profitability (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-71.24	-5.35	-1.4	-13.53	-16.88	-26.33
Return on Capital (%)	- -	- -	- -	-49.36	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	6.38	- -	- -	- -
Gross Margin (%)	100	34.92	57.22	38.62	41.52	43.66	38.11
EBITDA Margin (%)	-1,004.03	-28.03	13.34	3.31	-1.71	13.85	10.31
Operating Margin (%)	-1,004.03	-41.75	2.69	-13.14	-19.78	-5.76	-8.31
Incremental Operating Margin (%)	- -	- -	44.5	- -	- -	- -	- -
Pretax Margin (%)	-5,052.55	-211.91	-1.62	3.44	-40.84	-9.87	-68.82
Profit Margin (%)	-5,052.55	-218.34	-15.86	-4.74	-58.25	-58.76	-77.5
Net Income to Common Margin (%)	-5,052.55	-218.34	-15.86	-4.74	-58.25	-58.76	-77.5
Effective Tax Rate (%)	- -	- -	- -	237.72	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	58	191	484	581	597	622
ST Debt	- -	8	10	15	58	43	42
LT Debt	- -	50	181	468	523	554	580
Total Debt/EBITDA	- -	-2.76	9.21	40.9	-80.59	9.29	13.01
Net Debt/EBITDA	0.08	-1.69	1.87	19.01	-47.81	5.97	7.85
Total Debt/EBIT	- -	-1.85	45.71	-10.29	-6.97	-22.34	-16.15
Net Debt/EBIT	0.08	-1.13	9.27	-4.79	-4.13	-14.36	-9.74
EBITDA to Interest Expense	- -	-6.94	6.46	0.71	-0.25	1.63	0.61
EBITDA-CapEx/Interest Expense	- -	-11.69	1.85	-4.82	-2.47	0.88	0.38
EBIT to Interest Expense	- -	-10.34	1.3	-2.84	-2.94	-0.68	-0.49
Interest Expense	- -	3	3	17	28	39	78
Common Equity/Total Assets	-32.83	38.49	-43.94	-14.26	-28.89	-53.64	-90.01
Long-Term Debt/Equity (%)	- -	29.89	63.51	45.91	62.62	97.14	158.94
Long-Term Debt/Capital (%)	- -	25.87	-314.65	214.22	722.62	-280.89	-108.35
Long-Term Debt/Total Assets (%)	- -	14.19	32.07	25.18	29.59	37.97	45.69
Total Debt/Equity (%)	- -	34.47	66.84	47.43	69.56	104.6	170.45
Total Debt/Capital (%)	- -	29.83	-331.17	221.31	802.69	-302.44	-116.2
Total Debt/Total Assets (%)	- -	16.37	33.75	26.01	32.87	40.89	49
Net Debt to Equity	1.57	21.11	13.55	22.05	41.26	67.24	102.78
Net Debt/Capital (%)	1.54	19.09	-20.91	349.94	-7,766.85	-154.64	-65.71
EBITDA	-7	-21	21	12	-7	64	48
EBITDA-CapEx	-7	-35	6	-80	-70	35	29
Operating Income (Loss)	-7	-31	4	-47	-83	-27	-39

Liquidity (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.47	0.24	2.21	1.01	0.29	0.25	0.32
Current Ratio	0.68	0.86	2.76	1.75	1.69	1.04	1.6
Quick Ratio	0.47	0.32	2.27	1.06	0.31	0.32	0.45
CFO/Avg Current Liab	- -	0.2	0.77	-0.26	-0.16	0.12	0.06
Common Equity/Total Assets	-32.83	38.49	-43.94	-14.26	-28.89	-53.64	-90.01
Long-Term Debt/Equity (%)	- -	29.89	63.51	45.91	62.62	97.14	158.94
Long-Term Debt/Capital (%)	- -	25.87	-314.65	214.22	722.62	-280.89	-108.35
Long-Term Debt/Total Assets (%)	- -	14.19	32.07	25.18	29.59	37.97	45.69
Total Debt/Equity (%)	- -	34.47	66.84	47.43	69.56	104.6	170.45
Total Debt/Capital (%)	- -	29.83	-331.17	221.31	802.69	-302.44	-116.2
Total Debt/Total Assets (%)	- -	16.37	33.75	26.01	32.87	40.89	49
CFO/Total Liabilities	0.01	1.92	12.62	-3.31	-3.66	3.05	1.07
CFO/CapEx	- -	0.25	2.39	-0.3	-0.54	0.92	0.53
Altman's Z-Score	-0.71	-4.7	1.2	0.57	-0.32	-0.94	-1.78

Working Capital (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	57.37	50.98	65.75	55.63	43.68	34.71
Days Sales Outstanding	- -	6.36	7.16	5.55	6.56	8.36	10.52
Inventory Turnover	- -	5.88	3.35	3.78	2.55	2.54	2.62
Days Inventory Outstanding	- -	62.11	108.84	96.68	143.04	143.87	139.06
Accounts Payable Turnover	- -	17.82	9.25	16.16	9.43	10.55	10.68
Accounts Payable Turnover Days	- -	20.48	39.47	22.59	38.72	34.6	34.16
Cash Conversion Cycle	- -	47.98	76.53	79.64	110.88	117.63	115.41
Inventory to Cash Days	- -	-55.74	-101.68	-91.13	-136.48	-135.51	-128.54
Inventories	- -	17	23	93	100	106	113
Raw Materials	- -	2	4	13	10	8	8
Work In Process	- -	6	10	57	66	70	78
Finished Goods	- -	6	9	23	24	29	27
Other Inventory	- -	3	- -	1	- -	- -	- -

Enterprise Value (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	663	870	82	133	52
- Cash & Cash Equivalents	1	8	127	154	77	51	35
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	2	-11	-15
+ Total Debt	- -	58	191	484	581	597	622
Enterprise Value	-1	50	727	1,200	589	668	624
Total Capital	-35	195	-58	219	72	-197	-535
Total Debt/Capital (%)	- -	29.83	-331.17	221.31	802.69	-302.44	-116.2
Total Debt / EV	- -	1.17	0.26	0.4	0.99	0.89	1
EV/Sales	- -	0.66	4.69	3.35	1.4	1.44	1.35
EV/EBITDA	- -	- -	35.11	101.42	- -	10.41	13.05
EV/EBIT	- -	- -	174.22	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	7.42	10.91	- -	386.91	6.22	6.33
EV/Free Cash Flow to Firm	- -	2.35	8.93	29.22	9.15	4.88	5.34
Diluted Market Cap	- -	- -	663	870	82	133	52
Diluted Enterprise Value	-1	50	727	1,200	589	668	624
EV per Share	- -	2.86	26.05	20.93	8.58	9.02	5.63
TTM Sales	1	75	155	358	421	464	464
TTM EBITDA	-7	-21	21	12	-7	64	48
TTM Operating Income	-7	-31	4	-47	-83	-27	-39
TTM Cash Flow to Firm	- -	7	67	-51	2	107	99
TTM Free Cash Flow to Firm	- -	21	81	41	64	137	117

Multiples (CAD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	13.25	13.63	2.87	2.35	1.86
EV/EBIT	- -	- -	174.22	- -	- -	- -	- -
Enterprise Value	-1	50	727	1,200	589	668	624
Low Price	- -	- -	20	12.16	1.19	0.57	0.36
EV/Sales	- -	0.66	4.69	3.35	1.4	1.44	1.35
EV/EBITDA	- -	- -	35.11	101.42	- -	10.41	13.05
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-25.03	-88.38	-1.97	-0.36	-0.61
Price/Earnings High	- -	- -	-30.66	-126.82	-5.04	-0.89	-1.26
Price/Earnings Low	- -	- -	-22.67	-41.12	-0.33	-0.15	-0.11
Price/Book Value	- -	- -	-2.67	-3.28	-0.16	-0.17	-0.05
Price/Book Value Average	- -	- -	-2.48	-5.65	-0.95	-0.13	-0.19
Price/Book Value High	- -	- -	-3.04	-8.11	-2.42	-0.31	-0.4
Price/Book Value Low	- -	- -	-2.25	-2.63	-0.16	-0.05	-0.04
Price/Tangible Book Value	- -	- -	-26.47	-4.61	-23.58	-0.68	-0.21
Price/Tangible Book Value Average	- -	- -	-24.58	-7.94	-138.55	-0.5	-0.87
Price/Tangible Book Value High	- -	- -	-30.12	-11.39	-353.89	-1.24	-1.8
Price/Tangible Book Value Low	- -	- -	-22.27	-3.69	-23.38	-0.21	-0.16
Price/Sales	- -	- -	4.28	2.43	0.2	0.29	0.11
Price/Sales Average	- -	- -	3.97	4.19	1.15	0.21	0.47
Price/Sales High	- -	- -	4.86	6.01	2.93	0.53	0.98
Price/Sales Low	- -	- -	3.6	1.95	0.19	0.09	0.09
Price/Cash Flow	- -	- -	18.8	-31.33	-2.41	4.91	5.41
Price/Cash Flow Average	- -	- -	17.45	-53.93	-14.16	3.62	22.76
Price/Cash Flow High	- -	- -	21.38	-77.39	-36.18	8.97	47.06
Price/Cash Flow Low	- -	- -	15.81	-25.09	-2.39	1.54	4.19
Price/Free Cash Flow Average	- -	- -	12.3	23.46	16.88	1.73	7.84
Price/Free Cash Flow High	- -	- -	15.07	33.67	43.12	4.29	16.21
Price/Free Cash Flow Low	- -	- -	11.15	10.92	2.85	0.74	1.44
EV/Sales Average	- -	0.66	4.38	5.11	2.35	1.37	1.71
EV/Sales High	- -	0.66	5.27	6.93	4.13	1.68	2.21
EV/Sales Low	- -	0.66	4.01	2.87	1.4	1.24	1.32
EV/EBITDA Average	0.08	-2.36	32.81	154.51	-137.33	9.86	16.55
EV/EBITDA High	0.08	-2.36	39.51	209.6	-241.66	12.13	21.45
EV/EBITDA Low	0.08	-2.36	30.01	86.79	-81.54	8.98	12.81
EV/EBIT Average	0.08	-1.58	162.83	-38.88	-11.88	-23.7	-20.54
EV/EBIT High	0.08	-1.58	196.09	-52.75	-20.9	-29.14	-26.61
EV/EBIT Low	0.08	-1.58	148.95	-21.84	-7.05	-21.59	-15.89
Last Price	- -	- -	23.78	15.18	1.2	1.8	0.47
High Price	- -	- -	27.05	37.5	18.01	3.29	4.09
Enterprise Value Average	-1	50	679	1,828	990	633	791
Enterprise Value High	-1	50	818	2,479	1,742	779	1,025
Enterprise Value Low	-1	50	621	1,027	588	577	612

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	27	27	35	67	70	77	117
Diluted Weighted Avg Shares	3	17	28	57	69	74	111
Basic Weighted Avg Shares	3	17	28	57	69	74	111
Revenue per Share	0.24	4.32	5.56	6.24	6.14	6.26	4.18
EBITDA per Share	-2.46	-1.21	0.74	0.21	-0.11	0.87	0.43
Operating Income per Share	-2.46	-1.8	0.15	-0.82	-1.21	-0.36	-0.35
Basic EPS, GAAP	-12.36	-9.43	-0.88	-0.3	-3.58	-3.68	-3.24
Basic EPS from Cont Ops	-12.36	-9.43	-0.88	-0.3	-3.16	-1.26	-3.27
Diluted EPS, GAAP	-12.36	-9.43	-0.88	-0.3	-3.58	-3.68	-3.24
Diluted EPS from Cont Ops	-12.36	-9.43	-0.88	-0.3	-3.16	-1.26	-3.27
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	0.21	1.26	-0.48	-0.5	0.37	0.09
Free Cash Flow per Basic Share	- -	-0.62	0.74	-2.08	-1.41	-0.03	-0.08
Cash & Equivalents per Share	0.18	0.48	4.56	2.69	1.12	0.69	0.32
Book Value per Share	-11.76	7.85	-8.9	-4.63	-7.44	-10.57	-10.31
Tangible Book Value per Share	-11.76	-6.09	-0.9	-3.29	-0.05	-2.66	-2.27

Ayr Wellness Inc.

Profitability (CAD)

Credit (CAD)

Liquidity (CAD)

Working Capital (CAD)

Enterprise Value (CAD)

Multiples (CAD)

Profitability (CAD)

Credit (CAD)

Liquidity (CAD)

Working Capital (CAD)

Enterprise Value (CAD)

Multiples (CAD)

Per Share Data Items (CAD)