SNDL Inc.: SNDL Reports Second Quarter 2025 Financial and Operational Results

The Company Delivers Positive Operating Income

EDMONTON, AB, July 31, 2025 /PRNewswire/ - SNDL Inc. (NASDAQ: SNDL) (CSE: SNDL) ("SNDL" or the "Company") reported its financial and operational results for the second quarter ended June 30, 2025. All financial information in this press release is reported in millions of Canadian dollars unless otherwise indicated.

SNDL has also posted a supplemental investor presentation on its website, found at https://sndl.com.

The Company will hold a conference call and webcast presentation at 10:00 a.m. EDT (8:00 a.m. MDT) on Thursday, July 31, 2025. The conference call details can be found below.

MANAGEMENT HIGHLIGHTS

• Net revenue: In the second quarter of 2025, net revenue totaled $244.8 million, reflecting a growth rate of +7.3% compared to the same period in the previous year. This increase was primarily driven by strong growth of +17.4% in our combined Cannabis business, as well as return to growth in our Liquor retail segment.
• Gross profit: Gross profit for the second quarter of 2025 reached $67.6 million, representing a +16.2% increase compared to the same period in the prior year.
• Gross margin ⁽¹⁾: The gross margin in the second quarter of 2025 was 27.6%, in line with the record achieved in the first quarter. This represented an improvement of +2.1 percentage points year-over-year.
• Operating Income: The Company delivered positive operating income in the second quarter of 2025, totaling $5.0 million. This figure includes a $(0.8) million restructuring charge, resulting in an adjusted operating income of $5.8 million.
• Cash flow: Cash flow was negative by $(12.6) million during the second quarter of 2025. This was primarily driven by working capital and CAPEX investments, an additional $3.8 million in net outflows related to long-term investments, and a $1.0 million deposit related to the 1CM acquisition.
• Free cash flow ⁽¹⁾: Free cash flow in the second quarter of 2025 was negative at $(7.9) million, as the strong P&L performance was more than offset by working capital investments to support international growth in the second half of the year, annual payments related to incentive programs and insurance premiums, as well as capital expenditures for future store openings.

"Achieving positive quarterly operating income and net earnings across both metrics for the first time in the Company's history during Q2 2025 marks a pivotal milestone and underscores the effectiveness of our strategic improvement agenda.

We experienced growth across all operating segments during the quarter, led by a Cannabis business that expanded at almost three times the rate of the Canadian recreational market, and a Liquor Retail segment that is successfully adapting to shifting consumer preferences. Notably, our Liquor Retail segment delivered same-store sales growth of 2.7% and higher net revenue despite running with five fewer stores compared to the same period last year.

Our operational rigor and focus on execution have driven significant gross margin expansion across all business units, while disciplined cost management contributed to a $5 million absolute reduction in G&A costs (including share-based compensation) year-over-year.

This strong performance gives us the confidence to continue investing in our business and people, affirming that we are on the path to delivering sustainable, long-term value to our shareholders." said Zach George, Chief Executive Officer of SNDL.

Delivering consistent financial performance improvements and reliability is core to our mission at SNDL, as we remain focused on long-term value creation and the execution of our strategic roadmap. In this context, during the second quarter of 2025 we advanced several strategic initiatives, including:

• Entered into an arrangement agreement to acquire 32 cannabis retail stores from 1CM Inc. ("1CM") for a total cash consideration of $32.2 million, with the transaction expected to close during the third quarter of 2025.
• Launched the Rise Rewards loyalty program, a highly anticipated initiative designed to offer Value Buds customers greater savings, rewards, and convenience. SNDL intends to expand the program across all retail banners in the future.
• Approved investments of $9.5 million in CAPEX and working capital to organically expand both our Cannabis and Liquor retail footprints, with store openings planned during the next 9 months
• Initiated a formal strategic review to evaluate SNDL's exposure to U.S. multi-state licensed cannabis enterprises and its current exchange listings - an important step in aligning our platform with future regulatory and market opportunities.

"Unlike many of its peers, SNDL's strong balance sheet provides a strategic advantage as we continue to build a resilient and growth-oriented business. With no debt and $208.2 million in unrestricted cash as of June 30, 2025, we are well-positioned to pursue a range of high-return organic and inorganic growth opportunities. In addition, the SNDL team is now proudly serving patients in the UK and the EU through the export of both branded finished goods and wholesale flower, and awaits the resolution of litigation in the United States in order to complete SunStream restructurings that will provide shareholders with exposure to dynamic medical markets including Florida and Texas.

We are encouraged by the momentum we've built and energized by the progress we are making. Our team remains highly focused and motivated to navigate the challenges of a dynamic industry in pursuit of our ambition to become a global cannabis leader." concluded Zach George.

TOTAL COMPANY HIGHLIGHTS

	Three months ended June 30									Six months ended June 30
($000s)	2025			2024			% Change			2025			2024			% Change
IFRS Financial Measures
Net revenue		244,769			228,127			7.3	%		449,683			425,877			5.6	%
Gross profit		67,601			58,164			16.2	%		124,242			108,564			14.4	%
Operating income (loss)		5,003			(4,834)			203.5	%		(7,050)			(9,211)			23.5	%
Change in cash and cash equivalents		(12,643)			(6,020)			-110.0	%		(10,135)			(12,107)			16	%
Non-IFRS Financial Measures (1)
Gross margin		27.6	%		25.5	%		2.1	pp		27.6	%		25.5	%		2.1	pp
Adjusted operating income (loss)		5,830			(4,613)			226.4	%		(3,201)			(9,079)			65	%
Free cash flow		(7,869)			(5,601)			-40.5	%		(8,959)			(11,989)			25	%

(1)

Gross Margin is a supplementary financial measure calculated by dividing Gross Profit by Net Revenue. Adjusted operating income (loss) and Free Cash Flow are specified financial measures that do not have a standardized meanings prescribed by IFRS and therefore may not be comparable to similar measures reported by other companies. See "Non-IFRS Measures" section below for further information.

BUSINESS SEGMENT HIGHLIGHTS

SNDL operates and reports its business through four segments: Liquor Retail, Cannabis Retail, Cannabis Operations, and Investments. Additionally, a consolidated total for Cannabis is presented, encompassing the combined results of the two Cannabis segments, along with the revenue elimination associated with the Cannabis Operations sales to the provincial boards that are expected to be subsequently repurchased by the Company's licensed retail subsidiaries for resale. Corporate and Shared Service expenses are reported as "Corporate".

	Three months ended June 30									Six months ended June 30
($000s)	2025			2024			% Change			2025			2024			% Change
Net Revenue
Cannabis Retail		84,399			76,069			11.0	%		161,939			147,375			9.9	%
Cannabis Operations		35,836			24,976			43.5	%		70,155			47,371			48.1	%
Intersegment Eliminations		(17,395)			(13,478)			-29.1	%		(33,812)			(25,483)			-32.7	%
Total Cannabis		102,840			87,567			17.4	%		198,282			169,263			17.1	%
Liquor Retail		141,929			140,560			1.0	%		251,401			256,614			-2.0	%
Investments		-			-			0.0	%		-			-			0.0	%
Total		244,769			228,127			7.3	%		449,683			425,877			5.6	%
Operating Income
Cannabis Retail		8,062			3,902			106.6	%		13,224			2,860			362.4	%
Cannabis Operations		2,292			(1,916)			219.6	%		1,806			(1,025)			276.2	%
Total Cannabis		10,354			1,986			421.3	%		15,030			1,835			719.1	%
Liquor Retail		11,074			8,481			30.6	%		13,054			10,661			22.4	%
Investments		1,833			8,456			-78.3	%		232			21,535			-98.9	%
Corporate		(18,258)			(23,757)			23.1	%		(35,366)			(43,242)			18.2	%
Total		5,003			(4,834)			203.5	%		(7,050)			(9,211)			23.5	%
Adjusted Operating Income
Cannabis Retail		8,062			3,902			106.6	%		13,224			2,860			362.4	%
Cannabis Operations		2,663			(1,916)			239.0	%		5,072			(770)			758.7	%
Total Cannabis		10,725			1,986			440.0	%		18,296			2,090			775.4	%
Liquor Retail		11,074			8,481			30.6	%		13,054			10,661			22.4	%
Investments		1,833			8,456			-78.3	%		232			21,535			-98.9	%
Corporate		(17,802)			(23,536)			24.4	%		(34,783)			(43,365)			19.8	%
Total		5,830			(4,613)			226.4	%		(3,201)			(9,079)			64.7	%

Liquor Retail

SNDL is Canada's largest private sector liquor retailer, operating at July 30, 2025 in 165 locations, predominantly in Alberta, under its three retail banners: "Wine and Beyond" (13), "Liquor Depot" (19), and "Ace Liquor" (133).

	Three months ended June 30									Six months ended June 30
($000s)	2025			2024			% Change			2025			2024			% Change
Net revenue		141,929			140,560			1.0	%		251,401			256,614			-2.0	%
Gross profit		36,486			35,713			2.2	%		64,289			64,519			-0.4	%
Gross margin		25.7	%		25.4	%		0.3	pp		25.6	%		25.1	%		0.5	pp
Operating income		11,074			8,481			30.6	%		13,054			10,661			22.4	%
Adjusted operating income		11,074			8,481			30.6	%		13,054			10,661			22.4	%

• Net revenue for Liquor Retail increased by 1% in the second quarter of 2025. While this growth was partly attributed to Easter consumption shifting to April 20, 2025, from March 31 in the previous year, it highlights ongoing market stabilization and our initiatives to boost store traffic. Same-store sales ⁽²⁾ rose by 2.7% in the second quarter.

(2)

Same store sales are specified financial measures that do not have standardized meanings prescribed by IFRS Accounting Standards and therefore may not be comparable to similar measures used by other companies. Refer to the "Non-IFRS Financial Measures and Other Measures" section of this MD&A for further information.

• During the second quarter of 2025, the gross margin for Liquor Retail improved compared to the previous year, marking a record high for the segment. This growth in margin, along with further improvements in SG&A cost efficiencies, helped drive a significant increase in operating income for the period.

Cannabis Retail

SNDL is one of Canada's ?largest private-sector cannabis retailer, operating at July 30, 2025 in 184 locations under its three retail banners: "Value Buds" (123), and "Spiritleaf" (61, of which 4 are corporate stores and 57 are franchise stores). The Company's Cannabis Retail strategy is based on several pillars, including the quality of its store locations, its range of products, and the unique experiences provided to customers. Using data and insights from a large volume of monthly transactions enables SNDL to leverage technology and analytics to inform and improve its retail strategy.

	Three months ended June 30									Six months ended June 30
($000s)	2025			2024			% Change			2025			2024			% Change
Net revenue		84,399			76,069			11.0	%		161,939			147,375			9.9	%
Gross profit		21,882			19,268			13.6	%		41,509			37,627			10.3	%
Gross margin		25.9	%		25.3	%		0.6	pp		25.6	%		25.5	%		0.1	pp
Operating income		8,062			3,902			106.6	%		13,224			2,860			362.4	%
Adjusted operating income		8,062			3,902			106.6	%		13,224			2,860			362.4	%

• Net revenue for Cannabis Retail reached a new quarterly record for the segment. The year-over-year growth in the second quarter, supported by an 8.2% increase in same-store sales, significantly outpaced the market. This demonstrates the effectiveness of our Value Buds model.
• Operating Income experienced substantial growth, supported by increases in revenue and gross margin, as well as productivity initiatives lowering SG&A. Additionally, in the second quarter of 2025 there was a $1.1 million reversal of fixed asset impairments recorded a few years ago, as store performance continues to improve.

Cannabis Operations

SNDL has a diverse brand portfolio from value to premium, emphasizing premium inhalable formats and a full suite of 2.0 products. With enhanced procurement capabilities and plans to continue evolving toward a cost-effective cultivation and manufacturing operation, the Cannabis Operations segment is a key enabler of SNDL's vertical integration strategy.

	Three months ended June 30									Six months ended June 30
($000s)	2025			2024			% Change			2025			2024			% Change
Net revenue		35,836			24,976			43.5	%		70,155			47,371			48.1	%
Gross profit		9,233			3,183			190.1	%		18,444			6,418			187.4	%
Gross margin		25.8	%		12.7	%		13.1	pp		26.3	%		13.5	%		12.8	pp
Operating income (loss)		2,292			(1,916)			219.6	%		1,806			(1,025)			276.2	%
Adjusted operating income (loss)		2,663			(1,916)			239.0	%		5,072			(770)			758.7	%

• Cannabis Operations continues to report significant growth in both revenues and profitability during the second quarter of 2025.
• Net revenue growth was driven by edibles, following Indiva's acquisition in the fourth quarter of 2024, as well as by accelerating international sales, which reached $3.8 million in the second quarter of 2025.
• Gross profit and Operating Income improvements are driven by efficiency improvements from scale as well as productivity initiatives, resulting in another quarter of positive operating income for the segment.

Investments

• As of June 30, 2025, the Company has deployed capital to a portfolio of cannabis-related investments with a carrying value of $406.1 million, including $384.2 million to SunStream Bancorp Inc. ("SunStream"). This carrying value was reduced by $23.4 million during the second quarter of 2025, primarily due to a decrease in the USD to CAD exchange rate from 1.4376 on March 31 to 1.3643 on June 30, 2025. Additionally, there was a $3.1 million cash distribution related to a partial investment repayment from Ascend Wellness Holdings.
• During the second quarter of 2025, the investment portfolio generated a positive operating income of $1.8 million, primarily driven by interests earned from our cash accounts.
• In the second quarter of 2025, the Company purchased 2,272,645 common shares of High Tide, which, combined with the 4,350,000 shares purchased up to March 31, 2025, resulted in a total position of 6,622,645 shares, representing 8.2% ownership as of June 30, 2025.

Equity Position

• $614.3 million of unrestricted cash, marketable securities and investments, including investments in equity-accounted investees, and no outstanding debt at June 30, 2025, resulting in a net book value of $1.1 billion.
• The Board of Directors approved an amendment to the Company's Share Repurchase Program announced on November 14, 2024, to increase the maximum number of common shares that the Company may repurchase up to 10% of the public float of the Company.
• Although the Company did not complete any share repurchases during the second quarter of 2025, SNDL will continue to evaluate opportunities to utilize the program to the extent that management believes it is in the best interest of SNDL's shareholders. As a reminder, during the fourth quarter of 2024 and the first quarter of 2025, the Company repurchased 10,764,107 common shares for cancellation.

This press release is intended to be read in conjunction with the Company's condensed consolidated interim financial statements and the notes thereto for the three months ended June 30, 2025, and the accompanying Management's Discussion and Analysis. These documents are available under the Company's profile on SEDAR+ at www.sedarplus.ca and EDGAR at www.sec.gov/edgar.shtml.

CONFERENCE CALL

The Company will hold a conference call and webcast presentation at 10:00 a.m. EDT (8:00 a.m. MDT) on Thursday, July 31, 2025.

WEBCAST ACCESS
To access the live webcast of the call, please visit the following link:

https://edge.media-server.com/mmc/p/3q3tisco

REPLAY

A replay of the webcast will be available at https://sndl.com/financials/quarterly-results/default.aspx

ABOUT SNDL INC.

SNDL Inc. (NASDAQ: SNDL, CSE: SNDL), through its wholly owned subsidiaries, is one of the largest vertically integrated cannabis companies and the largest private-sector liquor and cannabis retailer in Canada, with retail banners that include Ace Liquor, Wine and Beyond, Liquor Depot, Value Buds, Spiritleaf and Superette. With products available in licensed cannabis retail locations nationally, SNDL's consumer-facing?cannabis brands include Top Leaf, Contraband, Palmetto, Bon Jak, La Plogue, Versus, Value Buds, Grasslands, Vacay, Pearls by Grön, No Future and Bhang Chocolate. SNDL's investment portfolio seeks to deploy strategic capital through direct and indirect investments and partnerships throughout the North American cannabis industry.?For more information, please visit www.sndl.com?

Forward-Looking Information Cautionary Statement???
This news release includes statements containing certain "forward-looking information" within the meaning of applicable securities law ("forward-looking statements"), including, but not limited to, statements regarding the Company's operational goals and plans, the anticipated impact of the Company's strategic steps on long-term success and shareholder value, the anticipated impact of the Company's intentions and strategy with respect to the Rise Rewards loyalty program and retail operations, SNDL's plan to expand the program to additional retail banners, the anticipated benefit of the Company's strong balance sheet, the Company's strategy with respect to its operating segments, expectations with respect to the Parallel restructuring process, expectations with respect to the Board's strategic review process, the Company's margin improvement initiatives, the Company's ability to achieve long-term, sustainable profitability, growth and efficiencies, the Company's long-term strategic plan, the benefits of the Company's Investment Segment portfolio, the Company's retail strategy, expectations with respect to the Company's Cannabis Operations segment,, performance of the Company's investments, including through the SunStream joint venture, the timing and completion of the restructurings of with Parallel and Skymint, the timing and closing of the transaction to acquire assets from 1CM, repurchases under the Share Repurchase Program and the anticipated benefits thereof, and any other potential forms of shareholder value creation. Forward-looking statements are frequently characterized by words such as "aim", "anticipate", "assume", "believe", "contemplate", "continue", "could", "due", "estimate", "expect", "goal", "intend", "may", "objective", "plan", "predict", "potential", "positioned", "pioneer", "seek", "should", "target", "will", "would", and other similar expressions that are predictions of or indicate future events and future trends, or the negative of these terms or other comparable terminology. These forward-looking statements are based on current expectations, estimates, forecasts and projections about the Company's business and the industry in which it operates and management's beliefs and assumptions and are not guarantees of future performance or development and involve known and unknown risks, uncertainties and other factors that are in some cases beyond its control. Forward-looking statements are based on the opinions and estimates of management at the date the statements are?made and?are subject to a variety of risks and uncertainties and other factors that could cause actual events or results to differ materially from those projected in the forward-looking statements. Please see "Risk Factors" in the?Company's Annual Information Form dated March 18, 2025, and the risk factors included in our other public disclosure documents for?a discussion of the material risk factors that could cause actual results to differ materially from the forward-looking information. The Company is under no obligation, and expressly disclaims any intention or obligation, to update or revise any forward-looking statements, whether?as a result of?new information, future events or otherwise, except as expressly required by applicable law.???

Condensed Consolidated Interim Statement of Loss and Comprehensive Loss
(Expressed in thousands of Canadian dollars, except per share amounts)

		Three months ended June 30								Six months ended June 30
		2025				2024				2025				2024
Net revenue			244,769				228,127				449,683				425,877
Cost of sales			177,168				169,963				325,441				317,313
Gross profit			67,601				58,164				124,242				108,564
Investment income			1,529				3,204				4,385				7,240
Share of profit (loss) of equity-accounted investees			304				5,252				(4,153)				14,400
General and administrative			45,376				48,036				91,735				92,731
Sales and marketing			3,384				3,439				7,151				6,037
Research and development			98				109				198				146
Depreciation and amortization			12,920				13,519				26,148				27,662
Share-based compensation			2,919				4,883				4,307				9,726
Restructuring costs			827				221				1,153				132
Asset (recovery) impairment, net			(1,064)				919				920				2,575
(Gain) loss on disposition of assets			(29)				328				(88)				406
Operating income (loss)			5,003				(4,834)				(7,050)				(9,211)
Other expenses, net			(2,118)				(1,417)				(4,772)				(4,689)
Earnings (loss) before income tax			2,885				(6,251)				(11,822)				(13,900)
Income tax recovery			-				1,284				-				4,281
Net earnings (loss)			2,885				(4,967)				(11,822)				(9,619)
Equity-accounted investees - share of other comprehensive (loss) income			(20,611)				4,300				(20,959)				14,334
Investments at fair value through other comprehensive income ("FVOCI") - change in fair value			2,044				-				(3,186)				-
Comprehensive (loss) income			(15,682)				(667)				(35,967)				4,715
Net earnings (loss) attributable to:
Owners of the Company			2,885				(5,772)				(11,822)				(8,326)
Non-controlling interest			-				805				-				(1,293)
			2,885				(4,967)				(11,822)				(9,619)
Comprehensive (loss) income attributable to:
Owners of the Company			(15,682)				(1,472)				(35,967)				6,008
Non-controlling interest			-				805				-				(1,293)

Condensed Consolidated Interim Statement of Financial Position
(Expressed in thousands of Canadian dollars)

As at	June 30, 2025			December 31, 2024
Assets
Current assets
Cash and cash equivalents		208,224			218,359
Restricted cash		19,823			19,815
Marketable securities		37			139
Accounts receivable		29,413			28,118
Biological assets		4,085			1,187
Inventory		133,466			127,919
Prepaid expenses and deposits		15,478			16,860
Investments		633			27,560
Assets held for sale		758			19,051
Net investment in subleases		2,776			2,832
		414,693			461,840
Non-current assets
Long-term deposits and receivables		4,213			3,679
Right of use assets		116,759			115,435
Property, plant and equipment		154,854			145,810
Net investment in subleases		13,281			15,354
Intangible assets		59,927			61,325
Investments		21,293			8,427
Equity-accounted investees		384,152			413,124
Goodwill		124,248			124,248
Total assets		1,293,420			1,349,242
Liabilities
Current liabilities
Accounts payable and accrued liabilities		49,162			56,275
Lease liabilities		33,357			34,256
Derivative warrants		1			26
		82,520			90,557
Non-current liabilities
Lease liabilities		117,180			118,017
Other liabilities		5,582			7,312
Total liabilities		205,282			215,886
Shareholders' equity
Share capital		2,295,254			2,346,728
Warrants		667			667
Contributed surplus		62,996			57,156
Accumulated deficit		(1,299,404)			(1,323,965)
Accumulated other comprehensive income ("AOCI")		28,625			52,770
Total shareholders' equity		1,088,138			1,133,356
Total liabilities and shareholders' equity		1,293,420			1,349,242

Condensed Consolidated Interim Statement of Cash Flows
(Expressed in thousands of Canadian dollars)

		Three months ended June 30								Six months ended June 30
		2025				2024				2025				2024
Cash provided by (used in):
Operating activities
Net earnings (loss) for the period			2,885				(4,967)				(11,822)				(9,619)
Adjustments for:
Income tax recovery			-				(1,284)				-				(4,281)
Interest and fee income			(1,318)				(3,218)				(4,174)				(7,309)
Change in fair value of biological assets			(664)				(336)				(1,775)				(568)
Share-based compensation			2,919				4,883				4,307				9,726
Depreciation and amortization			13,949				14,139				28,136				28,709
(Gain) loss on disposition of assets			(29)				328				(88)				406
Inventory impairment and obsolescence			239				1,069				830				2,982
Finance costs, net			1,647				2,157				3,337				3,782
Change in estimate of fair value of derivative warrants			(13)				(1,800)				(25)				(500)
Unrealized foreign exchange loss			180				51				193				155
Transaction costs			-				-				-				164
Asset (recovery) impairment, net			(1,064)				919				920				2,575
Share of (profit) loss of equity-accounted investees			(304)				(5,252)				4,153				(14,400)
Unrealized (gain) loss on marketable securities			(211)				14				(211)				69
Additions to marketable securities			313				-				313				-
Income distributions from equity-accounted investees			68				-				68				-
Interest received			1,283				2,649				4,219				5,821
Change in non-cash working capital			(13,763)				(4,650)				(14,476)				(9,709)
Net cash provided by operating activities			6,117				4,702				13,905				8,003
Investing activities
Additions to property, plant and equipment			(2,080)				(1,190)				(3,668)				(3,600)
Additions to investments			(7,417)				(900)				(16,414)				(900)
Principal payments from investments			257				2,135				27,164				2,268
Capital refunds from equity-accounted investees			-				-				-				168
Capital distributions from equity-accounted investees			3,073				-				3,792				-
Proceeds from disposal of property, plant and equipment			53				188				166				126
Acquisitions, net of cash acquired			(1,000)				(1,654)				(1,000)				(1,654)
Change in non-cash working capital			(47)				75				(29)				570
Net cash (used in) provided by investing activities			(7,161)				(1,346)				10,011				(3,022)
Financing activities
Change in restricted cash			-				150				-				(81)
Payments on lease liabilities, net			(11,785)				(9,706)				(19,297)				(17,222)
Repurchase of common shares			-				-				(15,031)				-
Proceeds from issuance of shares, net of costs			-				(57)				-				(57)
Issuance of common shares by subsidiaries			-				174				-				174
Change in non-cash working capital			186				63				277				98
Net cash used in financing activities			(11,599)				(9,376)				(34,051)				(17,088)
Change in cash and cash equivalents			(12,643)				(6,020)				(10,135)				(12,107)
Cash and cash equivalents, beginning of period			220,867				188,954				218,359				195,041
Cash and cash equivalents, end of period			208,224				182,934				208,224				182,934

NON-IFRS MEASURES

Certain specified financial measures in this news release are non-IFRS measures. These terms are not defined by IFRS and, therefore, may not be comparable to similar measures reported by other companies. These non-IFRS financial measures should not be considered in isolation or as an alternative for or superior to measures of performance prepared in accordance with IFRS.?These measures are presented and described in order to provide shareholders and potential investors with additional measures in understanding the Company's operating results in the same manner as the management team.?

ADJUSTED OPERATING INCOME (LOSS)
Adjusted operating income (loss) is a non-IFRS financial measure which the Company uses to evaluate its operating performance in a similar manner to its management team. The Company defines adjusted operating income (loss) as operating income (loss) less restructuring costs (recovery), goodwill and intangible asset impairments and asset impairments triggered by restructuring activities.

The following tables reconcile adjusted to un-adjusted operating income (loss) for the periods noted.

($000s)	Cannabis Retail			Cannabis Operations			Cannabis Total			Liquor Retail			Investments			Corporate			Total
Three months ended June 30, 2025
Operating income (loss)		8,062			2,292			10,354			11,074			1,833			(18,258)			5,003
Adjustments:
Restructuring costs		-			371			371			-			-			456			827
Adjusted operating income (loss)		8,062			2,663			10,725			11,074			1,833			(17,802)			5,830

($000s)	Cannabis Retail			Cannabis Operations			Cannabis Total			Liquor Retail			Investments			Corporate			Total
Six months ended June 30, 2025
Operating income (loss)		13,224			1,806			15,030			13,054			232			(35,366)			(7,050)
Adjustments:
Restructuring costs		-			570			570			-			-			583			1,153
Impairments triggered by restructuring		-			2,696			2,696			-			-			-			2,696
Adjusted operating income (loss)		13,224			5,072			18,296			13,054			232			(34,783)			(3,201)

($000s)	Cannabis Retail			Cannabis Operations			Cannabis Total			Liquor Retail			Investments			Corporate			Total
Three months ended June 30, 2024
Operating income (loss)		3,902			(1,916)			1,986			8,481			8,456			(23,757)			(4,834)
Adjustments:
Restructuring costs		-			-			-			-			-			221			221
Adjusted operating income (loss)		3,902			(1,916)			1,986			8,481			8,456			(23,536)			(4,613)

($000s)	Cannabis Retail			Cannabis Operations			Cannabis Total			Liquor Retail			Investments			Corporate			Total
Six months ended June 30, 2024
Operating income (loss)		2,860			(1,025)			1,835			10,661			21,535			(43,242)			(9,211)
Adjustments:
Restructuring costs (recovery)		-			255			255			-			-			(123)			132
Adjusted operating income (loss)		2,860			(770)			2,090			10,661			21,535			(43,365)			(9,079)

GROSS MARGIN
Gross margin is a supplementary financial measure calculated by dividing gross profit by net revenue for the periods noted.

FREE CASH FLOW

Free cash flow is a non-IFRS financial measure which the Company uses to evaluate its financial performance, providing information which management believes to be useful in understanding and evaluating the Company's ability to generate positive cash flows as it removes cash used for non-operational items. The Company defines free cash flow as the total change in cash and cash equivalents less cash used for common share repurchases, dividends (if any), changes to debt instruments, changes to long-term investments, net cash used for acquisitions plus cash provided by dispositions (if any).

The following table reconciles free cash flow to change in cash and cash equivalents for the periods noted.

		Three months ended June 30								Six months ended June 30
($000s)		2025				2024				2025				2024
Change in cash and cash equivalents			(12,643)				(6,020)				(10,135)				(12,107)
Adjustments
Repurchase of common shares			-				-				15,031				-
Changes to long-term investments			3,774				(1,235)				(14,855)				(1,536)
Acquisitions, net of cash acquired			1,000				1,654				1,000				1,654
Free cash flow			(7,869)				(5,601)				(8,959)				(11,989)

SAME STORE SALES
Same store sales is a non-IFRS financial measure which the Company uses to evaluate its financial performance in its retail segments. Same store sales provides information which management believes to be useful to investors, analysts and others in understanding and evaluating the Company's sales trends excluding the effect of the opening and closure of stores.

Same store sales refers to the revenue generated by the Company's existing retail locations during the current and prior comparison periods.

SOURCE SNDL Inc.