UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

☒QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

☒	~~QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934~~

For the quarterly period ended ~~March 31,~~ September 30, 2021

☐	~~TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to~~

☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to

Commission file number 000-56132

GREEN THUMB INDUSTRIES INC.

(Exact name of registrant as specified in its charter)


British Columbia		98-1437430
(State or other jurisdiction of incorporation or organization)		(I.R.S. employer identification no.)

325 West Huron Street, Suite 700Chicago, Illinois		60654
(Address of principal executive offices)		(zip code)

Registrant’s telephone number, including area code - ~~(312)~~ (312) 471-6720

Securities registered pursuant to Section 12(g) of the Act:

Subordinate Voting Shares

Multiple Voting Shares

Super Voting Shares

(Title of each Class)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☒ No ☐

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 day. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer	☐	☐	Accelerated filer	☐

Non-accelerated filer	☒	☒	Smaller reporting company	☐

Emerging growth company	☒	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒

As of ~~May~~November 1, 2021, there were ~~185,434,044~~194,781,223 shares of the registrant’s Subordinate Voting Shares, 3,965,400 shares of the registrant’s Multiple Voting Shares (on an as converted basis) and ~~30,103,100~~29,503,100 shares of the registrant’s Super Voting Shares (on an as converted basis).

GREEN THUMB INDUSTRIES INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED ~~March 31,~~September 30, 2021

TABLE OF CONTENTS


FINANCIAL INFORMATION			Page
~~FINANCIAL~~ ~~INFORMATION~~		~~Page~~
		Part I
ITEM 1:		Unaudited Interim Condensed Consolidated Balance Sheets as of ~~March 31,~~September 30, 2021 and December 31, 2020		4
		Unaudited Interim Condensed Consolidated Statements of Operations for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020		5
		Unaudited Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020		6
		Unaudited Interim Condensed Consolidated Statements of Cash Flows for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020		7	8
		Notes to Unaudited Interim Condensed Consolidated Financial Statements		9	10
ITEM 2:		Management’s Discussion and Analysis of Financial Condition and Results of Operations		30	33
ITEM 3:		Quantitative and Qualitative Disclosure About Market Risk		37	43
ITEM 4:		Controls and Procedures		38
		~~Part II~~			43
~~OTHER~~ ~~INFORMATION~~	Part II
~~ITEM 1:~~OTHER INFORMATION		~~Legal Proceedings~~		39
ITEM ~~1a:~~1:	Legal Proceedings	~~Risk Factors~~		39	44
ITEM 1a:	Risk Factors	44
ITEM 2:		Sale of Unregistered Securities		39	44
ITEM 3:		Defaults Upon Senior Securities		39	44
ITEM 4:		Mine Safety Disclosure		39	44
ITEM 5:		Other Information		39	44
ITEM 6:	Exhibits	~~Exhibits~~		40	45
Signatures				41	46

Use of Names

In this Quarterly Report on Form 10-Q, unless the context otherwise requires, the terms “we,” “us,” “our,” “Company,” “Corporation” or “Green Thumb” refer to Green Thumb Industries Inc. together with its wholly-owned subsidiaries.

Currency

Unless otherwise indicated, all references to “$” or “US$” in this document refer to United States dollars, and all references to “C$” refer to Canadian dollars.

Disclosure Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q contains statements that we believe are, or may be considered to be, “forward-looking statements.” All statements other than statements of historical fact included in this document regarding the prospects of our industry or our prospects, plans, financial position or business strategy may constitute forward-looking statements. In addition, forward-looking statements generally can be identified by the use of forward-looking words such as “may,” “will,” “expect,” “intend,” “estimate,” “foresee,” “project,” “anticipate,” “believe,” “plan,” “forecast,” “continue” or “could” or the negative of these terms or variations of them or similar terms. Furthermore, forward-looking statements may be included in various filings that we make with the Securities and Exchange Commission (the “SEC”), and in press releases or oral statements made by or with the approval of one of our authorized executive officers. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we cannot assure you that these expectations will prove to be correct. These forward-looking statements are subject to certain known and unknown risks and uncertainties, as well as assumptions that could cause actual results to differ materially from those reflected in these forward-looking statements. These known and unknown risks include, without limitation: cannabis remains illegal under federal law, and enforcement of cannabis laws could change; the Company may be subject to action by the U.S. federal government; state regulation of cannabis is uncertain; the Company may be subject to heightened scrutiny by Canadian regulatory authorities; the Company may face limitations on ownership of cannabis licenses; the Company may become subject to U.S. Food and Drug Administration or the U.S. Bureau of Alcohol, Tobacco Firearms and Explosives regulation; cannabis businesses are subject to applicable antimoney laundering laws and regulations and have restricted access to banking and other financial services; the Company may face difficulties acquiring additional financing; the Company lacks access to U.S. bankruptcy protections; the Company operates in a highly regulated sector and may not always succeed in complying fully with applicable regulatory requirements in all jurisdictions where we carry on business; the Company may face difficulties in enforcing its contracts; the Company has limited trademark protection; cannabis businesses are subject to unfavorable tax treatment; cannabis businesses may be subject to civil asset forfeiture; the Company is subject to proceeds of crime statutes; the Company faces exposure to fraudulent or illegal activity; the Company’s use of joint ventures may expose it to risks associated with jointly owned investments; the Company faces risks due to industry immaturity or limited comparable, competitive or established industry best practices; the Company faces risks related to its products; the Company is dependent on the popularity of consumer acceptance of the Company’s brand portfolio; the Company’s business is subject to the risks inherent in agricultural operations; the Company may be adversely impacted by rising or volatile energy costs; the Company faces an inherent risk of product liability or similar claims; the Company’s products may be subject to product recalls; the Company may face unfavorable publicity or consumer perception; the ~~Company may face unfavorable publicity or consumer perception; the~~ Company’s voting control is concentrated; the Company’s capital structure and voting control may cause unpredictability; issuances of substantial amounts of Super Voting Shares, Multiple Voting Shares or Subordinate Voting Shares may result in dilution; and the Company is governed by corporate laws in British Columbia, Canada which in some cases have a different effect on shareholders than the corporate laws in Delaware, United States. Further information on these and other potential factors that could affect the Company’s business and financial condition and the results of operations are included in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, and elsewhere in the Company’s filings with the SEC, which are available on the SEC’s website or at https://investors.gtigrows.com. Readers are cautioned not to place undue reliance on any forward-looking statements contained in this document, which reflect management’s opinions only as of the date hereof. Except as required by law, we undertake no obligation to revise or publicly release the results of any revision to any forward-looking statements. You are advised, however, to consult any additional disclosures we make in our reports to the SEC. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained in this document.

~~-3-~~

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated Balance Sheets

As of ~~March 31,~~September 30, 2021 and December 31, 2020

(Amounts Expressed in United States Dollars)


	September 30,			December 31,
	2021			2020
				(Audited)
ASSETS
Current Assets:
Cash and Cash Equivalents	$	285,792,378		$	83,757,785
Accounts Receivable		25,484,379			21,414,987
Inventories		92,981,561			69,542,953
Prepaid Expenses		11,159,708			6,445,393
Other Current Assets		5,333,213			2,782,887
Total Current Assets		420,751,239			183,944,005
Property and Equipment, Net		325,302,931			189,925,877
Right of Use Assets, Net		174,140,812			140,382,781
Investments		50,627,826			40,794,806
Investment in Associate		30,067,409			12,669,963
Intangible Assets, Net		549,184,352			406,242,034
Goodwill		597,483,954			382,697,467
Deposits and Other Assets		2,870,954			1,892,229
TOTAL ASSETS	$	2,150,429,477		$	1,358,549,162
LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Current Liabilities:
Accounts Payable	$	9,811,144		$	20,503,572
Accrued Liabilities		78,700,095			56,288,729
Current Portion of Notes Payable		777,275			341,983
Current Portion of Lease Liabilities		7,604,460			3,862,110
Contingent Consideration Payable		68,148,188			22,150,000
Income Tax Payable		260,621			16,142,041
Total Current Liabilities		165,301,783			119,288,435
Long-Term Liabilities:
Lease Liabilities, Net of Current Portion		180,857,800			146,426,760
Notes Payable, Net of Current Portion and Debt Discount		205,760,797			98,712,996
Contingent Consideration Payable		39,876,234			4,950,000
Warrant Liability		34,003,000			39,454,000
Deferred Income Taxes		79,515,045			35,557,630
TOTAL LIABILITIES		705,314,659			444,389,821
COMMITMENTS AND CONTINGENCIES
SHARE HOLDERS' EQUITY
Subordinate Voting Shares (Shares Authorized, Issued and Outstanding at September 30, 2021: Unlimited, 194,383,883, and 194,383,883, respectively, at December 31, 2020: Unlimited, 178,113,221, and 178,113,221, respectively)		0			0
Multiple Voting Shares (Shares Authorized, Issued and Outstanding at September 30, 2021: Unlimited, 39,654 and 39,654, respectively, at December 31, 2020: Unlimited, 40,289 and 40,289, respectively)		0			0
Super Voting Shares (Shares Authorized, Issued and Outstanding at September 30, 2021: Unlimited, 295,031 and 295,031, respectively, at December 31, 2020: Unlimited, 312,031 and 312,031, respectively)		0			0
Share Capital		1,500,863,236			1,048,640,398
Contributed Surplus		8,578,127			4,893,153
Deferred Share Issuances		28,645,809			2,587,317
Accumulated Deficit		(92,868,812	)		(145,498,623	)
Equity of Green Thumb Industries Inc.		1,445,218,360			910,622,245
Noncontrolling interests		(103,542	)		3,537,096
TOTAL SHAREHOLDERS' EQUITY		1,445,114,818			914,159,341
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$	2,150,429,477		$	1,358,549,162

   March 31, December 31,
   2021 2020
   (Audited)
ASSETS

Current Assets:

Cash and Cash Equivalents
   $ 275,898,839 $ 83,757,785
Accounts Receivable
   18,232,710 21,414,987
Inventories
   72,280,372 69,542,953
Prepaid Expenses
   7,681,878 6,445,393
Other Current Assets
   6,864,840 2,782,887


Total Current Assets
   380,958,639 183,944,005
Property and Equipment, Net
   201,069,010 189,925,877
Right of Use Assets, Net
   144,119,418 140,382,781
Investments
   29,066,003 40,794,806
Investment in Associate
   12,943,056 12,669,963
Intangible Assets, Net
   396,014,963 406,242,034
Goodwill
   382,697,467 382,697,467
Deposits and Other Assets
   2,255,466 1,892,229


TOTAL ASSETS
   $ 1,549,124,022 $ 1,358,549,162


LIABILITIES AND SHAREHOLDERS’ EQUITY

LIABILITIES

Current Liabilities:

Accounts Payable
   $ 9,313,021 $ 20,503,572
Accrued Liabilities
   53,638,305 56,288,729
Current Portion of Notes Payable
   344,380 341,983
Current Portion of Lease Liabilities
   5,087,512 3,862,110
Contingent Consideration Payable
   9,900,000 22,150,000
Income Tax Payable
   30,161,086 16,142,041


Total Current Liabilities
   108,444,304 119,288,435
Long-Term Liabilities:

Lease Liabilities, Net of Current Portion
   150,679,584 146,426,760
Notes Payable, Net of Current Portion and Debt Discount
   99,727,557 98,712,996
Contingent Consideration Payable
   4,950,000 4,950,000
Warrant Liability
   45,304,671 39,454,000
Deferred Income Taxes
   37,248,013 35,557,630


TOTAL LIABILITIES
   446,354,129 444,389,821
COMMITMENTS AND CONTINGENCIES

SHARE HOLDERS’ EQUITY

Subordinate Voting Shares (Shares Authorized, Issued and Outstanding at March 31, 2021: Unlimited, 185,044,227, and 185,044,227, respectively, at December 31, 2020: Unlimited, 178,113,221, and 178,113,221, respectively)
   —   —
Multiple Voting Shares (Shares Authorized, Issued and Outstanding at March 31 2021: Unlimited, 40,259 and 40,259, respectively, at December 31, 2020: Unlimited, 40,289 and 40,289, respectively)
   —   —
Super Voting Shares (Shares Authorized, Issued and Outstanding at March 31, 2021: Unlimited, 301,031 and 301,031, respectively, at December 31, 2020: Unlimited, 312,031 and 312,031, respectively)
   —   —
Share Capital
   1,236,987,614 1,048,640,398
Contributed (Deficit) Surplus
   (2,788,150 ) 4,893,153
Deferred Share Issuances
   751,988 2,587,317
Accumulated Deficit
   (135,129,957 ) (145,498,623 )


Equity of Green Thumb Industries Inc.
   1,099,821,495 910,622,245
Noncontrolling interests
   2,948,398 3,537,096


TOTAL SHAREHOLDERS’ EQUITY
   1,102,769,893 914,159,341


TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
   $ 1,549,124,022 $ 1,358,549,162

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements

~~-4-~~4

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated Statements of Operations

Three and Nine Months Ended ~~March 31,~~September 30, 2021 and 2020

(Amounts Expressed in United States Dollars, Except Share Amounts)


	Three Months Ended September 30,		Nine Months Ended September 30,
	2021	2020	2021	2020
Revenues, net of discounts	$233,676,881	$157,103,841	$649,979,277	$379,346,367
Cost of Goods Sold, net	(104,159,371)	(70,146,676)	(286,685,443)	(175,707,874)
Gross Profit	129,517,510	86,957,165	363,293,834	203,638,493
Expenses:
Selling, General, and Administrative	71,448,927	49,745,979	202,835,651	144,823,947
Total Expenses	71,448,927	49,745,979	202,835,651	144,823,947
Income From Operations	58,068,583	37,211,186	160,458,183	58,814,546
Other Income (Expense):
Other Income, net	8,124,613	6,432,883	9,805,073	7,501,566
Interest Income, net	328,018	5,397	673,598	109,922
Interest Expense, net	(7,616,449)	(4,460,125)	(16,419,420)	(14,236,475)
Total Other Income (Expense)	836,182	1,978,155	(5,940,749)	(6,624,987)
Income Before Provision for Income Taxes And Non-Controlling Interest	58,904,765	39,189,341	154,517,434	52,189,559

Provision For Income Taxes	37,319,988	28,436,332	98,202,898	56,964,047
Net Income (Loss) Before Non-Controlling Interest	21,584,777	10,753,009	56,314,536	(4,774,488)
Net Income Attributable to Non-Controlling Interest	1,375,623	1,109,080	3,684,725	2,697,352
Net Income (Loss) Attributable To Green Thumb Industries Inc.	$20,209,154	$9,643,929	$52,629,811	$(7,471,840)
Net Income (Loss) per share - basic	$0.09	$0.04	$0.24	$(0.04)
Net Income (Loss) per share - diluted	$0.08	$0.04	$0.23	$(0.04)
Weighted average number of shares outstanding - basic	226,529,671	211,990,405	221,059,870	210,127,323
Weighted average number of shares outstanding - diluted	230,879,437	214,212,292	225,411,773	210,127,323

   Three Months Ended March 31,
   2021 2020
Revenues, net of discounts
   $ 194,430,584 $ 102,602,602
Cost of Goods Sold, net
   (83,565,084 ) (49,615,188 )


Gross Profit
   110,865,500 52,987,414


Expenses:

Selling, General, and Administrative
   59,331,251 45,434,757


Total Expenses
   59,331,251 45,434,757


Income (Loss) From Operations
   51,534,249 7,552,657


Other Income (Expense):

Other Income (Expense), net
   (5,149,817 ) 6,786,110
Interest Income, net
   49,890 88,115
Interest Expense, net
   (4,123,176 ) (5,041,442 )


Total Other Income (Expense)
   (9,223,103 ) 1,832,783


Income (Loss) Before Provision for Income Taxes And Non-Controlling Interest
   42,311,146 9,385,440


Provision For Income Taxes
   30,856,178 13,149,000


Net Income (Loss) Before Non-Controlling Interest
   11,454,968 (3,763,560 )
Net Income Attributable to Non-Controlling Interest
   1,086,302 442,704


Net Income (Loss) Attributable To Green Thumb Industries Inc.
   $ 10,368,666 $ (4,206,264 )


Net Income (Loss) per share - basic
   $ 0.05 $ (0.02 )


Net Income (Loss) per share - diluted
   $ 0.05 $ (0.02 )


Weighted average number of shares outstanding - basic
   216,210,429 208,468,356


Weighted average number of shares outstanding - diluted
   221,616,157 208,468,356

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements

~~-5-~~

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity

Three and Nine Months Ended ~~March 31,~~September 30, 2021 and 2020

(Amounts Expressed in United States Dollars)


	Share Capital		Contributed Surplus (Deficit)			Deferred Share Issuance			Accumulated Earnings (Deficit)			Non-Controlling Interest			Total
Balance, July 1, 2020	$	1,004,812,062	$	6,545,712		$	15,280,000		$	(177,607,359	)	$	2,367,904		$	851,398,319
Noncontrolling interests adjustment for change in ownership		—		5,700,000			—			—			—			5,700,000
Issuance of shares for redemption of noncontrolling interest		20,078,940		(14,728,940	)		—			—			—			5,350,000
Distribution of Contingent Consideration		2,690,914		—			—			—			—			2,690,914
Distribution of deferred shares		13,444,669		—			(13,444,669	)		—			—			—
Exercise of options		744,332		(295,908	)		—			—			—			448,424
Stock based compensation		—		4,435,634			—			—			—			4,435,634
Distributions to third party and limited liability company unit holders		—		—			—			—			(700,000	)		(700,000	)
Net (loss) income		—		—			—			9,643,929			1,109,080			10,753,009
Balance, September 30, 2020	$	1,041,770,917	$	1,656,498		$	1,835,331		$	(167,963,430	)	$	2,776,984		$	880,076,300
Balance, January 1, 2020	$	980,638,701	$	3,960,854		$	16,587,798		$	(160,491,590	)	$	2,512,913		$	843,208,676
Contributions from limited liability company unit holders		—		—			—			—			50,000			50,000
Issuance of shares under business combinations and investments		2,524,560		(2,678,489	)		—			—			—			(153,929	)
Issuance of shares for redemption of noncontrolling interests		20,078,940		(14,728,940	)		—			—			—			5,350,000
Distribution of Contingent Consideration		22,885,813		—			—			—			—			22,885,813
Distribution of deferred shares		14,752,467		—			(14,752,467	)		—			—			—
Issuance of warrants		—		181,272			—			—			—			181,272
Exercise of options		890,436		(234,340	)		—			—			—			656,096
Stock based compensation		—		15,209,518			—			—			—			15,209,518
Distributions to third party and limited liability company unit holders		—		(53,377	)		—			—			(2,483,281	)		(2,536,658	)
Net (loss) income		—		—			—			(7,471,840	)		2,697,352			(4,774,488	)
Balance, September 30, 2020	$	1,041,770,917	$	1,656,498		$	1,835,331		$	(167,963,430	)	$	2,776,984		$	880,076,300

   Share    Contributed Deferred Share Accumulated Non-Controlling
   Capital    Surplus (Deficit) Issuance Earnings (Deficit) Interest Total
Balance, January 1, 2020
   $ 980,638,701    $ 3,960,854 $ 16,587,798 $ (160,491,590 ) $ 2,512,913 $ 843,208,676
Contributions from limited liability company unit holders
   —      —   —   —   50,000 50,000
Issuance of shares under business combinations and investments
   684,551    (678,489 ) —   —   —   6,062
Contingent consideration, and other adjustments to purchase accounting
   8,967,257    —   —   —   —   8,967,257
Stock-based compensation
   —      5,073,742 —   —   —   5,073,742
Distributions to third party and limited liability company unit holders
   —      (53,377 ) —   —   (683,283 ) (736,660 )
Net (loss) income
   —      —   —   (4,206,264 ) 442,704 (3,763,560 )




Balance, March 21, 2020
   $ 990,290,509    $ 8,302,730 $ 16,587,798 $ (164,697,854 ) $ 2,322,334 $ 852,805,517




Balance, January 1, 2021
   $ 1,048,640,398    $ 4,893,153 $ 2,587,317 $ (145,498,623 ) $ 3,537,096 $ 914,159,341
Issuance of shares under business combinations and investments
   1,038,307    (38,307 ) —   —   —   1,000,000
Shares issued as contingent consideration
   12,672,681    —   —   —   —   12,672,681
Distribution of deferred shares
   1,825,597    —   (1,835,329 ) —   —   (9,732 )
Issuance of registered shares pursuant to Form S-1
   155,803,084    (304,944 ) —   —   —   155,498,140
Exercise of options, RSUs and warrants
   17,007,547    (11,368,707 ) —   —   —   5,638,840
Stock-based compensation
   —      4,030,655 —   —   —   4,030,655
Distributions to limited liability company unit holders
   —      —   —   —   (1,675,000 ) (1,675,000 )
Net income
   —      —   —   10,368,666 1,086,302 11,454,968




Balance, March 31, 2021
   $ 1,236,987,614    $ (2,788,150 ) $ 751,988 $ (135,129,957 ) $ 2,948,398 $ 1,102,769,893

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements

~~-6-~~

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated Statements of ~~Cash Flows~~Changes in Shareholders’ Equity

Three and Nine Months Ended ~~March 31,~~September 30, 2021 and 2020

(Amounts Expressed in United States Dollars)


	Share Capital		Contributed Surplus (Deficit)			Deferred Share Issuance			Accumulated Earnings (Deficit)			Non-Controlling Interest			Total
Balance, July 1, 2021	$	1,316,465,184	$	13,159,133		$	8,565,707		$	(113,077,966	)	$	4,045,889		$	1,229,157,947
Issuance of shares for redemption of noncontrolling interest		4,070,003		(4,996,294	)		—			—			926,291			—
Issuance of shares under business combinations and investments		166,163,571		60,462			—			—			—			166,224,033
Shares issued as contingent consideration		5,949,078		—			—			—			—			5,949,078
Issuance of deferred shares		—		—			21,382,385			—			—			21,382,385
Distribution of deferred shares		1,318,888		—			(1,302,283	)		—			—			16,605
Exercise of options, RSUs and warrants		6,896,512		(4,640,016	)		—			—			—			2,256,496
Stock based compensation		—		4,994,842			—			—			—			4,994,842
Distributions to limited liability company unit holders		—		—			—			—			(6,451,345	)		(6,451,345	)
Net income		—		—			—			20,209,154			1,375,623			21,584,777
Balance, September 30, 2021	$	1,500,863,236	$	8,578,127		$	28,645,809		$	(92,868,812	)	$	(103,542	)	$	1,445,114,818
Balance, January 1, 2021	$	1,048,640,398	$	4,893,153		$	2,587,317		$	(145,498,623	)	$	3,537,096		$	914,159,341

Issuance of shares for redemption of noncontrolling interest		4,070,003		(4,996,294	)		—			—			926,291			—
Issuance of shares under business combinations and investments		223,956,834		22,155			—			—			—			223,978,989
Shares issued as contingent consideration		18,621,759		—			—			—			—			18,621,759
Issuance of deferred shares		—		—			29,196,104			—			—			29,196,104
Distribution of deferred shares		3,144,485		—			(3,137,612	)		—			—			6,873
Issuance of registered shares pursuant to Form S-1		155,803,084		(304,944	)		—			—			—			155,498,140
Exercise of options, RSUs and warrants		39,220,813		(27,992,731	)		—			—			—			11,228,082
Warrants and shares issued in association with notes payable		270,660		22,258,608			—			—			—			22,529,268
Shares issued for settlement of business dispute		7,135,200		—			—			—			—			7,135,200
Stock based compensation		—		14,698,180			—			—			—			14,698,180
Distributions to limited liability company unit holders		—		—			—			—			(8,251,654	)		(8,251,654	)
Net income		—		—			—			52,629,811			3,684,725			56,314,536
Balance, September 30, 2021	$	1,500,863,236	$	8,578,127		$	28,645,809		$	(92,868,812	)	$	(103,542	)	$	1,445,114,818

   Three Months Ended March 31,
   2021 2020
CASH FLOW FROM OPERATING ACTIVITIES

Net income (loss) attributable to Green Thumb Industries Inc.
   $ 10,368,666 $ (4,206,264 )
Net income attributable to non-controlling interest
   1,086,302 442,704
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

Depreciation and amortization
   14,993,421 12,705,172
Amortization of operating lease assets
   7,751,299 4,257,515
Loss (gain) on disposal of property and equipment
   45,946 (239,096 )
Bad debt expense
   (74,092 ) 315,261
Deferred income taxes
   1,690,383 (424,000 )
Stock-based compensation
   4,030,655 5,073,742
(Increase) decrease in fair value of investments
   (1,014,652 ) 274,592
Interest on contingent consideration payable and acquisition liabilities
   —   546,009
Increase (decrease) in fair value of contingent consideration
   412,949 (170,990 )
Increase (decrease) in fair value of warrants
   5,850,671 (7,382,843 )
Decrease in fair value of note receivable
   —   810,337
Amortization of debt discount
   1,102,632 1,585,322
Changes in operating assets and liabilities:

Accounts receivable
   3,256,369 489,020
Inventories
   (2,737,419 ) (4,135,787 )
Prepaid expenses and other current assets
   (5,318,438 ) (3,561,809 )
Deposits and other assets
   (363,237 ) 1,963,074
Accounts payable
   (11,190,551 ) 7,955,363
Accrued liabilities
   1,755,514 264,226
Operating lease liabilities
   (6,009,710 ) (3,086,451 )
Income tax payable
   14,019,045 13,573,000


NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
   39,655,753 27,048,097


CASH FLOW FROM INVESTING ACTIVITIES

Purchases of property and equipment
   (19,421,367 ) (13,246,608 )
Proceeds from disposal of assets
   60,000 11,799,025
Investments in securities
   (6,002,302 ) —
Proceeds from sale of investments
   18,122,664 —


NET CASH USED IN INVESTING ACTIVITIES
   (7,241,005 ) (1,447,583 )


CASH FLOW FROM FINANCING ACTIVITIES

Contributions from limited liability company unit holders
   —   50,000
Distributions to third parties and limited liability company unit holders
   (1,675,000 ) (736,660 )
Distributions from unconsolidated subsidairies
   350,000 —
Net proceeds from issuance of registered shares pursuant to Form S-1
   155,498,140 —
Proceeds from exercise of options and warrants
   5,638,840 —
Principal repayment of notes payable
   (85,674 ) (59,234 )


NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES
   159,726,306 (745,894 )


CASH, CASH EQUIVALENTS AND RESTRICTED CASH:

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
   192,141,054 24,854,620
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
   83,757,785 46,667,334


CASH AND CASH EQUIVALENTS, END OF PERIOD
   $ 275,898,839 $ 71,521,954

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements

~~-7-~~7

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated ~~Statement~~Statements of Cash Flows

~~Three~~Nine Months Ended ~~March 31,~~September 30, 2021 and 2020

(Amounts Expressed in United States Dollars)


	Nine Months Ended September 30,
	2021			2020
CASH FLOW FROM OPERATING ACTIVITIES
Net income (loss) attributable to Green Thumb Industries Inc.	$	52,629,811		$	(7,471,840	)
Net income attributable to non-controlling interest		3,684,725			2,697,352
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization		47,239,479			38,479,960
Amortization of operating lease assets		24,760,298			18,987,980
Loss on extinguishment of debt		9,881,847			—
Loss on disposal of property and equipment		822,306			29,858
Earnings from equity method investments		(1,330,196	)		(1,400,000	)
Bad debt expense		264,424			315,798
Deferred income taxes		8,216,597			4,377,000
Stock-based compensation		14,698,180			15,209,520
Increase in fair value of investments		(14,604,387	)		(8,142,178	)
Interest on contingent consideration payable and acquisition liabilities		2,874,422			998,842
Increase (decrease) in fair value of contingent consideration		662,027			(425,424	)
(Decrease) increase in fair value of warrants		(5,451,000	)		2,060,771
Shares issued for settlement of business dispute		7,135,200			—
Decrease in fair value of note receivable		0			815,937
Amortization of debt discount		4,954,281			4,048,531
Changes in operating assets and liabilities:					—
Accounts receivable		(3,781,683	)		(5,616,054	)
Inventories		(17,257,048	)		(9,129,777	)
Prepaid expenses and other current assets		(5,992,713	)		(4,142,854	)
Deposits and other assets		(978,725	)		1,567,458
Accounts payable		(12,950,170	)		2,242,553
Accrued liabilities		3,516,335			13,609,399
Operating lease liabilities		(20,344,939	)		(12,674,176	)
Income tax payable		(15,881,420	)		14,617,544
NET CASH PROVIDED BY OPERATING ACTIVITIES		82,767,650			71,056,200
CASH FLOW FROM INVESTING ACTIVITIES
Purchases of property and equipment		(117,159,709	)		(49,221,442	)
Proceeds from disposal of assets		108,700			11,799,025
Investments in securities		(31,053,096	)		—
Proceeds from sale of investments		18,282,213			—
Purchase of businesses, net of cash acquired		(18,458,358	)		—
NET CASH USED IN INVESTING ACTIVITIES		(148,280,250	)		(37,422,417	)
CASH FLOW FROM FINANCING ACTIVITIES
Contributions from limited liability company unit holders		—			50,000
Distributions to third parties and limited liability company unit holders		(8,251,654	)		(2,536,658	)
Contributions from unconsolidated subsidiaries		1,475,000			—
Net proceeds from issuance of registered shares pursuant to Form S-1		155,498,140			—
Proceeds from exercise of options and warrants		11,228,082			656,096
Payment for purchase of noncontrolling interest		—			(150,000	)
Proceeds from issuance of notes payable		175,500,047			—
Principal repayment of notes payable		(64,702,508	)		(229,482	)
Prepayment penalty and other costs associated with refinancing		(3,199,914	)		—
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES		267,547,193			(2,210,044	)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH:
NET INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH		202,034,593			31,423,739
CASH, CASH EQUIVALENTS AND RESTRICTED CASH BEGINNING OF PERIOD		83,757,785			46,667,334
CASH, CASH EQUIVALENTS AND RESTRICTED CASH END OF PERIOD	$	285,792,378		$	78,091,073

   Three Months Ended March 31,
   2021 2020
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Interest paid
   $ 3,183,099 $ 2,910,111


NONCASH INVESTING AND FINANCING ACTIVITIES

Accrued capital expenditures
   $ (3,405,937 ) $ 6,966,907


Noncash increase in right of use asset
   $ (5,769,937 ) $ (33,742,287 )


Noncash increase in lease liability
   $ 5,769,937 $ 33,742,287


Issuance of shares under acquisition agreement
   $ 13,672,681 $ 8,967,257


Deferred share issuances
   $ 1,835,329 $ 400,143


Issuance of shares under business combinations
   $ —   $ 6,062


Acquisitions

Goodwill
   $ —   $ (2,865,992 )
Deposits and other assets
   —   1,015,020
Liabilities assumed
   —   (302,604 )
Equity interests issued
   —   503,389
Acquisition liability
   —   (228,813 )
Deferred income taxes
   —   1,879,000


   $ —   $ —


RECONCILIATION OF CASH, AND CASH EQUIVALENTS AND RESTRICTED CASH

Cash and cash equivalents
   $ 275,898,839 $ 64,613,618
Restricted cash
   —   6,908,336


TOTAL CASH, AND CASH EQUIVALENTS AND RESTRICTED CASH
   $ 275,898,839 $ 71,521,954

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements

~~-8-~~

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated Statements of Cash Flows

Nine Months Ended September 30, 2021 and 2020

(Amounts Expressed in United States Dollars)

Nine Months Ended September 30,

2021

2020

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Interest paid

$
13,713,625

$
9,418,727

NONCASH INVESTING AND FINANCING ACTIVITIES

Accrued capital expenditures

$
12,868,898

$
(6,798,187
)
Noncash increase in right of use asset

$
(22,620,494
)

$
(36,854,352
)
Noncash increase in lease liability

$
22,620,494

$
36,854,352

Warrant issuance associated with note payable

$
22,529,268

$
753,658

Mortgages associated with dispensaries

$
6,830,000

$
2,647,000

Liability for purchase of noncontrolling interest

$
—

$
(5,350,000
)
Shares issued for purchase of noncontrolling interest

$
4,070,003

$
—

Issuance of contingent consideration

$
18,621,759

$
—

Deferred share issuances

$
29,196,104

$
—

Deferred share distributions

$
(3,137,612
)

$
(14,752,467
)
Issuance of shares under business combinations

$
223,978,989

$
24,485,670

Acquisitions

Inventory

$
6,181,560

$
—

Accounts receivable

552,133

—

Prepaid assets

367,433

—

Property and equipment

15,704,793

80,615

Right of use assets

18,324,775

—

Identifiable intangible assets

173,926,457

(145,000
)
Goodwill

214,786,487

(2,003,275
)
Deposits and other assets

904,495

603,988

Liabilities assumed

(11,032,483
)

(1,302,604
)
Lease liabilities

(18,324,775
)

—

Contingent liabilities

(61,853,000
)

—

Equity interests issued

(285,338,699
)

503,389

Acquisition liability

—

(228,813
)
Deferred income taxes

(35,740,818
)

2,491,700

$
18,458,358

$
—

RECONCILIATION OF CASH, AND CASH EQUIVALENTS AND
RESTRICTED CASH

Cash and cash equivalents

$
285,792,378

$
75,116,621

Restricted cash

—

2,974,452

TOTAL CASH, AND CASH EQUIVALENTS AND RESTRICED CASH

$
285,792,378

$
78,091,073

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements
9
Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

1. Overview and Basis of Presentation

1.	~~Overview and Basis of Presentation~~

(a)

Description of Business

~~(a)~~

~~Description of Business~~

Green Thumb Industries Inc. (“Green Thumb” or the “Company”) ~~is promoting~~; a national cannabis consumer packaged goods company and retailer, promotes well-being through the power of cannabis ~~through branded consumer packaged goods and people-first retail experiences,~~ while being committed to community and sustainable profitable growth. Green Thumb owns, manufactures, and distributes a portfolio of cannabis consumer packaged goods brands including Beboe, Dogwalkers, Dr. Solomon’s, Good Green, incredibles, ~~Rythm~~ and ~~The Feel Collection,~~Rythm, to third-party retail stores across the United States as well as to Green Thumb owned retail stores. The Company also owns and operates retail cannabis stores that include a rapidly growing national chain ~~of retail cannabis stores~~ named Rise™ ~~and in the Las Vegas, Nevada and Pasadena, California areas, a chain of retail cannabis stores named Essence as well as retail stores operating under other names,~~Dispensaries, all of which sell our products and third-party products. As of ~~March 31,~~September 30, 2021, Green Thumb has revenue in ~~twelve~~fourteen markets (California, Colorado, Connecticut, Florida, Illinois, Maryland, Massachusetts, Nevada, New Jersey, New York, Ohio, Pennsylvania, Rhode Island and ~~Pennsylvania).~~Virginia), employs approximately 3,400 people and serves millions of patients and customers annually.

In addition to the states listed above, the Company also conducts pre-licensing activities in other markets. In these markets, the Company has either applied for licenses, or plans on applying for licenses, but does not currently own any cultivation, production or retail licenses.

The Company’s registered office is located at 250 Howe Street, 20th Floor, Vancouver, British Columbia, V6C 3R8. The Company’s U.S. headquarters are at 325 W. Huron St., Suite 700, Chicago, IL 60654.

(b)

Basis of Presentation

~~(b)~~

~~Basis of Presentation~~

The accompanying unaudited interim condensed consolidated financial statements include the accounts of Green Thumb ~~Industries Inc.~~ and have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and in accordance with the rules and regulations of the ~~SEC.~~U.S. Securities & Exchange Commission ("SEC"). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and, accordingly, certain information, footnotes and disclosures normally included in the annual financial statements, prepared in accordance with GAAP, have been condensed or omitted in accordance with SEC rules and regulations. The financial data presented herein should be read in conjunction with the audited consolidated financial statements and accompanying notes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2020, as amended (the "2020 Form ~~10-K.~~10-K"). In the opinion of management, the financial data presented includes all adjustments necessary to present fairly the financial position, results of operations and cash flows for the interim periods presented. Results of interim periods should not be considered indicative of the results for the full year. These unaudited interim condensed consolidated financial statements include estimates and assumptions of management that affect the amounts reported in the unaudited condensed consolidated financial statements. Actual results could differ from these estimates.

Certain previously reported amounts have been reclassified between line items to conform to the current presentation. The ~~results~~reclassifications did not affect the Company’s previously reported consolidated balance sheets, consolidated statements of operations, ~~for the three months ended March 31, 2021 are not necessarily indicative~~statements of ~~the results to be expected for the entire year ending December 31, 2021.~~

~~- 9 -~~cash flows or statements of changes in shareholders’ equity.

(c)

Significant Accounting Policies

~~Green Thumb Industries Inc.~~

~~Notes to Unaudited Interim Condensed Consolidated Financial Statements~~

~~(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)~~

1.	~~Overview and Basis of Presentation~~ ~~(Continued)~~

~~(c)~~

~~Significant Accounting Policies~~

There have been no changes to the Company’s significant accounting policies as described in Note 2 of the ~~Company’s~~ 2020 ~~annual report on~~ Form 10-K.

(d)

Earnings (Loss) per Share

~~(d)~~

~~Earnings (Loss) per Share~~

Basic earnings (loss) per share is calculated using the treasury stock method, by dividing the net earnings (loss) attributable to shareholders by the weighted average number of common shares outstanding during each of the periods presented. Contingently issuable shares (including shares held in escrow) are not considered outstanding common shares and consequently are not included in the loss per share calculation. Diluted earnings per share is calculated using the treasury stock method by adjusting the weighted average number of common shares outstanding to assume conversion of all dilutive potential common shares. The Company has three categories of potentially dilutive common share equivalents: restricted stock units, stock options and warrants. As of ~~March 31,~~September 30, 2021, the Company had ~~5,299,440~~5,625,661 options, ~~592,535~~352,936 restricted stock units and ~~2,294,523~~3,591,975 warrants outstanding. As of ~~March 31,~~September 30, 2020, the Company had ~~5,974,938~~5,782,599 options, ~~1,477,898~~688,507 restricted stock units and ~~2,387,470~~2,520,794 warrants outstanding.

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

1. Overview and Basis of Presentation (Continued)

In order to determine diluted earnings per share, it is assumed that any proceeds from the exercise of dilutive unvested restricted stock units, stock options, and warrants would be used to repurchase common shares at the average market price during the period. Under the treasury stock method, the diluted earnings per share calculation excludes any potential conversion of stock options and convertible debt that would increase earnings per share or decrease loss per share. For the three months ended ~~March 31,~~September 30, 2021, the computation of diluted earnings per share included ~~3,702,372~~3,022,973 options, ~~431,220~~223,661 restricted stock units and ~~1,272,136~~1,103,132 warrants. For the nine months ended September 30, 2021, the computation of diluted earnings per share included 3,041,286 options, 196,043 restricted stock units and 1,114,574 warrants. For the three months ended September 30, 2020, the computation of diluted earnings per share included 1,928,947 options, 151,458 restricted stock units and 141,482 warrants. No potentially dilutive common share equivalents were included in the computation of diluted loss per share for the ~~three~~nine months ended ~~March 31, 2020~~September 30, 2021 because their impact was anti-dilutive.

~~(e)~~

~~Recently Adopted Accounting Standards~~

~~(i)~~

~~In December 2019, the FASB issued ASU~~

(e)

Recently Adopted Accounting Standards

(i)

In December 2019, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Updated ("ASU") 2019-12, Income Taxes (Topic 740) ~~- Simplifying the Accounting for Income Taxes, which is intended to simplify various aspects related to accounting for income taxes (“~~~~ASU 2019-12~~”). ASU 2019-12 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. The Company adopted ASU 2019-12 on January 1, 2021. The adoption of the standard did not have a material impact on the Company’s unaudited interim condensed consolidated financial statements.

~~(ii)~~

~~In January 2020, the FASB issued ASU 2020-01, Investments - Equity Securities (Topic 321), Investments - Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) (“~~~~ASU 2020-01~~”), which is intended to clarify the interaction of the accounting for equity securities under Topic 321 and investments accounted for under the equity method of accounting in Topic 323 and the accounting for certain forward contracts and purchased options accounted for under Topic 815. The Company adopted ASU 2020-01 on January 1, 2021. The adoption of the standard did not have a material impact on the Company’s unaudited interim condensed consolidated financial statements.

- 10Simplifying the Accounting for Income Taxes, which is intended to simplify various aspects related to accounting for income taxes (“ASU 2019-12”). ASU 2019-12 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. The Company adopted ASU 2019-12 on January 1, 2021. The adoption of the standard did not have a material impact on the Company’s unaudited interim condensed consolidated financial statements.

(ii)

In January 2020, the FASB issued ASU 2020-01, Investments -

~~Green Thumb Industries Inc.~~

~~Notes~~ Equity Securities (Topic 321), Investments - Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) (“ASU 2020-01”), which is intended to ~~Unaudited Interim Condensed Consolidated Financial Statements~~

~~(Amounts Expressed~~clarify the interaction of the accounting for equity securities under Topic 321 and investments accounted for under the equity method of accounting in ~~United States Dollars, Except Where Stated Otherwise)~~

Topic 323 and the accounting for certain forward contracts and purchased options accounted for under Topic 815. The Company adopted ASU 2020-01 on January 1, 2021. The adoption of the standard did not have a material impact on the Company’s unaudited interim condensed consolidated financial statements.

(c)

Recently Issued Accounting Standards

(i)

On August 5, 2020, the FASB issued ASU No. 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, to improve financial reporting associated with accounting for convertible instruments and contracts in an entity’s own equity. The amendments in this Update are effective for public business entities for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. We do not expect the adoption of this guidance will have a material impact on the Company’s unaudited interim condensed consolidated financial statements.

(b)

Coronavirus Pandemic

1.	~~Overview and Basis of Presentation (Continued)~~

~~(f)~~

~~Recently Issued Accounting Standards~~

~~(i)~~

~~(g)~~

~~Coronavirus Pandemic~~

In March 2020, the World Health Organization categorized coronavirus disease 2019 (“~~COVID-19~~~~” together~~(together with its ~~variants)~~variants, “COVID-19”) as a pandemic. COVID-19 continues to spread throughout the U.S. and other countries across the world, and the duration and severity of its effects are currently unknown. The Company continues to implement and evaluate actions to strengthen its financial position and support the continuity of its business and operations.

The Company’s unaudited interim condensed consolidated financial statements presented herein reflect estimates and assumptions made by management that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited interim condensed consolidated financial statements and reported amounts of revenue and expenses during the periods presented. Such estimates and assumptions affect, among other things, the Company’s goodwill; long-lived assets and intangible assets; operating lease right of use assets and operating lease liabilities; ~~assessment of the annual effective tax rate;~~ valuation of deferred income taxes; the allowance for doubtful accounts; assessment of the Company’s lease and non-lease contract expenses; and measurement of compensation cost for bonus and other compensation plans. While the Company’s revenue, gross profit and operating income were not impacted during the first ~~three~~nine months of 2021, the uncertain nature of the spread of COVID-19 and the uncertainty of the impact of nationwide vaccine programs may impact the Company’s business operations for reasons including the potential quarantine of the Company’s employees or those of its supply chain partners, and the Company’s continued designation as an “essential” business in states where the Company does business that currently or in the future impose restrictions on its business operations.

~~- 11 -~~

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

2.	~~INVENTORIES~~

2. INVENTORIES

The Company’s inventories include the following at ~~March 31,~~September 30, 2021 and December 31, 2020:


	March 31, 2021			December 31, 2020				September 30, 2021		December 31, 2020
Raw Material	$	6,867,319		$	6,372,659		$	6,804,865	$	6,372,659
Packaging and Miscellaneous		6,916,026			8,592,153			8,250,653		8,592,153
Work in Process		28,887,069			25,488,806			36,188,258		25,488,806
Finished Goods		31,367,676			30,821,392			42,836,886		30,821,392
Reserve for Obsolete Inventory		(1,757,718	)		(1,732,057	)		(1,099,101)		(1,732,057)

Total Inventories	$	72,280,372		$	69,542,953		$	92,981,561	$	69,542,953

3.	~~PROPERTY AND EQUIPMENT~~

3. PROPERTY AND EQUIPMENT

At ~~March 31,~~September 30, 2021 and December 31, 2020, property and equipment consisted of the following:


	March 31, 2021			December 31, 2020				September 30, 2021				December 31, 2020
Buildings and Improvements	$	51,351,319		$	51,557,405		$		75,669,250		$		51,557,405
Equipment, Computers and Furniture		52,368,921			49,097,109				72,635,125				49,097,109
Leasehold Improvements		94,713,052			88,607,252				106,118,700				88,607,252
Capitalized Interest		3,151,236			2,988,681				5,237,167				2,988,681

Total Property and Equipment		201,584,528			192,250,447				259,660,242				192,250,447
Less: Accumulated Depreciation		(28,075,122	)		(24,192,900	)			(38,371,583	)			(24,192,900	)

Property and Equipment, net		173,509,406			168,057,547				221,288,659				168,057,547

Land		3,389,376			2,879,376				14,670,675				2,879,376
Land Improvements									194,000
Assets Under Construction		24,170,228			18,988,954				89,149,597				18,988,954

Property and Equipment, net	$	201,069,010		$	189,925,877

Property and equipment, net							$		325,302,931		$		189,925,877

Assets under construction represent construction in progress related to both cultivation and dispensary facilities not yet completed or otherwise not ready for use.

Depreciation expense for the three and nine months ended ~~March 31,~~September 30, 2021 totaled $6,235,318and ~~2020 totaled $4,766,350 and $3,787,005,~~$16,255,340, respectively of which ~~$2,869,229~~$3,905,487 and ~~$2,677,727,~~$9,997,128, respectively, is included in cost of goods sold. Depreciation expense for the three and nine months ended September 30, 2020 totaled $2,003,586 and $11,193,570, respectively of which $311,315 and $5,571,477, respectively, is included in cost of goods sold.

- 12 -

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

4.	~~INTANGIBLE ASSETS AND GOODWILL~~

4. ACQUISITIONS

The Company has determined that the below acquisitions are business combinations under Accounting Standards Codification ("ASC") 805, Business Combinations. They are accounted for by applying the acquisition method, whereby the assets acquired and the liabilities assumed are recorded at their fair values with any excess of the aggregate consideration over the fair values of the identifiable net assets allocated to goodwill. Operating results have been included in these consolidated financial statements from the date of the acquisition. Supplemental pro forma financial information has not been presented as the impact was not material to the Company's consolidated financial statements. The goodwill recorded primarily includes the expected synergies resulting from combining the operations of the acquired entity with those of the Company.

(a)
2021 Business Acquisitions

The Company completed a preliminary allocation of the purchase price of the assets acquired and liabilities assumed. The preliminary valuation was based on management’s estimates and assumptions which are subject to change within the purchase price allocation period (generally one year from the acquisition date). The primary areas of the purchase price allocation that are not yet finalized relate to the valuation of the tangible and intangible assets acquired and the residual goodwill. The following table summarizes the initial accounting estimates:

Dharma
Pharmaceuticals, LLC

Summit Medical Compassion Center, Inc.

Other
Acquisitions

Cash
$
150,066

$
1,143,493

$
651,434

Inventory

508,361

1,828,848

3,844,351

Accounts receivable

38,166

1,200

512,767

Prepaid expenses

72,125

104,589

190,719

Property and equipment, net

1,983,047

3,242,890

10,478,856

Right-of-use asset, net

4,218,658

210,069

13,896,049

Deposits and other assets

251,875

67,620

585,000

Intangible assets, net:

Licenses and permits

66,000,000

50,800,000

57,126,457

Liabilities assumed

(157,877
)

(4,407,319
)

(6,467,287
)
Lease liabilities

(4,218,658
)

(210,069
)

(13,896,049
)
Deferred income tax liabilities

(17,034,600
)

(13,111,880
)

(14,744,338
)
Total identifiable net assets

51,811,163

39,669,441

52,177,959

Goodwill (non-tax deductible)

88,730,652

69,029,291

66,176,544

Net assets
$
140,541,815

$
108,698,732

$
118,354,503

As part of the initial purchase accounting for each of the above acquisitions, the Company recorded intangible assets of $173,926,457 all of which was associated with licenses and permits that allow for the processing, cultivation and retail sale of cannabis. The weighted-average amortization period for the licenses intangibles was 15 years. Acquisition related expenses incurred during the three and nine months ended September 30, 2021 were approximately $0.2 million and $1.3 million respectively.

Other Acquisitions consist of Liberty Compassion Inc. and GreenStar Herbals Inc. The details of the transactions are discussed below.

(i) Acquisition of Liberty Compassion Inc.

On June 1, 2021, the Company acquired 100% of the ownership interests of Liberty Compassion Inc. ("Liberty"), a Massachusetts-based medical cannabis cultivator and retailer, for the purposes of expanding the Company's operational capacity in the Massachusetts market. The acquisition was an all stock transaction whereby consideration was satisfied through the issuance of 2,146,565 Subordinate Voting Shares (including 259,765 deferred shares) valued at approximately $64.6 million, based on the fair value of the securities on their date of issuance, which was the closing price of Green Thumb's Subordinate Voting Shares as traded on the Canadian Securities Exchange ("CSE") on the date of the transaction.

Green Thumb Industries Inc.
Notes to Unaudited Interim Condensed Consolidated Financial Statements
(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)
4. ACQUISITIONS (Continued)
(ii) Acquisition of Dharma Pharmaceuticals, LLC
On July 1, 2021 Green Thumb Industries acquired 100% of Dharma Pharmaceuticals, LLC (“Dharma”), a Virginia-based medical cannabis cultivator, processor and retailer, for the purpose of expanding Green Thumb's national presence. Green Thumb exchanged $15,175,384 in cash along with 2,298,779 Subordinate Voting Shares (including 229,878 deferred shares) valued at approximately $75.9 million, based on the fair value of the securities on their date of issuance, which was the closing price of Green Thumb's Subordinate Voting Shares as traded on the CSE on the date of the transaction. The purchase agreement included additional consideration of up to $65.0 million in shares of Green Thumb depending upon the successful opening of 5 retail dispensaries in the Virginia area within the first three years following the signing of the purchase agreement and the legal sale of adult use cannabis in a retail dispensary by January 1, 2025.
On August 16, 2021, the Company issued 199,993 Subordinate Voting Shares to the former owners of Dharma in connection with the successful opening of one retail dispensary in Virginia. The shares had a fair value of $5,949,078 at the date of issuance. As of September 30, 2021, the estimated value of the contingent consideration associated with the acquisition of Dharma, which was valued based on a probability weighting of the potential payments, was $45.9 million, of which $19.8 million was included as a current liability on the Company's unaudited interim condensed consolidated balance sheets.
(iii) Acquisition of Mobley Pain Management and Wellness Center LLC and Canwell Processing LLC
On August 1, 2021, the Company acquired Mobley Pain Management and Wellness Center LLC and Canwell Processing LLC (collectively referred to as "Summit"), both of which have contractual interests in Summit Medical Compassion Center, Inc. a non-profit entity with vertically integrated cannabis operations in Rhode Island for the purpose of expanding GreenThumb's national presence. Green Thumb exchanged 2,387,807 Subordinate Voting Shares valued at approximately $71.0 million (including 303,599 deferred shares) based on the fair value of the securities on their date of issuance, which was the closing price of Green Thumb's Subordinate Voting Shares as traded on the CSE on the date of the transaction. The purchase agreement included additional consideration of up to 2,500,000 Subordinate Voting Shares of Green Thumb depending upon the achievement of certain earnings targets over the twelve month period following the close of the transaction. As of September 30, 2021, the estimated value of the contingent consideration associated with the acquisition of Summit, which was valued based on the probability weighting of the potential payments, was $38.4 million all of which was included as a current liability on the Company's unaudited interim condensed consolidated balance sheets.
(iv) Acquisition of GreenStar Herbals Inc.
On September 1, 2021, the Company acquired GreenStar Herbals Inc. ("GreenStar"), a Massachusetts-based adult-use cannabis retailer, for the purpose of expanding the Company's operational capacity in the Massachusetts market. Green Thumb exchanged $5,222,967 in cash along with 1,348,216 Subordinate Voting Shares (including 161,306 deferred shares) valued at approximately $39.7 million, based on the fair value of the securities on their date of issuance, which was the closing price of Green Thumb's Subordinate Voting Shares as traded on the CSE on the date of the transaction. The purchase agreement included additional consideration of up to 663,810 Subordinate Voting Shares of Green Thumb depending upon the achievement of certain revenue metrics of GreenStar over the twenty-four month period following the close of the transaction. As of September 30, 2021, the estimated value of the contingent consideration associated with the acquisition of GreenStar, which was valued based on the probability weighting of the potential payments, was $8.9 million, all of which was included as a non-current liability on the Company's unaudited interim condensed consolidated balance sheets.

Green Thumb Industries Inc.
Notes to Unaudited Interim Condensed Consolidated Financial Statements
(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

5. INTANGIBLE ASSETS AND GOODWILL

Intangible Assets

Intangible assets are recorded at cost less accumulated amortization and impairment losses, if any. Intangible assets acquired in a business combination are measured at fair value at the acquisition date. Amortization of definite life intangibles is provided on a straight-line basis over their estimated useful lives. The estimated useful lives, residual values, and amortization methods are reviewed at each year end, and any changes in estimates are accounted for prospectively.

At ~~March 31,~~September 30, 2021 and December 31, 2020, intangible assets consisted of the following:


	March 31, 2021						December 31, 2020							September 30, 2021						December 31, 2020
	Gross Carrying Amount		Accumulated Amortization		Net Book Value		Gross Carrying Amount		Accumulated Amortization		Net Book Value			Gross Carrying Amount		Accumulated Amortization		Net Book Value		Gross Carrying Amount		Accumulated Amortization		Net Book Value
Licenses and Permits	$	343,135,736	$	48,295,200	$	294,840,536	$	343,135,736	$	41,993,595	$	301,142,141	Licenses and Permits	$	515,368,694	$	59,514,065	$	455,854,629	$	343,135,736	$	41,993,595	$	301,142,141
Tradenames		99,295,599		16,376,274		82,919,325		99,295,599		13,455,178		85,840,421
Trademarks													Trademarks		98,935,601		22,174,913		76,760,688		99,295,599		13,455,178		85,840,421
Customer Relationships		25,258,000		8,455,792		16,802,208		25,258,000		7,583,005		17,674,995	Customer Relationships		24,438,000		9,071,493		15,366,507		25,258,000		7,583,005		17,674,995
Non-Competition Agreements		2,585,480		1,132,586		1,452,894		2,585,480		1,001,003		1,584,477	Non-Competition Agreements		2,565,000		1,362,472		1,202,528		2,585,480		1,001,003		1,584,477

Total Intangible Assets	$	470,274,815	$	74,259,852	$	396,014,963	$	470,274,815	$	64,032,781	$	406,242,034	Total Intangible Assets	$	641,307,295	$	92,122,943	$	549,184,352	$	470,274,815	$	64,032,781	$	406,242,034

The Company recorded amortization expense for the three and nine months ended ~~March 31,~~September 30, 2021 of $10,937,748and $30,984,139, respectively. The Company recorded amortization expense for the three and nine months ended September 30, 2020 of ~~$10,227,071~~$9,531,290 and ~~$8,918,167,~~$27,286,390, respectively.

The following table outlines the estimated annual amortization expense related to intangible assets as of ~~March 31,~~September 30, 2021:


Year Ending December 31,	Estimated Amortization (Prior to Change in Useful Life)		Year Ending December 31,	Estimated Amortization
Remainder of 2021	$	29,035,583	Remainder of 2021	$	12,527,442
2022		38,683,555	2022		50,079,212
2023		38,680,777	2023		50,076,435
2024		38,099,444	2024		49,495,101
2025		38,001,777	2025		49,397,435
Thereafter		213,513,827	Thereafter		337,608,727
				$	549,184,352
	$	396,014,963

As of September 30, 2021, the weighted average amortization period remaining for intangible assets was 12.35 years.

Goodwill

At ~~March 31,~~September 30, 2021 and December 31, 2020 the balances of goodwill, by segment, consisted of the following:

   March 31,
2021    December 31,
2020
Retail
   $ 130,680,935    $ 130,680,935
Consumer Package Goods
   252,016,532    252,016,532




Total Goodwill
   $ 382,697,467    $ 382,697,467


	Retail	Consumer Package Goods	Total
As of December 31, 2020	130,680,935	252,016,532	382,697,467
Acquisition of Dharma Pharmaceuticals, LLC	43,378,626	45,352,026	88,730,652
Acquisition of Summit Medical Compassion Center, Inc.	47,864,947	21,164,344	69,029,291
Other Acquisitions	34,048,860	32,127,684	66,176,544
Adjustments to Purchase Price Allocations	(9,150,000)	0	(9,150,000)
As of September 30, 2021	$246,823,368	$350,660,586	$597,483,954

~~- 13 -~~During the third quarter 2021, the Company made immaterial adjustments to the purchase price allocations associated with previously acquired entities that resulted in a reduction to goodwill and a corresponding reduction to deferred tax liabilities.

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

5.	~~INVESTMENTS~~

6. INVESTMENTS

As of ~~March 31,~~September 30, 2021 and December 31, 2020, the Company held various equity interests in privately held cannabis companies as well as investments in convertible notes ~~which~~that had a combined fair value of ~~$29,066,003~~$50,627,826 and ~~$40,794,806~~$40,794,806 as of each period end, respectively. The Company measures its investments that do not have readily determinable fair value at cost minus impairment, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. The Company performs an assessment on a quarterly basis to determine whether triggering events for impairment exist and to identify any observable price changes.

The following table summarizes the change in the Company’s investments during the ~~three~~nine months ~~ending March 31,~~ended September 30, 2021 and year ending December 31, 2020:

   March 31,
2021    December 31,
2020
Beginning Balance
   $ 40,794,806    $ 14,068,821
Additions
   6,002,302    525,000
Disposals
   (18,122,664 )    (169,818 )
Fair value adjustments
   391,559    26,370,803




Ending Balance
   $ 29,066,003    $ 40,794,806


		September 30, 2021				December 31, 2020
Beginning	$		40,794,806		$		14,068,821
Additions			31,053,096				525,000
Disposals			(18,282,213	)			(169,818	)
Fair value adjustment			14,604,387				26,370,803
Transfers out			(17,542,250	)			0
Ending	$		50,627,826		$		40,794,806

During the three and nine months ended September 30, 2021 and 2020, the Company recorded fair value gains (losses) of $(4,074,934) and $14,604,387, respectively and $7,284,213 and $6,717,178, respectively.

(a) Equity Investments

On January 15, 2021, the Company sold approximately half of its equity interest in a privately held entity for ~~$18,112,500~~$18,112,500 in cash. Subsequently, the privately held entity became publicly traded. As of ~~March 31,~~the three and nine months ended September 30, 2021, Green Thumb recorded a loss on the fair value of the equity interest of $3,948,841 and a gain of $9,568,348, respectively, based on the trading price of the securities. As of September 30, 2021 and December 31, 2020, the fair value of ~~this~~the equity interest was ~~$19,136,689~~$28,705,037 and ~~$37,249,189,~~$37,249,189, respectively.

6.	~~LEASES~~

Separately, during the first half of 2021, the Company made an additional investment in a privately held entity in the amount of $12,335,635, recorded fair value adjustments of $4,110,378 and obtained representation on the entity's board of directors. Given Green Thumb's cumulative ownership interest and representation on the entity's board of directors, it was determined that the Company could exert significant influence over the entity. As of June 30, 2021, the Company reclassified its investment in the privately held entity to investment in associates on the unaudited interim condensed consolidated balance sheets and began accounting for the investment as an equity method investment.

(b) Convertible Notes Receivable

During the first nine months of 2021, the Company made multiple investments in the form of convertible notes receivable in the amount of $15,417,500 and an investment in a note receivable without a conversion feature in the amount of $1,500,000. The interest on the convertible notes receivable range between 0.91% - 10% with terms between 15 months to three years. The interest on the note receivable without conversion feature is 3% annually with a 180 day term. The calculated fair values are recorded as a Level 3 fair value investment as of September 30, 2021 and include the initial investment cost and contractual interest of $207,500. See Note 14 - Fair Value Measurements for additional details.

Unrealized gains and (losses) recognized on equity investments held during the three and nine months ended September 30, 2021and 2020 were $(4,140,268) and $14,596,174 and $8,134,213 and $8,117,178, respectively.

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

7. LEASES

(a)

Operating Leases

The Company has operating leases for certain Rise ~~Essence~~Dispensaries, and other retail dispensaries as well as many of the Company’s processing and cultivation facilities located throughout the ~~US. Additionally, the Company has an~~U.S and operating ~~lease~~leases for corporate office space in Illinois. Operating lease right-of-use assets and operating lease liabilities are recognized based on the present value of future minimum lease payments over the lease term at commencement date.

All real estate leases are recorded on the balance sheet. Equipment and other non-real estate leases with an initial term of twelve months or less are not recorded on the balance sheet. Lease agreements for some locations provide for rent escalations and renewal options. Certain real estate leases require payment for taxes, insurance and maintenance which are considered non-lease components. The Company accounts for real estate leases and the related fixed non-lease components together as a single component.

The Company determines if an arrangement is a lease at inception. The Company must consider whether the contract conveys the right to control the use of an identified asset. Certain arrangements require significant judgment to determine if an asset is specified in the contract and if the Company directs how and for what purpose the asset is used during the term of the contract. For the three and nine months ended ~~March 31,~~September 30, 2021 ~~and 2020~~ the ~~Company~~company recorded operating lease expense of ~~$7,751,299~~$8,732,600 and ~~$4,257,515, respectively.~~$24,760,298 compared to operating lease expense of $6,557,340 and $18,987,980 for the three and nine months ended September 30, 2020.

~~- 14 -~~

~~Green Thumb Industries Inc.~~

~~Notes to Unaudited Interim Condensed Consolidated Financial Statements~~

~~(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)~~

6.	~~LEASES~~ ~~(Continued)~~

~~(a) Operating Leases~~

Other information related to operating leases as of ~~and for the three months ending March 31,~~September 30, 2021 and ~~year ending~~ December 31, 2020 were as follows:


	As of March 31, 2021		As of December 31, 2020		September 30, 2021	December 31, 2020
Weighted average remaining lease term (years)		13.31		12.10
Weighted avgerage remaining lease term (years)					12.13	12.10
Weighted average discount rate		14.0%		13.7%	13.67%	13.70%

Maturities of lease liabilities for operating leases as of ~~March 31,~~September 30, 2021 were as follows:


	Maturities of Lease Liability
	Third Party			Related Party			Total				Maturities of Lease Liability
Year Ending December 31,											Third Party		Related Party		Total
Remainder of 2021	$	19,315,251		$	984,896		$	20,300,147		$	7,922,552	$	275,855	$	8,198,407
2022		26,749,723			1,337,130			28,086,853			32,128,809		1,119,130		33,247,939
2023		26,615,165			1,367,771			27,982,936			32,058,049		1,144,320		33,202,369
2024		26,122,891			1,255,714			27,378,605			31,508,225		1,026,677		32,534,902
2025		24,099,497			1,182,489			25,281,986			29,190,223		947,727		30,137,950
2026 and Thereafter		248,109,371			9,162,841			257,272,212			294,266,749		8,035,397		302,302,146

Total Lease Payments		371,011,898			15,290,841			386,302,739			427,074,607		12,549,106		439,623,713

Less: Interest		(223,197,788	)		(7,337,855	)		(230,535,643	)		(245,267,484)		(5,893,969)		(251,161,453)

Present Value of Lease Liability	$	147,814,110		$	7,952,986		$	155,767,096		$	181,807,123	$	6,655,137	$	188,462,260

~~(b)~~

~~Related Party Operating Leases~~

(b)

Related Party Operating Leases

The Company entered into related party transactions with respect to its leasing arrangements for certain facilities in Florida, Maryland, Massachusetts and Nevada. Wendy Berger, a director of the Company, is a principal of WBS Equities, LLC, which is the Manager of Mosaic Real Estate, LLC, and owns certain facilities leased by the Company. Additionally, Mosaic Real Estate, LLC is indirectly owned in part by Ms. Berger (through the Wendy Berger 1998 Revocable Trust), Benjamin Kovler, the Chief Executive Officer and a director of the Company (through KP Capital, LLC), and Anthony Georgiadis, the Chief Financial Officer and a director of the Company (through Three One Four Holdings, LLC). The terms of these leases range from 7 years to 15 ~~years.~~years. For the three and nine months ended ~~March 31,~~September 30, 2021, the Company recorded lease expense of $295,298and $890,730, respectively, associated with these leasing arrangements. For the three and nine months ended September 30, 2020, the Company recorded lease expense of ~~$295,203~~$353,537 and ~~$222,339,~~$1,146,243, respectively associated with these ~~leasing arrangements.~~leases.

~~- 15 -~~

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

8. NOTES PAYABLE

7.	~~NOTES PAYABLE~~

At ~~March 31,~~September 30, 2021 and December 31, 2020, notes payable consisted of the following:

   March 31,
2021    December 31,
2020
In connection with an acquisition completed in 2017, the Company is required to make quarterly charitable contributions of $50,000 through October 2024. The net present value of these required payments has been recorded as a liability with an interest rate of 2.17%.
   $ 671,328    $ 717,430
Private placement debt dated May 22, 2019, in the original amount of $105,466,429 with an interest rate of 12.00%, matures on May 22, 2023. The debt was issued at a discount, the carrying value of which is $9,411,725 and $10,511,335 as of March 31, 2021 and December 31, 2020, respectively.
   96,054,704    94,955,094
Rise Joliet mortgage dated June 5, 2020, in the original amount of $1,814,000 with an interest rate of 5.00%, matures on June 5, 2035. The debt was issued at a discount, the carrying value of which is $171,201 and $174,222, and is presented net of principal payments of $61,964 and $40,806 as of March 31, 2021 and December 31, 2020, respectively.
   1,580,835    1,598,972
Rise Lakewood mortgage dated August 20, 2020, in the original amount of $833,000 with an interest rate of 7.25%, matures on August 20, 2025, and is presented net of principal payments of $17,682 and $9,524 as of March 31, 2021 and December 31, 2020, respectively.
   815,318    823,483
Rise Mundelein mortgage dated December 6, 2020, in the original amount of $960,000 with an interest rate of 6.95%, matures on December 06, 2025, and is presented net of principal payments of $10,248 and $0 as of March 31, 2021 and December 31, 2020, respectively.
   949,752    960,000




Total notes payable
   100,071,937    99,054,979
Less: current portion of notes payable
   (344,380 )    (341,983 )




Notes payable, net of current portion
   $ 99,727,557    $ 98,712,996



	September 30, 2021		December 31, 2020
Charitable Contributions 1	$	1,284,449	$	717,430
Private placement debt dated May 22, 2019 2		0		94,955,094
Private placement debt dated April 30, 20213		195,163,333		0
Mortgage notes 4		10,090,290		3,382,455
Total notes payable		206,538,072		99,054,979
Less: current portion of notes payable		(777,275)		(341,983)
Notes payable, net of current portion	$	205,760,797	$	98,712,996

____________________

~~(a)~~

~~Related Parties~~

1 In connection with acquisitions completed in 2017 and 2019, the Company is required to make quarterly charitable contributions of $50,000 through October 2024 and $200,000 per year through May 2024, respectively. The net present value of these required payments has been recorded as a liability with interest rates ranging between 2.17% - 7.00%.

2 On May 22, 2019, the Company issued private placement debt isin an original amount of $105,466,429 with an interest rate of 12.00%, maturing on May 22, 2023. The debt was issued at a discount, the carrying value of which was $9,045,187 and $10,511,335 as of April 30, 2021, just prior to repayment, and December 31, 2020, respectively.

3 The April 30, 2021 private placement debt was issued in an original amount of $216,734,258 with an interest rate of 7.00%, maturing on April 30, 2024. The debt was issued at a discount, the carrying value of which was $21,570,925 as of September 30, 2021.

4 Mortgage notes, in the original amount of $10,437,000 were issued by the Company in connection with various operating properties. These mortgage notes mature between August 20, 2025 and August 1, 2041 and were issued at a discount, the carrying value of which was $165,159 and $174,223, and are presented net of principal payments of $181,551 and $50,322 as of September 30, 2021 and December 31, 2020, respectively.

(a)

April 30, 2021 Private Placement Financing

On April 30, 2021, the Company closed a $216,734,258 Senior Secured non-brokered private placement financing through the issuance of senior secured notes (the “April 30, 2021 Notes”). The Company used the proceeds to retire the Company’s existing $105,466,429, senior secured notes due May 22, 2023 (the "May 22, 2019 Notes") and the remaining proceeds for general working capital purposes as well as various growth initiatives. The Notes have a maturity date of April 30, 2024 and bear interest from the date of issue of 7.00% per annum, payable quarterly, with an option, at the discretion of the Company, to extend for an additional 12 months. The financing permits the Company to borrow an additional $33,265,742 over the next twelve months. The purchasers of the Notes also received 1,459,044 warrants (the “Warrants”) which allow the holder to purchase one Subordinate Voting Share at an exercise price of $32.68 per share, for a period of 60 months from the date of issue.

The refinancing of the Notes involved multiple lenders who were considered members of a loan syndicate. In determining whether the refinancing of the Notes should be accounted for as a debt extinguishment or a debt modification, the Company considered whether, prior to and following the refinancing, creditors remained the same or changed, and whether the changes in debt terms were substantial. A change in the terms of the Notes was considered to be substantial if the present value of the remaining cash flows under the April 30, 2021 Notes were at least 10% different from the present value of the remaining cash flows under the May 22, 2019 Notes (commonly referred to as the “10% Test”). The Company performed a separate 10% Test for each individual lender participating in the loan syndication. Of the 30 lenders who participated in the original financing of the May 22, 2019 Notes, 18 were accounted for as a debt extinguishment, while 12 were treated as a modification. Additionally, 9 new lenders joined the loan syndicate.

On October 15, 2021, the Company amended the Notes Purchase Agreement, for the purposes of borrowing an additional $33.2 million. The additional borrowings have terms consistent with the April 30, 2021 Notes and increase the total amount borrowed to $250 million. The Company intends to use the additional proceeds for general working capital purposes as well as various growth initiatives. The purchasers of the Notes received an additional 243,304 warrants which allow the holder to purchase one Subordinate Voting Share at an exercise price of $30.02 per share, for a period of 60 months from the date of issue.

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

8. NOTES PAYABLE (Continued)

(b)

Related Parties

A portion of the April 30, 2021 Notes are held by related parties as well as unrelated third-party lenders at a percentage of approximately 1%1% and ~~99%~~99%, respectively. The related parties consist of Benjamin Kovler, the Chief Executive Officer and a director of the Company ~~(through~~(held through KP Capital, LLC and Outsiders Capital, LLC); Andrew Grossman, the Executive Vice President of Capital Markets of the Company ~~(through~~(held through AG Funding Group, LLC); Anthony Georgiadis, the Chief Financial Officer and a director of the Corporation ~~(through~~(held through Three One Four Holdings, LLC); and Anthony Georgiadis and William Gruver, a director of the Corporation ~~(through~~(held through ABG, LLC).

~~- 16 -~~19

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

9. WARRANTS

8.	~~WARRANTS~~

As part of the Company’s private placement financing, ~~and Mortgage on the Joliet, Illinois dispensary,~~as well as other financing arrangements, the Company issued warrants to related parties, as well as ~~un-related~~unrelated third parties, which allow the holders to purchase Subordinate Voting Shares at an exercise price determined at the time of issuance.

The following table summarizes the number of warrants outstanding as of ~~March 31,~~September 30, 2021 and December 31, 2020:


	Number of Shares			Weighted Average Exercise Price (C$)		Weighted Average Remaining Contractual Life		Number of Shares		Weighted Average Exercise Price (USD)		Weighted Average Contractual Life		Liability Classified								Equity Classified
	Liability Classified							Equity Classified						Number of Shares				Weighted Average Exercise Price (C$)		Weighted Average Remaining Contractual Life		Number of Shares		Weighted Average Exercise Price (USD)		Weighted Average Remaining Contractual Life
Balance as at December 31, 2020		2,485,794		C$	18.45		3.40		35,000	$	9.10		4.43		2,485,794		C$		18.45		3.40		35,000		9.10		3.68
Warrants Issued															0				0		—		1,459,044		32.68		4.58
Warrants Exercised		(226,271	)		18.01		3.26		—		—		—		(278,381	)			18.16		2.70		0		0		—

Balance as at March 31, 2021		2,259,523		C$	18.18		3.14		35,000	$	9.10		4.18

Warrants Expired															(109,482	)			22.90		1.03		0		0		—
Balance as at September 30, 2021															2,097,931		C$		18.26		2.67		1,494,044		32.13		4.56

~~(a)~~

~~Liability Classified Warrants Outstanding~~

(a)

Liability Classified Warrants Outstanding

The following table summarizes the fair value of the liability classified warrants at ~~March 31,~~September 30, 2021 and December 31, 2020:


			March 31, 2021				December 31, 2020							Fair Value
*Warrant Liability*	Strike Price		Warrants Outstanding		Fair Value		Warrants Outstanding		Fair Value		Strike Price	Warrants Outstanding		September 30, 2021		December 31, 2020		Change
Bridge Financing Warrants	C$	22.90		218,964	$	3,385,500		218,964	$	2,544,500	C$22.90		100,723	$	1,089,500	$	2,544,500	$	(1,455,000	)
Private Placement Financing Warrants	C$	19.39		1,641,301		32,858,000		1,822,771		28,756,500	C$19.39		1,606,533		25,188,000		28,756,500		(3,568,500	)
Modification Warrants Additional Modification Warrants	C$ C$	12.04 14.03		323,910 75,348		7,389,782 1,671,389		360,256 83,803		6,630,000 1,523,000

Modification Warrants											C$12.04		316,947		6,293,000		6,630,000		(337,000	)
Additional Modification Warrants											C$14.03		73,728		1,432,500		1,523,000		(90,500	)
Totals				2,259,523	$	45,304,671		2,485,794	$	39,454,000			2,097,931	$	34,003,000	$	39,454,000	$	(5,451,000	)

During the three and nine months ended ~~March 31,~~September 30, 2021 and 2020, the Company recorded a gain of $13,461,750 and $5,451,000, and a loss of ~~$5,850,671~~$3,181,114 and ~~a gain of $7,382,843,~~$2,060,771, respectively, on the change in the fair value of the warrant liability within other income (expense) on the unaudited interim condensed consolidated statements of operations.

The following table summarizes the significant assumptions used in determining the fair value of the warrant liability as of each reporting date (see Note 1314 - Fair Value Measurements for additional details):


*~~Significant Assumptions~~*	~~March 31,~~ ~~2021~~		~~December 31,~~ ~~2020~~
~~Volatility~~		~~73.80% - 79.62%~~		~~72.19% - 79.1%~~
~~Remaining Term~~		~~1.53 - 4.14 years~~		~~1.78 - 4.39 years~~
~~Risk Free Rate~~		~~0.22% - 0.78%~~		~~0.20% - 0.28%~~


	September 30,	December 31,
Significant Assumptions	2021	2020
Volatility	52.27% - 75.30%	72.19% - 79.10%
Remaining Term	1.03 - 3.64 years	1.78 - 4.39 years
Risk Free Rate	0.52% - 0.81%	0.20% - 0.28%

~~- 17 -~~

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

8.	~~WARRANTS~~ ~~(Continued)~~

9. WARRANTS(Continued)

~~(b)~~

~~Equity Classified Warrants Outstanding~~

(b)

Equity Classified Warrants Outstanding

The following table summarizes the fair value of the equity classified warrants at ~~March 31,~~September 30, 2021 and December 31, 2020:


			March 31, 2021				December 31, 2020								Fair Value
*Warrants Included in Contributed Surplus (Deficit)*	Strike Price		Warrants Outstanding		Balance		Warrants Outstanding		Balance
													Warrants		September 30,		December 31,
Warrants Included in Contributed Surplus											Strike Price		Outstanding		2021		2020
Dispensary Mortgage Warrants	$	9.10		35,000	$	181,272		35,000	$	181,272	$	9.10		35,000	$	181,272	$	181,272
Private Placement Refinancing Warrants											$	32.68		1,459,044		22,258,608		0
Totals														1,494,044	$	22,439,880	$	181,272

The equity warrants were valued atas of the date of issuance using a ~~volatility rate~~Black Scholes Option Pricing model. The following table summarizes the significant assumptions used in determining the fair value of ~~80%, a term~~the warrants as of ~~5 years and a risk free rate of 0.37%.~~each respective issuance date:

9.	~~SHARE CAPITAL~~


Significant Assumptions	Private Placement Refinancing Warrants	Dispensary Mortgage Warrants
Date of Issuance	April 30, 2021	June 5, 2020
Volatility	73%	80%
Estimated Term	4 years	5 years
Risk Free Rate	0.74%	0.37%

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

10. SHARE CAPITAL

Common shares, which include the Company’s Subordinate Voting Shares, Multiple Voting Shares and Super Voting Shares, are classified as equity. Incremental costs directly attributable to the issuance of common shares are recognized as a deduction from equity. The proceeds from the exercise of stock options or warrants together with amounts previously recorded in reserves over the applicable vesting periods are recorded as share capital. Income tax relating to transaction costs of an equity transaction is accounted for in accordance with ~~Accounting Standards Codification (“~~ASC”) 740, Income Taxes.

(a)

Authorized

~~(a)~~

~~Authorized~~

The Company has the following classes of share capital, with each class having no par value:

(i)

Subordinate Voting Shares

~~(i)~~

S~~ubordinate Voting Shares~~

The holders of the Subordinate Voting Shares are entitled to receive dividends which may be declared from time to time and are entitled to one vote per share at meetings of the Company’s shareholders. All Subordinate Voting Shares are ranked equally with regard to the Company’s residual assets. The Company is authorized to issue an unlimited number of no par value Subordinate Voting Shares. During the ~~three~~nine months ~~ending March 31,~~ended September 30, 2021, the shareholders of the Company converted 30635 Multiple Voting Shares into ~~3,000~~63,500 Subordinate Voting Shares and ~~11,000~~17,000 Super Voting Shares into ~~1,100,000~~1,700,000 Subordinate Voting Shares.

(ii)

Multiple Voting Shares

~~(ii)~~

~~Multiple Voting Shares~~

Each Multiple Voting Share is entitled to 100 votes per share at shareholder meetings of the Company and is exchangeable for 100 Subordinate Voting Shares. At ~~March 31,~~September 30, 2021, the Company had ~~40,259~~39,654 issued and outstanding Multiple Voting Shares, which convert into ~~4,025,900~~3,965,400 Subordinate Voting Shares. The Company is authorized to issue an unlimited number of Multiple Voting Shares. During the ~~three~~nine months ~~ending March 31,~~ended September 30, 2021, the shareholders of the Company converted 30635 Multiple Voting Shares into ~~3,000~~63,500 Subordinate Voting Shares.

(iii)

Super Voting Shares

~~- 18 -~~

~~Green Thumb Industries Inc.~~

~~Notes to Unaudited Interim Condensed Consolidated Financial Statements~~

~~(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)~~

9.	~~SHARE CAPITAL~~ ~~(Continued)~~

~~(a)~~

~~Authorized (continued)~~

~~(iii)~~

~~Super Voting Shares~~

Each Super Voting Share is entitled to 1,000 votes per share at shareholder meetings of the Company and is exchangeable for 100 Subordinate Voting Shares or one Multiple Voting Share. At ~~March 31,~~September 30, 2021, the Company had ~~301,031~~295,031 issued and outstanding Super Voting Shares which convert into ~~30,103,100~~29,503,100 Subordinate Voting Shares. The Company is authorized to issue an unlimited number of Super Voting Shares. During the ~~three~~nine months ~~ending March 31,~~ended September 30, 2021, the shareholders of the Company converted ~~11,000~~17,000 Super Voting Shares into ~~1,100,000~~1,700,000 Subordinate Voting Shares.

(b)

Issued and Outstanding

~~(b)~~

~~Issued and Outstanding~~

A reconciliation of the beginning and ending amounts of the issued and outstanding shares by class is as follows:


	Issued and Outstanding								Issued and Outstanding
	Subordinate Voting Shares		Multiple Voting Shares			Super Voting Shares			Subordinate Voting Shares		Multiple Voting Shares			Super Voting Shares
As at December 31, 2020		178,113,221		40,289			312,031			178,113,221		40,289			312,031
Issuance of common shares pursuant to S-1										4,693,991
Issuance of shares under business combinations and investments		30,414		—			—			7,290,180		0			0
Distribution of contingent consideration		412,744		—			—			612,737		0			0
Distribution of deferred shares		146,315		—			—			190,263		0			0
Issuance of registered shares pursuant to S-1		4,693,991		—			—
Issuance of shares for redemption of noncontrolling interests										136,075
Issuance of shares upon exercise of options and warrants		449,665		—			—			977,646		0			0
Issuances of shares upon vesting of RSUs		94,877		—			—			357,756		0			0
Shares issued in association with notes payable										8,514
Shares issued for settlement of business dispute										240,000		0			0
Exchange of shares		1,103,000		(30	)		(11,000	)		1,763,500		(635	)		(17,000	)

As at March 31, 2021		185,044,227		40,259			301,031

As at September 30, 2021										194,383,883		39,654			295,031

~~- 19 -~~

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

9.	~~SHARE CAPITAL~~~~(Continued)~~

10. SHARE CAPITAL (Continued)

(b) Issued and Outstanding(Continued)

~~(i)~~

~~Issuance of Shares Under Business Combinations and Investments~~

(i)

Issuance of Shares Under Business Combinations and Investments

GTI New Jersey, LLC

In connection with the Company’s April 23, 2019 acquisition of the non-controlling interest in GTI New Jersey, LLC, the Company agreed to award the previous minority shareholders of the entity up to ~~$3,000,000~~$3,000,000 in Subordinate Voting Shares. On May 7, 2020, the Company received approval from the New Jersey Department of Health to begin buildout of an additional retail dispensary. As of that date, the Company recorded a current obligation of ~~$2,000,000~~$2,000,000 representing the maximum value of the shares to be issuable to the former minority shareholders of GTI New Jersey, LLC. On March 15, 2021 ~~one of the~~and September 16, 2021, retail dispensaries located in Paramus, New Jersey ~~was~~and Bloomfield, New Jersey were successfully opened. As a result, the Company issued 30,414 and 36,947 Subordinate Voting Shares to the former minority shareholders of GTI New Jersey, ~~LLC. The shares had a~~LLC, with fair ~~value~~values of ~~$1,038,307~~$1,038,307 and $939,538 on the date of ~~issuance.~~issuance, respectfully. As of ~~March 31,~~September 30, 2021, and December 31, 2020, the Company carried an obligation of ~~$1,000,000~~$0 and ~~$2,000,000,~~$2,000,000, respectively, associated with the retail dispensary agreement with the former minority shareholders of GTI New Jersey, LLC.

See also Note 4 - Acquisitions for additional details.

~~(ii)~~

~~Distribution of Contingent Consideration~~

(ii)

Distribution of Contingent Consideration

Integral Associates, LLC

In connection with the Company’s 2019 acquisition of Integral Associates, LLC, the purchase agreement included contingent consideration which was dependent upon the awarding of conditional and final dispensary operating licenses. On March 22, 2021, the Company issued 412,744 Subordinate Voting Shares to the former owners of Integral Associates, LLC in connection with the awarding of a final retail dispensary license located in Pasadena, California. The shares had a fair value of ~~$12,672,681~~$12,672,681 at the date of issuance and resulted in a loss of ~~$8,172,681~~$8,172,681 which was recorded in other income (expense) in the unaudited interim condensed consolidated statement of operations. In addition, the Company determined that ~~there is a remote~~the likelihood that the Company will obtain retail dispensary operating licenses in either West Hollywood or Culver City, California, under commercially reasonable ~~terms.~~terms was remote. Consequently, the Company remeasured the contingent liability associated with these milestones which resulted in a reduction to the contingent liability of ~~$7,750,000~~$7,750,000 with a corresponding ~~reduction~~increase to other income (expense) in the unaudited interim condensed consolidated statement of operations.

As of ~~March 31,~~September 30, 2021 and December 31, 2020, the estimated fair value of the contingent consideration associated with the acquisition of Integral Associates, LLC, which was valued using a probability weighting of the potential payouts, was ~~$14,850,000~~$14,850,000 and ~~$27,100,000,~~$27,100,000, respectively of which ~~$4,950,000,~~$4,950,000, in each period, was recorded as a non-current liability.

Dharma Pharmaceuticals, LLC

~~(iii)~~

~~Distribution of Deferred Shares~~

In connection with the Company's 2021 acquisition of Dharma Pharmaceuticals, LLC ("Dharma"), the purchase agreement included contingent consideration of up to $65.0 million in Subordinate Voting Shares of Green Thumb, which was dependent upon the successful opening of up to 5 retail dispensaries in the Virginia area within the first three years following the signing of the agreement and the legal sale of adult use cannabis in a retail dispensary by January 1, 2025. On August 16, 2021, the Company issued 199,993 Subordinate Voting Shares to the former owners of Dharma in connection with the successful opening of one retail dispensary in Virginia. The shares had a fair value of $5,949,078 at the date of issuance.

As of September 30, 2021, the estimated fair value of the contingent consideration associated with the acquisition of Dharma, which was valued based on a probability weighting of the potential payments, was $45,872,665, of which $19,883,434 was included as a current liability on the Company's unaudited interim condensed consolidated balance sheets.

For Success Holding Company

As part of the consideration exchanged in the Company’s 2019 ~~acquisitions, Subordinate Voting Shares are~~acquisition of For Success Holding Company, deferred shares were held back ~~or deferred until~~for a ~~specific date post acquisition. The deferred shares are issued to the former owners~~period of ~~the acquired entity upon the passage of twelve to~~ twenty-four months from the close of ~~each transaction as defined within each respective acquisition agreement.~~the transaction. On February 22, 2021, the Company issued 146,315 Subordinate Voting Shares with a value of ~~$1,825,597~~$1,825,597 in connection with the Company’s 2019 acquisition of For Success Holding Company. The issuance of the deferred shares represented the final payout to the former owners of For Success Holding Company and resulted in the cancelation of 780 shares valued at ~~$9,732~~$9,732 representing certain reimbursable costs incurred by the Company.

See also Note 4 - Acquisitions for additional details.

~~(iv)~~

~~Issuance of Registered Shares Pursuant to S-1~~

(iv)Issuance of Registered Shares Pursuant to S-1

On February 8, 2021, the SEC declared effective the Company’s Registration Statement No. 333-248213 on Form S-1 filed on February 2, 2021. Shortly thereafter, the Company received an offer from a single institutional investor to purchase ~~3,122,073~~3,122,074 of the Subordinate Voting Shares registered on the Form S-1 at a price of ~~$32.03~~$32.03 per share for a total of ~~$100,000,030.~~$100,000,030. The transaction closed on February 9, 2021. On February 23, 2021, the Company accepted additional offers to purchase a total of 1,571,917 Subordinate Voting Shares at a price of ~~$35.50~~$35.50 per share, for a total of ~~$55,803,054.~~$55,803,054. The Company ~~intends to use~~is using the net proceeds from the sale of securities for general corporate purposes, which may include capital expenditures, working capital and general and administrative expenses. The Company ~~may~~ also ~~use~~is using a portion of the net proceeds to acquire or invest in business and products that are complimentary to the Company’s own ~~business~~businesses and products. Additionally, the Company incurred legal, audit and other professional fees of ~~$304,944~~$304,944 associated the issuance of the registered shares. Such fees have been recorded within contributed surplus (deficit) within the Company’s unaudited interim condensed consolidated statement of shareholders’ equity.

(d)

Stock-Based Compensation

~~- 20 -~~

~~Green Thumb Industries Inc.~~

~~Notes to Unaudited Interim Condensed Consolidated Financial Statements~~

~~(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)~~

9.	~~SHARE CAPITAL~~~~(Continued)~~

~~(c)~~

~~Stock-Based Compensation~~

The Company operates equity settled stock-based remuneration plans for its eligible directors, officers, employees and consultants. All goods and services received in exchange for the grant of any stock-based payments are measured at their fair value unless the fair value cannot be estimated reliably. If the Company cannot estimate reliably the fair value of the goods and services received,

the Company measures their value indirectly by reference to the fair value of the equity instruments granted. For transactions with employees and others providing similar services, the Company measures the fair value of the services by reference to the fair value of the equity instruments granted. Equity settled stock-based payments under stock-based payment plans are ultimately recognized as an expense in profit or loss with a corresponding credit to equity.

In June 2018, the Company established the Green Thumb Industries Inc. 2018 Stock and Incentive Plan, which was amended by Amendment No. 1 thereto (as amended, the “Plan”). The maximum number of Restricted Stock Units (“RSUs”) and options issued under the Plan shall not exceed ~~10%~~10% of the issued and outstanding shares on an as-converted basis.

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

10. SHARE CAPITAL (Continued)

The Company recognizes compensation expense for RSUs and options on a straight-line basis over the requisite service period of the award. Non-market vesting conditions are included in the assumptions about the number of options that are expected to become exercisable. Estimates are subsequently revised if there is any indication that the number of share options expected to vest differs from the previous estimate. Any cumulative adjustment prior to vesting is recognized in the current period with no adjustment to prior periods for expense previously recognized.

Option and RSU grants generally vest over three years, and options typically have a life of five or ten years. Option grants are determined by the Compensation Committee of the Company’s Board of Directors with the option price set at no less than 100% of the fair market value of a share on the date of grant.

Stock option activity is summarized as follows:


	Number of Shares			Weighted Average Exercise Price (C$)		Weighted Average Remaining Contractual Life (Years)		Aggregate Intrinsic Value		Number of Shares			Weighted Average Exercise Price C$		Weighted Avereage Remaining Contractual Life		Aggregate Intrinsic Value
Balance as at December 31, 2020		5,664,406			11.91		4.39	$	85,408,034		5,664,406			11.91		4.39	$	85,408,034
Granted		43,968			32.74						1,303,143			37.44		4.26
Exercised		(223,394	)		14.04						(699,265	)		13.13				13,566,825
Forfeited		(185,540	)		10.68						(642,623	)		14.43

Balance as at March 31, 2021		5,299,440			12.03		3.97	$	106,221,476
Balance as at September 30, 2021											5,625,661			17.38		3.73	$	78,129,641
Vested		1,749,365			13.37						3,335,293			12.66
Exercisable at March 31, 2021		2,122,671			12.15		4.20	$	42,431,312
Exercisable at September 30, 2021											2,396,807			12.41		3.66	$	41,611,631

The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the Company’s closing stock price on ~~March 31,~~September 30, 2021 and December 31, 2020, respectively, and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their in-the-money options on ~~March 31,~~September 30, 2021 and December 31, 2020. This amount will change in future periods based on the fair market value of the Company’s Subordinate Voting Shares and the number of options outstanding.

~~- 21 -~~

~~Green Thumb Industries Inc.~~

~~Notes to Unaudited Interim Condensed Consolidated Financial Statements~~

~~(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)~~

9.	~~SHARE CAPITAL~~ ~~(Continued)~~

~~(c)~~

~~Stock-Based Compensation~~ ~~(Continued)~~

The following table summarizes the weighted average grant date fair value and intrinsic value of options exercised for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020:


	For the Three Months Ended March 31,				Nine Months Ended September 30,
	2021		2020		2021		2020
Weighted average grant date fair value (per share) of stock option units granted (C$)	C$	13.06	C$	4.37		14.89		4.46
Intrinsic value of stock option units exercised, using market price at vest date (USD)	$	4,573,378	$	—
Intrinsic value of stock option units exercised, using market price at vest date (US$)					$	13,566,825	$	194,247

The Company used the Black-Scholes option pricing model to estimate the fair value of the options granted during the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and the year ended December 31, 2020, using the following ranges of assumptions:


			September 30,	December 31,
	March 31, 2021	December 31, 2020	2021	2020
Risk-free interest rate	0.33% - 0.74%	0.31% - 1.37%	0.33% - 0.87%	0.31% - 1.37%
Expected dividend yield	0%	0%	0%
Expected volatility	73%	80%	73%	80%
Expected option life	3 – 3.5 years	3-5 years	3 – 3.5 years	3 - 5 years

As permitted under ASC 718, the Company has made an accounting policy choice to account for forfeitures when they occur.

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

10. SHARE CAPITAL (Continued)

The following table summarizes the number of non-vested RSU awards as of ~~March 31,~~September 30, 2021 and December 31, 2020 and the changes during the ~~three~~nine months ended ~~March 31,~~September 30, 2021:


	Number of Shares			Weighted Average Grant Date Fair Value (C$)		Number of Shares			Weighted Average Grant Date Fair Value (C$)
Nonvested Shares at December 31, 2020		689,340			16.77		689,340			16.77
Granted		16,739			39.63		127,137			38.21
Forfeited		(18,667	)		16.48		(105,785	)		16.37
Vested		(94,877	)		18.35		(357,756	)		21.56

Nonvested Shares at March 31, 2021		592,535			17.19
Nonvested Shares at September 30, 2021							352,936			19.57

The following table summarizes the weighted average grant date fair value of RSUs granted and total fair value of RSUs vested for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020:

   For the Three Months Ended
March 31,
   2021    2020
Weighted average grant date fair value (per share) of granted (C$)
   C$ 39.63        C$ 10.86
Intrinsic value of RSUs vested, using market price at vest date (USD)
   $ 3,105,640    $ 511,150


	Nine Months Ended September 30,
	2021		2020
Weighted average grant date fair value (per share) of RSUs granted (C$)		38.21		12.65
Intrinsic value of RSUs vested, using market price at vest date (US$)	$	10,813,387	$	8,955,783

~~- 22 -~~

~~Green Thumb Industries Inc.~~

~~Notes to Unaudited Interim Condensed Consolidated Financial Statements~~

~~(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)~~

~~9. SHARE CAPITAL~~ ~~(Continued)~~

~~(c)~~

~~Stock-Based Compensation~~ ~~(Continued)~~

The stock-based compensation expense for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020 was as ~~followed:~~follows:

   For the Three Months Ended
March 31,
   2021    2020
Stock Options Expense
   $ 2,628,858    $ 2,691,157
RSUs
   1,401,797    2,382,585




Total Stock-Based Compensation Expense
   $ 4,030,655    $ 5,073,742



	Three Months Ended September 30,				Nine Months Ended September 30,
	2021		2020		2021		2020
Stock options expense	$	3,483,587	$	2,614,273	$	9,821,525	$	8,209,557
Restricted Stock Units		1,511,255		1,821,361		4,876,655		6,999,963
Total Stock Based Compensation Expense	$	4,994,842	$	4,435,634	$	14,698,180	$	15,209,520

As of ~~March 31,~~September 30, 2021, ~~$19,996,039~~$24,203,212 of total unrecognized expense related to stock-based compensation awards is expected to be recognized over a weighted-average period of ~~1.59~~2.05 years.

~~10.~~

~~INCOME TAXES~~

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

11. INCOME TAX EXPENSE

The following table summarizes the Company’s income tax expense and effective tax rates for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020:


		Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020			2021		2020
Income before Income Taxes	$	58,904,765	$	39,189,341	$		154,517,434	$	52,189,559
Income Tax Expense		37,319,988		28,436,332			98,202,898		56,964,047
Effective Tax Rate		63.4%		72.6%			63.6%		109.1%

   For the Three Months Ended
March 31,
   2021    2020
Income before Income Taxes
   $ 42,311,146    $ 9,385,440
Income Tax Expense
   30,856,178    13,149,000
Effective Tax Rate
   72.9%    140.1%

The Company has computed its provision for income taxes under the discrete method which treats the year-to-date period as if it were the annual period and determines the income tax expense or benefit on that basis. The discrete method is applied when application of the estimated annual effective tax rate is impractical because it is not possible to reliably estimate the annual effective tax rate. We believe that, at this time, the use of this discrete method is more appropriate than the annual effective tax rate method as the estimated annual effective tax rate method is not reliable due to the high degree of uncertainty in estimating annual pre-tax income due to the early growth stage of the business.

Due to its cannabis operations, the Company is subject to the limitations of Internal Revenue Code (“IRC”) Section 280E under which the Company is only allowed to deduct expenses directly related to sales of product. This results in permanent differences between ordinary and necessary business expenses deemed non-allowable under IRC Section 280E.

The effective tax rate for the three and nine months ended ~~March 31,~~September 30, 2021 varies widely from the three ~~month~~and nine months ended ~~March 31,~~September 30, 2020, primarily due to the reduction in non deductible expenses as a proportion of total expenses in the current year. This variation also includes a change in methodology from an annualized effective tax rate method for the three months ended March 31, 2020 compared to the discrete method for the period ending March 31, 2021 described above. The Company incurs expenses that are not deductible due to IRC Section 280E limitations which results in significant income tax expense.

The Company is subject to income taxes in the United States and Canada. Significant judgment is required in evaluating the Company’s uncertain tax positions and determining the provision for income taxes. The Company’s gross unrecognized tax benefits were approximately ~~$38.6~~$19.2 million and ~~$4.3~~$10.3 million as of ~~March 31,~~September 30, 2021 and December 31, 2020, respectively, recorded within Deferred Income Taxes.

~~-23-~~

~~Green Thumb Industries Inc.~~

~~Notes to Unaudited Interim Condensed Consolidated Financial Statements~~

~~(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)~~

~~10.~~

~~INCOME TAXES~~ (~~Continued~~)

The federal statute of limitation remains open for the ~~2017~~2018 tax year to the present. The state income tax returns generally remain open for the ~~2016~~2017 tax year through the present. Net operating losses arising prior to these years are also open to examination if and when utilized.

Taxes paid during the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020 were ~~$15,146,750~~$109,702,550 and ~~$0,~~$37,820,228, respectively.

~~11.~~

~~OTHER INCOME (EXPENSE)~~

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

12. OTHER INCOME (EXPENSE)

For the three and nine months ended ~~March 31,~~September 30, 2021 and 2020 other income (expense) was comprised of the following:


	Three Months Ended March 31,						Three Months Ended September 30,								Nine Months Ended September 30,
	2021			2020				2021				2020				2021				2020
Fair value adjustments on equity investments	$	391,559		$	(215,607	)	$		(4,074,934	)	$		7,284,213		$		14,604,387		$		6,717,178
Fair value adjustments on variable note receivable		—			(810,337	)			0				0				0				(815,937	)
Fair value adjustment on warrants issued		(5,850,671	)		7,382,843
Loss on extinguishment of debt									0				0				(9,881,847	)			0
Fair value adjustments on warrants issued									13,461,750				(3,181,114	)			5,451,000				(2,060,771	)
Fair value adjustments on contingent consideration		(412,949	)		170,990				(249,078	)			442,991				(662,027	)			425,426
Equity earnings in joint ventures		623,093			250,000
Earnings from equity method investments									(316,177	)			850,000				1,330,196				1,400,000
Other		99,151			8,221				(696,948	)			1,036,793				(1,036,636	)			1,835,670

Total Other Income (Expense)	$	(5,149,817	)	$	6,786,110		$		8,124,613		$		6,432,883		$		9,805,073		$		7,501,566

~~12.~~

~~COMMITMENTS AND CONTINGENCIES~~

13. COMMITMENTS AND CONTINGENCIES

The Company is subject to lawsuits, investigations and other claims related to employment, commercial and other matters that arise out of operations in the normal course of business. Periodically, the Company reviews the status of each significant matter and assesses the potential financial exposure. If the potential loss from any claim or legal proceeding is considered probable, and the amount can be reliably estimated, such amount is recognized in other liabilities.

Contingent liabilities are measured at management’s best estimate of the expenditure required to settle the obligation at the end of the reporting period and are discounted to present value where the effect is material. The Company performs evaluations to identify contingent liabilities for contracts. Contingent consideration is measured upon acquisition and is estimated using probability weighting of potential payouts. Subsequent changes in the estimated contingent consideration from the final purchase price allocation are recognized in the Company’s unaudited interim condensed consolidated statement of operations.

(a)

Contingencies

~~(a)~~

~~Contingencies~~

The Company’s operations are subject to a variety of local and state regulations. Failure to comply with one or more of those regulations could result in fines, sanctions, restrictions on its operations, or losses of permits that could result in the Company ceasing operations in that specific state or local jurisdiction. While management believes that the Company is in compliance with applicable local and state regulations at ~~March 31,~~September 30, 2021 and December 31, 2020, cannabis and other regulations continue to evolve and are subject to differing interpretations. As a result, the Company may be subject to regulatory fines, penalties, or restrictions in the future.

(b)

Claims and Litigation

~~-24-~~

~~Green Thumb Industries Inc.~~

~~Notes to Unaudited Interim Condensed Consolidated Financial Statements~~

~~(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)~~

~~12.~~

~~COMMITMENTS AND CONTINGENCIES~~~~(Continued)~~

~~(b)~~

~~Claims and Litigation~~

From time to time, the Company may be involved in litigation relating to claims arising out of operations in the normal course of business. At ~~March 31,~~September 30, 2021 and December 31, 2020, there were no0 pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of the Company’s consolidated operations. There are also no proceedings in which any of the Company’s directors, officers or affiliates is an adverse party or has a material interest adverse to the Company’s interest.

(c)

Construction Commitments

~~(c)~~

~~Construction Commitments~~

As of ~~March 31,~~September 30, 2021, the Company held approximately ~~$11,745,258~~$51,404,000 of open construction commitments to contractors on work being performed.

~~-25-~~

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

~~13.~~

~~FAIR VALUE MEASUREMENTS~~

14. FAIR VALUE MEASUREMENTS

The Company applies fair value accounting for all financial assets and liabilities that are recognized or disclosed at fair value in the financial statements on a recurring basis. Fair value is defined as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities that are required to be recorded at fair value, the Company considers all related factors of the asset by market participants in which the Company would transact and the market-based risk measurements or assumptions that market participants would use in pricing the asset or liability, such as inherent risk, transfer restrictions, and credit risk.

The Company applies the following fair value hierarchy, which prioritizes the inputs used to measure fair value into three levels, and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement:

Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities;

Level 2 – Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; and

Level 3 – Inputs for the asset or liability that are not based on observable market data.

Financial Instruments

The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, ~~notes receivable, due from related parties,~~ investments, accounts payable and accrued liabilities, notes payable, ~~derivative~~warrant liability, ~~liability for acquisition of noncontrolling interest~~ and contingent consideration payable.

For the Company's long-term notes payable (which consist of charitable contributions, private placement debt and mortgage notes), for which there were no quoted market prices or active trading markets, it was not practicable to estimate the fair value of these financial instruments. The carrying amount of notes payable at September 30, 2021 and December 31, 2020 was $206,538,072 and $99,054,979, which includes $777,275 and $341,983, respectively, of short-term debt due within one year.

Financial instruments recorded at fair value are classified using a fair value hierarchy that reflects the significance of the inputs to fair value measurements. The fair values of the Company’s financial instruments associated with each of the three levels of the hierarchy are:


	As of September 30, 2021
	Level 1		Level 2		Level 3			Total
Cash and Cash Equivalents	$	285,792,378	$	0	$	0		$	285,792,378
Investments		29,520,367		0		21,107,459			50,627,826
Contingent Consideration Payable		0		0		(108,024,422	)		(108,024,422	)
Warrant Liability		0		0		(34,003,000	)		(34,003,000	)
	$	315,312,745	$	0	$	(120,919,963	)	$	194,392,782


	As of December 31, 2020
	Level 1		Level 2		Level 3			Total
Cash and Cash Equivalents	$	83,757,785	$	0	$	0		$	83,757,785
Investments		923,581		0		39,871,225			40,794,806
Contingent Consideration Payable		0		0		(27,100,000	)		(27,100,000	)
Warrant Liability		0		0		(39,454,000	)		(39,454,000	)
	$	84,681,366	$	0	$	(26,682,775	)	$	57,998,591

During the nine months ended September 30, 2021, the Company held an investment in a privately held entity that became a publicly traded company. As a result, the Company received shares of the publicly traded entity in exchange for the shares in the privately held entity. The transaction resulted in a transfer of the investment from Level 3 to Level 1. As of September 30, 2021 and December 31, 2020 the fair value of the investment was $28,705,037 and $37,249,189, respectively.

   As of March 31, 2021
   Level 1    Level 2    Level 3    Total
Cash and Cash Equivalents
   $ 275,898,839    $ —      $ —      $ 275,898,839
Investments
   1,181,146    —      27,884,857    29,066,003
Contingent Consideration Payable
   —      —      (14,850,000 )    (14,850,000 )
Warrant Liability
   —      —      (45,304,671 )    (45,304,671 )








   $ 277,079,985    $ —      $ (32,269,814 )    $ 244,810,171

   As of December 31, 2021
   Level 1    Level 2    Level 3    Total
Cash and Cash Equivalents
   $ 83,757,785    $ —      $ —      $ 83,757,785
Investments
   923,581    —      39,871,225    40,794,806
Contingent Consideration Payable
   —      —      (27,100,000 )    (27,100,000 )
Warrant Liability
   —      —      (39,454,000 )    (39,454,000 )








   $ 84,681,366    $ —      $ (26,682,775 )    $ 57,998,591

~~-26-~~Similarly, during the nine months ended September 30, 2020, the Company held an equity investment in a privately held entity that was subsequently acquired by a publicly traded entity . As a result of the acquisition, the Company received shares of the acquiring entity in exchange for the shares in the privately held entity. The transaction resulted in a transfer of the investment from Level 3 to Level 1. As of September 30, 2020, the fair value of the Level 1 investment was $675,594.

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

~~14.~~

~~VARIABLE INTEREST ENTITIES~~

15. VARIABLE INTEREST ENTITIES

The following table presents the summarized financial information about the Company’s consolidated variable interest entities (“VIEs”) which are included in the unaudited interim condensed consolidated balance sheet as of ~~March 31,~~September 30, 2021 and the consolidated balance sheet as of December 31, 2020. All of these entities were determined to be VIEs as the Company possesses the power to direct activities through management services agreements (“MSAs”).:


											September 30, 2021							December 31, 2020
	March 31, 2021				December 31, 2020						Chesapeake Alternatives,		Illinois			Other Non-material		Chesapeake Alternatives,		Illinois		Other Non-material
	IL Disp, LLC		Other Non- material VIEs		Chesapeake Alternatives, LLC		IL Disp, LLC		Other Non- material VIEs		LLC		Disp, LLC			VIEs		LLC		Disp, LLC		VIEs
Current assets	$	3,453,766	$	2,411,739	$	32,307,718	$	3,738,868	$	2,362,572	$	0	$	902,868		$	1,318,258	$	32,307,718	$	3,738,868	$	2,592,803
Non-current assets		3,566,193		2,210,239		3,367,360		3,657,392		2,281,839		0		3,391,185			1,822,624		3,367,360		3,657,392		2,281,839
Current liabilities		1,156,208		1,142,340		23,362,255		336,970		1,563,224		0		5,404,327			368,221		23,362,255		336,970		1,563,224
Non-current liabilities		450,291		762,865		768,573		461,926		783,356		0		425,678			720,001		768,573		461,926		783,356
Noncontrolling interests		2,581,731		270,544		—		3,173,683		267,289		0		(767,976	)		664,434		0		3,173,683		363,413
Equity attributable to Green Thumb Industries Inc.		2,581,731		2,446,229		11,544,250		3,173,683		2,030,542		0		(767,976	)		1,388,226		11,544,250		3,173,683		2,260,773

On September 1, 2021, the Company acquired the remaining minority interest in a retail dispensary for $850,000 in cash and the issuance of 136,075 shares of Green Thumb which had a fair value of $4,070,003, based on the closing price of Green Thumb’s Subordinate Voting Shares as traded on the CSE on the date of the transaction. As a result, the remaining equity associated with the non controlling interest was closed to share capital of Green Thumb as of September 1, 2021. On December 31, 2020, the MSA for Chesapeake Alternatives, LLC was amended and restated to make GTI Maryland, LLC, the sole member of the entity. As a result, the remaining equity associated with the ~~noncontrolling~~non controlling interest was closed to share capital of Green Thumb as of December 31, 2020.

The ~~Following~~following tables ~~presents~~present the summarized financial information about the Company’s VIEs which are included in the unaudited interim condensed consolidated statements of operations for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020:

   Three Months Ended March 31,
   2021    2020
   IL Disp, LLC    Other Non-
material VIEs    Chesapeake
Alternatives,
LLC    IL Disp, LLC    Other Non-
material VIEs
Revenues
   $ 5,727,274    $ 3,311,283    $ 4,308,630    $ 2,781,616    $ 1,712,651
Net income (loss) attributable to noncontrolling interests
   783,048    303,255    41,409    364,116    37,179
Net income (loss) attributable to Green Thumb Industries Inc.
   783,047    415,688    1,139,063    364,117    59,373










Net income (loss)
   $ 1,566,095    $ 718,943    $ 1,180,472    $ 728,233    $ 96,552


	Three Months Ended
	September 30, 2021						September 30, 2020
	Chesapeake Alternatives,		Illinois		Other Non-material		Chesapeake Alternatives,		Illinois		Other Non-material
	LLC		Disp, LLC		VIEs		LLC		Disp, LLC		VIEs
Revenues	$	0	$	6,330,859	$	3,981,488	$	5,684,349	$	5,224,583	$	2,695,781
Net income attributable to noncontrolling interests		0		1,016,881		358,742		26,134		897,494		185,452
Net income attributable to Green Thumb Industries Inc.		0		1,016,882		712,482		1,033,650		897,494		294,969
Net income	$	0	$	2,033,763	$	1,071,224	$	1,059,784	$	1,794,988	$	480,421

	Nine Months Ended
	September 30, 2021						September 30, 2020
	Chesapeake Alternatives,		Illinois		Other Non-material		Chesapeake Alternatives,		Illinois		Other Non-material
	LLC		Disp, LLC		VIEs		LLC		Disp, LLC		VIEs
Revenues	$	0	$	18,274,669	$	11,115,034	$	14,792,710	$	13,170,514	$	6,778,501
Net income attributable to noncontrolling interests		0		2,658,340		1,026,385		206,929		2,170,912		319,511
Net income attributable to Green Thumb Industries Inc.		0		2,658,340		1,601,578		3,812,121		2,170,913		661,341
Net income	$	0	$	5,316,680	$	2,627,963	$	4,019,050	$	4,341,825	$	980,852

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

15. VARIABLE INTEREST ENTITIES (Continued)

As of ~~March 31,~~September 30, 2021 and 2020, and December 31, 2020, VIEs included in the Other Non-material VIEs are Bluepoint Wellness of Westport LLC and Meshow, LLC.

~~-27-~~

Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

~~15.~~

~~SEGMENT REPORTING~~

16. SEGMENT REPORTING

The Company operates in two segments: the cultivation, production and sale of cannabis products to retail stores (“Consumer Packaged Goods”) and retailing of cannabis to patients and consumers (“Retail”). The Company does not allocate operating expenses to these business units, nor does it allocate specific assets. Additionally, the Chief Operating Decision Maker does not review total assets or net income (loss) by segments; therefore, such information is not presented below.

The below table presents revenues by type for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020:


	Three Months Ended March 31,							Three Months Ended September 30,								Nine Months Ended September 30,
	2021			2020				2021				2020				2021				2020
Revenues, Net of Discounts
Consumer Packaged Goods	$	104,077,438		$	46,322,028		$		121,073,396		$		74,702,069		$		343,014,324		$		177,355,614
Retail		130,108,718			75,961,450				161,016,450				111,948,115				441,241,047				275,451,137
Intersegment Eliminations		(39,755,572	)		(19,680,876	)			(48,412,965	)			(29,546,343	)			(134,276,094	)			(73,460,384	)

Total Revenues, net of discounts	$	194,430,584		$	102,602,602		$		233,676,881		$		157,103,841		$		649,979,277		$		379,346,367

Depreciation and Amortization
Consumer Packaged Goods	$	8,000,947		$	7,594,366		$		9,132,095		$		10,029,857		$		25,546,006		$		33,089,808
Retail		6,992,474			5,110,806				8,040,971				1,505,019				21,693,473				5,390,152
Intersegment Eliminations		—			—				0				0				0				0

Total Depreciation and Amortization	$	14,993,421		$	12,705,172		$		17,173,066		$		11,534,876		$		47,239,479		$		38,479,960

Income Taxes
Consumer Packaged Goods	$	17,287,094		$	4,227,000		$		16,017,796		$		12,928,449		$		42,951,572		$		23,553,449
Retail		13,569,084			8,922,000				21,302,192				15,507,883				55,251,326				33,410,598
Intersegment Eliminations and Corporate		—			—

Intersegment Eliminations									0				0				0				0
Total Income Taxes	$	30,856,178		$	13,149,000		$		37,319,988		$		28,436,332		$		98,202,898		$		56,964,047

Goodwill assigned to the Consumer Packaged Goods segment as of ~~March 31,~~September 30, 2021 and December 31, 2020 was ~~$252,016,532 at each period end.~~$350,660,586 and $252,016,532, respectively. Intangible assets, net assigned to the Consumer Packaged Goods segment as of ~~March 31,~~September 30, 2021 and December 31, 2020 was ~~$206,620,582~~$270,549,090 and ~~$211,303,718,~~$211,303,718, respectively.

Goodwill assigned to the Retail segment as of ~~March 31,~~September 30, 2021 and December 31, 2020 was ~~$130,680,935 at each period end.~~$246,823,368 and $130,680,935, respectively. Intangible assets, net assigned to the Retail segment as of ~~March 31,~~September 30, 2021 and December 31, 2020 was ~~$189,394,381~~$278,635,262 and ~~$194,938,316,~~$194,938,316, respectively.

The Company’s assets are aggregated into two reportable segments (Retail and Consumer Packaged Goods). For the purposes of testing goodwill, Green Thumb has identified 2226 reporting units. The Company determined its reporting units by first reviewing the operating segments based on the geographic areas in which Green Thumb conducts business (or each market). The markets were then further divided into reporting units based on the market operations (Retail and Consumer Packaged Goods) which were primarily determined based on the licenses each market holds. All revenues are derived from customers domiciled in the United States and all assets are located in the United States.

~~-28-~~32

~~Green Thumb Industries Inc.~~ITEM 2. MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

~~Notes to Unaudited Interim Condensed Consolidated Financial Statements~~

~~(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)~~

~~16.~~

~~SUBSEQUENT EVENTS~~

On April 30, 2021, the Company closed on a $216,734,258 Senior Secured non-brokered private placement financing through the issuance of senior secured notes (the “Notes”). The Company used the proceeds to retire the Company’s existing $105,466,429, senior secured note due May 2023 and the remaining proceeds for general working capital purposes as well as various growth initiatives. The Notes have a maturity date of April 30, 2024 and will bear interest from the date of issue at 7% per annum, payable quarterly, with an option, at the discretion of the Company, to extend an additional 12 months. The financing permits the Company to borrow an additional $33,265,741 over the next twelve months. The purchasers of the Notes also received 1,459,044 warrants (the “Warrants”) which allows the holder to purchase one Subordinate Voting Share of Green Thumb at an exercise price of $32.68 per share, for a period of 60 months from the date of issue.

~~Certain related parties participated in the financing, purchasing an aggregate of approximately US $3 million of notes.~~

~~-29-~~

~~ITEM 2.~~

~~MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION~~

This management discussion and analysis (“MD&A”) of the financial condition and results of operations of Green Thumb Industries Inc. (the ~~“Company”~~“Company” or ~~“Green Thumb”~~“Green Thumb”) is for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020. It is supplemental to, and should be read in conjunction with, the Company’s unaudited interim condensed consolidated financial statements as of ~~March 31,~~September 30, 2021 and the consolidated financial statements for the year ended December 31, 2020 included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020 filed with the U.S. Securities and Exchange Commission on March 18, 2021 (the “Original 2020 Form 10-K”) and the accompanying notes for each respective ~~periods.~~period, as amended by Amendment No. 1 on Form 10-K/A filed with the SEC on March 19, 2021, Amendment No. 2 on Form 10-K/A filed with the SEC on April 30, 2021 (the “Second Amendment”) and Amendment No. 3 on Form 10-K/A filed with the SEC on July 14, 2021. The Original 2020 Form 10-K as so amended is referred to herein as (the “2020 Form 10-K”). The Company’s financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Financial information presented in this MD&A is presented in United States dollars (“$” or “US$”), unless otherwise indicated.

This MD&A contains certain “forward-looking statements” and certain “forward-looking information” as defined under applicable United States securities laws. Please refer to the discussion of forward-looking statements and information set out under the heading “Disclosure Regarding Forward-Looking Statements,” identified in the ‘‘Risks and Uncertainties’’ section of this MD&A and in Part II, Item 1A, “Risk Factors.” As a result of many factors, the Company’s actual results may differ materially from those anticipated in these forward-looking statements and information.

COVID-19 Considerations

In March 2020, the World Health Organization categorized coronavirus disease 2019 (“(together with its variants “COVID-19”) as a pandemic. COVID-19 continues to spread throughout the U.S. and other countries across the world, and the duration and severity of its effects and those of its variants are currently unknown. The Company continues to implement and evaluate actions to strengthen its financial position and support the continuity of its business and operations in the face of this pandemic and other events.

The Company’s priorities during the COVID-19 pandemic are protecting the health and safety of its employees and its customers, following the recommended actions of government and health authorities. In the future, the pandemic may cause reduced demand for the Company’s products and services if, for example, the pandemic results in a recessionary economic environment or potential new restrictions on business operations or the movement of individuals. However, given the Company’s operations have to date been deemed “essential” services in the states in which it does business, the Company believes that there will continue to be strong demand for Green Thumb products.

Operations of the Company are currently ongoing as the cultivation, processing and sale of cannabis products is currently considered an “essential” business by all states in which the Company operates with respect to all customers. The Company’s ability to continue to operate without any significant negative operational impact from the COVID-19 pandemic and any of its variants will in part depend on the Company’s ability to protect its employees, customers and supply chain and its continued designation as “essential” in states where it does business that currently or in the future impose restrictions on business operations.

The pandemic has not materially impacted the Company’s business operations or liquidity position to date. The Company continues to generate operating cash flows to meet its short-term liquidity needs. In all locations where applicable regulations limiting in-store retail activity have been enacted by governmental authorities, the Company has expanded consumer delivery options and curbside pickup to help further protect the health and safety of Green Thumb employees and customers.

During the first ~~three~~nine months of 2021 the Company’s revenue, gross profit and operating income were not negatively impacted by COVID-19 and the Company generally maintained the consistency of its operations. However, the uncertain nature of the spread of COVID-19 and its variants may impact its business operations for reasons including the potential quarantine of Green Thumb employees or those of its supply chain partners and its continued designation as “essential” in states where it does business that currently or in the future impose restrictions on business operations.

~~- 30 -~~

For additional information on risk factors related to the pandemic or other risks that could impact Green Thumb’s results, please refer to “Risk Factors” in Part II, Item 1A of this Quarterly Report on Form 10-Q.

OVERVIEW OF THE COMPANY

Established in 2014 and headquartered in Chicago, Illinois, Green Thumb, ~~is promoting~~a national cannabis consumer packaged goods company and retailer promotes well-being through the power of cannabis while being committed to community and sustainable profitable growth. As of ~~March 31,~~September 30, 2021, Green Thumb has ~~operations across 12~~revenue in 14 U.S. markets, employs ~~over 2,200~~approximately 3,400 people and serves millions of patients and customers annually.

Green Thumb’s core business is manufacturing, distributing and marketing a portfolio of owned cannabis consumer packaged goods brands (which we refer to as our Consumer Packaged Goods business), including Beboe, Dogwalkers, Dr. Solomon’s, Good Green, incredibles ~~Rhythm,~~ and ~~The Feel Collection.~~Rythm. The Company distributes and markets these products primarily to third-party licensed retail cannabis stores across the United States as well as to Green Thumb-owned retail stores (which we refer to as our Retail business).

The Company’s Consumer Packaged Goods portfolio is primarily generated from plant material that Green Thumb grows and processes itself, which we use to produce our consumer packaged goods in 1316 manufacturing facilities. This portfolio consists of stock keeping units (“SKUs”) across a range of cannabis product categories, including flower, pre-rolls, concentrates, vape, capsules, tinctures, edibles, topicals and other cannabis-related products (none of which product categories are individually material to the Company). These Consumer Packaged Goods products are sold in retail locations throughout the 12 U.S. ~~markets Green Thumb operates~~ including at Green Thumb’s own Rise™ and ~~Essence~~other dispensaries.

Green Thumb owns and operates a national cannabis retail chain called Rise™~~, and in the Las Vegas, Nevada and Pasadena, California areas, a chain of stores called Essence,~~ which are relationship-centric retail experiences aimed to deliver a superior level of customer service through high-engagement consumer interaction, a consultative, transparent and education-forward selling approach and a consistently available assortment of cannabis products. In addition, ~~we own~~Green Thumb owns stores under other names, primarily where we co-own the stores or naming is subject to licensing or similar restrictions. The income from Green Thumb’s retail stores is primarily from the sale of cannabis-related products, which includes the sale of Green Thumb produced products as well as those produced by third parties, with an immaterial (under 10%) portion of this income resulting from the sale of other merchandise (such as t-shirts and accessories for cannabis use). The Rise stores currently are located in ~~eight~~nine of the states in which we operate (including ~~Nevada). The Essence stores were acquired in connection with the 2019 acquisition of Integral Associates and are located in~~ Nevada and ~~beginning in March 2021, California. The Essence stores differ from the Rise stores mainly in geographic location.~~Virginia). As of ~~March 31,~~September 30, 2021, the Company had 5665 open and operating retail locations. The Company’s new store opening plans will remain fluid depending on market conditions, obtaining local licensing, construction and other permissions and subject to the Company’s capital allocation plans and the evolving situation with respect to the COVID-19 as described above and under the heading “Liquidity, Financing Activities During the Period, and Capital Resources” below.

Results of Operations – Consolidated

The following table sets forth the Company’s selected consolidated financial results for the periods, and as of the dates, indicated. The (i) unaudited condensed consolidated statements of operations for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020 and (ii) unaudited interim condensed consolidated balance sheet as of ~~March 31,~~September 30, 2021 and ~~the consolidated balance sheet as of~~ December 31, 2020 have been derived from, and should be read in conjunction with the unaudited interim condensed consolidated financial statements and accompanying notes presented in Item 1 of this Report.

~~- 31 -~~

The Company’s unaudited interim condensed consolidated financial statements have been prepared in accordance with U.S. GAAP and on a going-concern basis that contemplates continuity of operations and realization of assets and liquidation of liabilities in the ordinary course of business.


	Three Months Ended March 31,												Three Months Ended September 30,				Nine Months Ended September 30,				QTD Change			YTD Change
	2021			2020			$ Change			% Change			2021		2020		2021		2020		$	%		$	%
Revenues, net of discounts	$	194,430,584		$	102,602,602		$	91,827,982			89%	$	233,676,881	$	157,103,841	$	649,979,277	$	379,346,367	$	76,573,040	49%	$	270,632,910	71%
Cost of Goods Sold, net		(83,565,084	)		(49,615,188	)		(33,949,896	)		68%		(104,159,371)		(70,146,676)		(286,685,443)		(175,707,874)		(34,012,695)	(48)%		(110,977,569)	(63)%

Gross Profit		110,865,500			52,987,414			57,878,086			109%		129,517,510		86,957,165		363,293,834		203,638,493		42,560,345	49%		159,655,341	78%
Total Expenses		59,331,251			45,434,757			13,896,494			31%		71,448,927		49,745,979		202,835,651		144,823,947		21,702,948	44%		58,011,704	40%

Income (Loss) From Operations		51,534,249			7,552,657			43,981,592			582%

Income From Operations													58,068,583		37,211,186		160,458,183		58,814,546		20,857,397	56%		101,643,637	173%
Total Other Income (Expense)		(9,223,103	)		1,832,783			(11,055,886	)		(603%)		836,182		1,978,155		(5,940,749)		(6,624,987)		(1,141,973)	(58)%		684,238	10%

Income (Loss) Before Provision for Income Taxes and Non-Controlling Interest		42,311,146			9,385,440			32,925,706			351%
Income Before Provision for Income Taxes and Non-Controlling Interest													58,904,765		39,189,341		154,517,434		52,189,559		19,715,424	50%		102,327,875	196%
Provision for Income Taxes		30,856,178			13,149,000			17,707,178			135%		37,319,988		28,436,332		98,202,898		56,964,047		8,883,656	31%		41,238,851	72%

Net Income (Loss) Before Non-Controlling Interest		11,454,968			(3,763,560	)		15,218,528			404%		21,584,777		10,753,009		56,314,536		(4,774,488)		10,831,768	101%		61,089,024	1,279%
Net Income (Loss) Attributable to Non-Controlling Interest		1,086,302			442,704			643,598			145%

Net Income Attributable to Non-Controlling Interest													1,375,623		1,109,080		3,684,725		2,697,352		266,543	24%		987,373	37%
Net Income (Loss) Attributable to Green Thumb Industries Inc.	$	10,368,666		$	(4,206,264	)	$	14,574,930			347%	$	20,209,154	$	9,643,929	$	52,629,811	$	(7,471,840)	$	10,565,225	110%	$	60,101,651	804%

Net Income (Loss) per share – basic	$	0.05		$	(0.02	)	$	0.07			338%	$	0.09	$	0.04	$	0.24	$	(0.04)	$	0.05	125%	$	0.28	700%

Net Income (Loss) per share – diluted	$	0.05		$	(0.02	)	$	0.07			332%	$	0.08	$	0.04	$	0.23	$	(0.04)	$	0.04	128%	$	0.27	675%

Weighted average number of shares outstanding – basic		216,210,429			208,468,356								226,529,671		211,990,405		221,059,870		210,127,323

Weighted average number of shares outstanding - diluted		221,616,157			208,468,356

Weighted average number of shares outstanding –diluted													230,879,437		214,212,292		225,411,773		210,127,323


	March 31,		December 30,
	2021		2020		September 30, 2021		December 31, 2020
Total Assets	$	1,549,124,022	$	1,358,549,162	$	2,150,429,477	$	1,358,549,162
Long-Term Liabilities	$	337,909,825	$	325,101,386	$	540,012,876	$	325,101,386

Three Months Ended ~~March 31,~~September 30, 2021 Compared to the Three Months Ended ~~March 31,~~September 30, 2020

Revenues, net of Discounts

Revenue for the three months ended ~~March 31,~~September 30, 2021 was ~~$194,430,584,~~$233,676,881, up ~~89%~~49% from ~~$102,602,602~~$157,103,841 for the three months ended ~~March 31, 2020~~September 30, 2020; driven by contributions from both Retail and Consumer Packaged Goods, largely due to continued growth in Illinois and Pennsylvania. Key performance drivers for the Retail business for the quarter are: increased store traffic to Green Thumb’s open and operating retail stores, particularly in Illinois, and Pennsylvania, and new store openings including acquired stores, particularly in ~~Pennsylvania.~~Massachusetts and Rhode Island. The Company generated revenue from 5665 Retail locations during the quarter compared to 4248 in the same quarter of the prior year. During the three months ended ~~March 31,~~September 30, 2021, the Company ~~opened 5~~acquired one new ~~stores.~~store in Rhode Island, one in Virginia and two in Massachusetts. Since ~~March 31,~~September 30, 2020, the Company acquired one retail store in Connecticut, four in Massachusetts, one in Rhode Island and one in Virginia and opened ten new Retail locations in Pennsylvania, Illinois, California, Florida, New Jersey and Virginia that contributed to the increase in Retail ~~revenues and opened 13 new Retail locations in Pennsylvania, Illinois, Nevada, California, Florida, New Jersey and Ohio.~~revenues.

The key driver for the Consumer Packaged Goods ~~revenue~~ increase in revenues was the ~~expansion of sales~~sale of Green Thumb’s branded product portfolio to third-party retailers through the Company’s existing Consumer Packaged Goods cultivation and processing facilities in Illinois, Pennsylvania, Massachusetts, Maryland, Nevada, New Jersey, Ohio and Connecticut due to increased scale and efficiency. The Company also added one cultivation and processing facility in Virginia through the acquisition of Dharma Pharmaceuticals, Inc. ("Dharma") and received a full quarters worth of operations from its cultivation and processing facility added through the June 1, 2021 acquisition of Liberty Compassion, Inc. ("Liberty").

~~- 32 -~~

Cost of Goods Sold, net

Cost of goods sold are derived from retail purchases made by the Company from its third-party licensed producers operating within our state markets and costs related to the internal cultivation and production of cannabis. Cost of goods sold for the three months ended ~~March 31,~~September 30, 2021 was ~~$83,565,084,~~$104,159,371, up ~~68%~~48% from ~~$49,615,188~~$70,146,676 for the three months ended ~~March 31,~~September 30, 2020, driven by increased volume in open and operating retail stores; new and acquired retail store openings in Massachusetts, Virginia, Rhode Island, New Jersey and Pennsylvania and expansion of the consumer products sales primarily in Illinois, Pennsylvania, Massachusetts ~~Maryland, Nevada~~ and ~~Connecticut~~New Jersey as described above.

Gross Profit

Gross profit for the three months ended ~~March 31,~~September 30, 2021 was ~~$110,865,500,~~$129,517,510, representing a gross margin on the sale of branded cannabis flower and processed and packaged products including concentrates, edibles, topicals and other cannabis products, of ~~57%~~55%. This is compared to gross profit for the three months ended ~~March 31,~~September 30, 2020 of ~~$52,987,414~~$86,957,165 or a ~~52%~~55% gross margin. ~~The Company’s increase in gross margin percentage was mainly attributed to expanded capacity in the Company’s Consumer Packaged Goods segment.~~ The increase in gross profit (dollars) was directly attributable to the revenue increase as described above.

Total Expenses

Total expenses for the three months ended ~~March 31,~~September 30, 2021 were ~~$59,331,251~~$71,448,927 or 31% of revenues, net of discounts, resulting in an increase of ~~$13,896,494.~~$21,702,948. Total expenses for the three months ended ~~March 31,~~September 30, 2020 were ~~$45,434,757~~$49,745,979 or ~~44%~~32% of revenues, net of discounts.

The increase in total expenses was attributable to Retail salaries and benefits, depreciation expense and other operational and facility expenses mainly as a result of the Company’s addition of 14ten new and seven acquired retail ~~facilities~~dispensaries over the prior year period. In addition, an increase in intangible amortization expense and corporate staff salaries also contributed to the overall increase in total expenses. The reduction in expenses as a percent of revenue was attributable to measures deployed to control variable expenses as well as inherent operating leverage caused by the significant increase in revenue.

Total Other Income (Expense)

Total other income (expense) for three months ended ~~March 31,~~September 30, 2021 was ~~($9,223,103),~~$836,182, a change of ~~($11,055,886)~~$(1,141,973), ~~mainly~~primarily due to ~~unfavorable fair value adjustments~~an increase in interest expense on the Company's April 30, 2021 Private Placement Financing as well as contingent liabilities associated with various acquisitions during the ~~Company’s warrant liability as of March 31,~~three months ended September 30, 2021.

Income ~~(Loss)~~ Before Provision for Income Taxes and Non-Controlling Interest

~~Net operating income~~Income before provision for income taxes and non-controlling interest for the three months ended ~~March 31,~~September 30, 2021 was ~~$42,311,146,~~$58,904,765, an increase of ~~$32,925,706~~$19,715,424 compared to the three months ended ~~March 31,~~September 30, 2020.

As presented under the heading “Non-GAAP Measures” below, after adjusting for non-cash equity incentive compensation of ~~$4,030,655~~$4,994,842 and ~~$5,073,742,~~$4,435,634, adjusted operating Earnings Before Interest, Depreciation, and Amortization ("EBITDA") was ~~$71,355,281~~$81,181,167 and ~~$25,544,924~~$53,181,696 for the three months ended ~~March 31,~~September 30, 2021 and 2020, respectively.

Provision for Income Taxes

Income tax expense is recognized based on the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at year-end. For the three months ended ~~March 31,~~September 30, 2021, federal and state income tax expense totaled ~~$30,856,178~~$37,319,988 compared to expense of ~~$13,149,000~~$28,436,332 for the three months ended ~~March 31,~~September 30, 2020.

~~- 33 -~~

Nine Months Ended September 30, 2021 Compared to the Nine Months Ended September 30, 2020

Revenues, net of Discounts

Revenue for the nine months ended September 30, 2021 was $649,979,277, up 71% from $379,346,367 for the nine months ended September 30, 2020; driven by contributions from both Retail and Consumer Packaged Goods, largely due to growth in Illinois and Pennsylvania. Key performance drivers for the period are: launch of Cookies brand of cannabis products in Nevada, and increased store traffic to Green Thumb’s open and operating retail stores, particularly in Illinois and Pennsylvania and new and acquired store openings, particularly in Pennsylvania, Illinois, Massachusetts, Rhode Island and Connecticut. During the nine months ended September 30, 2021, the Company generated revenue from 65 Retail locations compared to 48 in the period during the prior year. During the nine months ended September 30, 2021, the Company opened eight new stores and acquired six stores. Since September 30, 2020, the Company acquired one retail store in Connecticut, four in Massachusetts, one in Rhode Island and one in Virginia and opened ten new Retail locations in Pennsylvania, Illinois, California, Florida, New Jersey and Virginia that contributed to the increase in Retail revenues.

The key driver for the Consumer Packaged Goods revenue increase was the opening of one cultivation and processing facility in Illinois as well as expansion of sales of Green Thumb’s branded product portfolio to third-party retailers through the Company’s existing Consumer Packaged Goods cultivation and processing facilities in Illinois, Pennsylvania, Massachusetts, Maryland, Nevada New Jersey, Ohio and Connecticut due to increased scale and efficiency. The Company also added two cultivation and processing facilities through the acquisitions of Liberty and Dharma during the nine months ended September 30, 2021.

Cost of Goods Sold, net

Cost of goods sold are derived from retail purchases made by the Company from its third-party licensed producers operating within our state markets and costs related to the internal cultivation and production of cannabis. Cost of goods sold for the nine months ended September 30, 2021 was $286,685,443, up 63% from $175,707,874 for the nine months ended September 30, 2020, driven by increased volume in open and operating retail stores; new retail store openings in Pennsylvania, Illinois, Massachusetts and Rhode Island and expansion of the consumer products sales primarily in Illinois, Pennsylvania, Massachusetts, Maryland, Nevada, New Jersey, Ohio and Connecticut as described above.

Gross Profit

Gross profit for the nine months ended September 30, 2021 was $363,293,834, representing a gross margin on the sale of branded cannabis flower and processed and packaged products including concentrates, edibles, topicals and other cannabis products, of 56%. This is compared to gross profit for the nine months ended September 30, 2020 of $203,638,493 or a 54% gross margin. The Company’s increase in gross margin percentage was mainly attributed to expanded capacity in the Company’s Consumer Packaged Goods segment. The increase in gross profit was directly attributable to the revenue increase as described above.

Total Expenses

Total expenses for the nine months ended September 30, 2021 were $202,835,651 or 31% of revenues, net of discounts, resulting in an increase of $58,011,704. Total expenses for the nine months ended September 30, 2020 were $144,823,947 or 38% of revenues, net of discounts. The increase in total expenses was attributable to Retail salaries and benefits, depreciation expense and other operational and facility expenses mainly as a result of the Company’s addition of ten new and seven acquired retail dispensaries over the prior year period. In addition, an increase in intangible amortization expense and corporate staff salaries also contributed to the overall increase in total expenses. The reduction in expenses as a percent of revenue was attributable to measures deployed to control variable expenses as well as inherent operating leverage caused by the significant increase in revenue.

Total Other Income (Expense)

Total other income (expense) for the nine months ended September 30, 2021 was $(5,940,749) a change of $684,238, mainly due to favorable fair value adjustments associated with the Company’s warrant liability during the nine months ended September 30, 2021.

Income Before Provision for Income Taxes and Non-Controlling Interest

Income before provision for income taxes and non-controlling interest for the nine months ended September 30, 2021 was $154,517,434, an increase of $102,327,875 compared to the nine months ended September 30, 2020.

As presented under the heading “Non-GAAP Measures” below, after adjusting for non-cash equity incentive compensation of $14,698,180 and $15,209,520, respectively, adjusted operating EBITDA was $231,820,863 and $114,139,330 for the nine months ended September 30, 2021 and 2020, respectively.
Provision for Income Taxes
Income tax expense is recognized based on the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at year-end. For the nine months ended September 30, 2021, federal and state income tax expense totaled $98,202,898 compared to expense of $56,964,047 for the nine months ended September 30, 2020.
38

Results of Operation by Segment

The following table summarizes revenues net of sales discounts by segment for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020:


	Three Months Ended March 31,										Three Months Ended September 30,
	2021			2020			$ Change			% Change		2021		2020		$ Change	% Change
Consumer Packaged Goods	$	104,077,438		$	46,322,028		$	57,755,410		125%	$	121,073,396	$	74,702,069	$	46,371,327	62%
Retail		130,108,718			75,961,450			54,147,268		71%		161,016,450		111,948,115		49,068,335	44%
Intersegment Eliminations		(39,755,572	)		(19,680,876	)		(20,074,696	)	102%		(48,412,965)		(29,546,343)		(18,866,622)	64%
Total Revenues, Net of Discounts											$	233,676,881	$	157,103,841	$	76,573,040	49%

Revenues, Net of Discounts	$	194,430,584		$	102,602,602		$	91,827,982		89%
											Nine Months Ended September 30,
												2021		2020		$ Change	% Change
Consumer Packaged Goods											$	343,014,324	$	177,355,614	$	165,658,710	93%
Retail												441,241,047		275,451,137		165,789,910	60%
Intersegment Eliminations												(134,276,094)		(73,460,384)		(60,815,710)	83%
Total Revenues, Net of Discounts											$	649,979,277	$	379,346,367	$	270,632,910	71%

Three Months Ended ~~March 31,~~September 30, 2021 Compared with the Three Months Ended ~~March 31,~~September 30, 2020

Revenues, net of discounts for the Retail segment were ~~$130,108,718,~~$161,016,450, an increase of ~~$54,147,268~~$49,068,335 or ~~71%~~44%, compared to the three months ended ~~March 31,~~September 30, 2020. The increase in Retail revenues, net of discounts, was primarily driven by increased store traffic to Green Thumb’s open and operating retail stores, particularly in Illinois, ~~and~~ Pennsylvania, as well as ~~new store openings particularly~~acquired stores in ~~Pennsylvania.~~Massachusetts and Rhode Island.

Revenues, net of discounts for the Consumer Packaged Goods Segment were ~~$104,077,438,~~$121,073,396, an increase of ~~$57,755,410~~$46,371,327 or ~~125%~~62%, compared to the three months ended ~~March 31,~~September 30, 2020. The increase in Consumer Packaged Goods revenues, net of discounts, was primarily driven by increased sales volume in established markets such as Illinois, Pennsylvania, Massachusetts ~~Nevada~~ and ~~Maryland.~~New Jersey.

Due to the vertically integrated nature of the business, the Company reviews its revenue at the Retail and Consumer Packaged Goods level while reviewing its operating results on a consolidated basis.

Nine Months Ended September 30, 2021 Compared with the Nine Months Ended September 30, 2020

Revenues, net of discounts for the Retail segment were $441,241,047, an increase of $165,789,910 or 60%, compared to the nine months ended September 30, 2020. The increase in Retail revenues, net of discounts, was primarily driven by increased store traffic to Green Thumb’s open and operating retail stores, particularly in Pennsylvania and Illinois, as well as new store openings particularly in Illinois and Pennsylvania and new and acquired store openings, particularly in Pennsylvania, Illinois, Massachusetts, Rhode Island and Connecticut.

Revenues, net of discounts for the Consumer Packaged Goods Segment were $343,014,324, an increase of $165,658,710 or 93%, compared to the nine months ended September 30, 2020. The increase in Consumer Packaged Goods revenues, net of discounts, was primarily driven by increased sales volume in established markets such as Illinois, Pennsylvania, Massachusetts, Nevada and New Jersey.

Due to the vertically integrated nature of the business, the Company reviews its revenue at the Retail and Consumer Packaged Goods level while reviewing its operating results on a consolidated basis.

Drivers of Results of Operations

Revenue

The Company derives its revenue from two revenue streams: a Consumer Packaged Goods business in which it manufactures, sells and distributes its portfolio of ~~consumer packaged goods~~Consumer Packaged Goods brands including Beboe, Dogwalkers, Dr. Solomon’s, Good Green incredibles, ~~Rythm,~~ and ~~The Feel Collection,~~Rythm, primarily to third-party ~~retail~~Retail customers; and a Retail business in which it sells finished goods sourced primarily from third-party cannabis manufacturers in addition to the Company’s own Consumer Packaged Goods products direct to the end consumer in its retail stores, as well as direct-to-consumer delivery where applicable by state law.

For the three and nine months ended ~~March 31,~~September 30, 2021, revenue was contributed from Consumer Packaged Goods and Retail sales across California, Colorado, Connecticut, Florida, Illinois, Maryland, Massachusetts, Nevada, New Jersey, New York, Ohio, Pennsylvania, Rhode Island and ~~Pennsylvania.~~Virginia.

Gross Profit

Gross profit is revenue less cost of goods sold. Cost of goods sold includes the costs directly attributable to product sales and includes amounts paid for finished goods, such as flower, edibles, and concentrates, as well as packaging and other supplies, fees for services and processing, and allocated overhead which includes allocations of rent, utilities and related costs. Cannabis costs are affected by various state regulations that limit the sourcing and procurement of cannabis product, which may create fluctuations in gross profit over comparative periods as the regulatory environment changes. Gross margin measures our gross profit as a percentage of revenue.

~~- 34 -~~

During the ~~three months ended March 31,~~Nine Months Ended September 30, 2021, the Company continued to be focused on creating sustainable, profitable growth of the Company’s business while pursuing expansion. Green Thumb expects to continue its growth strategy for the foreseeable future as the Company expands its Consumer Packaged Goods and Retail footprint within its current markets with acquisitions and partnerships, and scales resources into new markets.

Total Expenses

Total expenses other than the cost of goods sold consist of selling costs to support customer relationships and marketing and branding activities. It also includes a significant investment in the corporate infrastructure required to support the Company’s ongoing business.

Retail selling costs generally correlate to revenue. As new locations begin operations, these locations generally experience higher selling costs as a percentage of revenue compared to more established locations, which experience a more constant rate of selling costs. As a percentage of sales, the Company expects selling costs to remain constant in the more established locations and increase in the newer locations as business continues to grow.

General and administrative expenses also include costs incurred at the Company’s corporate offices, primarily related to back office personnel costs, including salaries, incentive compensation, benefits, stock-based compensation and other professional service costs. The Company expects to continue to invest considerably in this area to support aggressive expansion plans and to support the business by attracting and retaining top-tier talent. Furthermore, the Company anticipates an increase in stock-based compensation expenses related to recruiting and hiring talent, along with legal and professional fees associated with being a publicly traded company in Canada and registered with the U.S. Securities and Exchange Commission.

Provision for Income Taxes

The Company is subject to income taxes in the jurisdictions in which it operates and, consequently, income tax expense is a function of the allocation of taxable income by jurisdiction and the various activities that impact the timing of taxable events. As the Company operates in the federally illegal cannabis industry, it is subject to the limitations of Internal Revenue Code ("IRC") Section 280E under which taxpayers are only allowed to deduct expenses directly related to sales of product. This results in permanent differences between ordinary and necessary business expenses deemed non-allowable under IRC Section 280E and a higher effective tax rate than most industries. Therefore, the effective tax rate can be highly variable and may not necessarily correlate to pre-tax income or loss.

~~-35-~~

Non-GAAP Measures

EBITDA, Adjusted Operating EBITDA, and Adjusted EBITDA are non-GAAP measures and do not have standardized definitions under GAAP. The following information provides reconciliations of the supplemental non-GAAP financial measures, presented herein to the most directly comparable financial measures calculated and presented in accordance with GAAP. The Company has provided the non-GAAP financial measures, which are not calculated or presented in accordance with GAAP, as supplemental information and in addition to the financial measures that are calculated and presented in accordance with GAAP. These supplemental non-GAAP financial measures are presented because management has evaluated the financial results both including and excluding the adjusted items and believe that the supplemental non-GAAP financial measures presented provide additional perspective and insights when analyzing the core operating performance of the business. These supplemental non-GAAP financial measures should not be considered superior to, as a substitute for or as an alternative to, and should be considered in conjunction with, the GAAP financial measures presented.


	Three Months Ended March 31,						Three Months Ended September 30,								Nine Months Ended September 30,
	2021			2020				2021				2020				2021				2020
Net Income (Loss) Before Non-Controlling Interest	$	11,454,968		$	(3,763,560	)	$		21,584,777		$		10,753,009		$		56,314,536		$		(4,774,488	)
Interest Income		(49,890	)		(88,115	)
Interest Expense		4,123,176			5,041,442
Interest Income, net									(328,018	)			(5,397	)			(673,598	)			(109,922	)
Interest Expense, net									7,616,449				4,460,125				16,419,420				14,236,475
Provision For Income Taxes		30,856,178			13,149,000				37,319,988				28,436,332				98,202,898				56,964,047
Other Income		5,149,817			(6,786,110	)
Other (Income) Expense, net									(8,124,613	)			(6,432,883	)			(9,805,073	)			(7,501,566	)
Depreciation and amortization		14,993,421			12,705,172				17,173,066				11,534,876				47,239,479				38,479,960

Earnings before interest, taxes, depreciation and amortization (EBITDA) (non-GAAP measure)	$	66,527,670		$	20,257,829		$		75,241,649		$		48,746,062		$		207,697,662		$		97,294,506

Stock-based compensation, non-cash		4,030,655			5,073,742				4,994,842				4,435,634				14,698,180				15,209,520
Acquisition, transaction and other non-operating costs		796,956			213,353				944,676				—				9,425,021				1,635,304

Adjusted Operating EBITDA (non-GAAP measure)	$	71,355,281		$	25,544,924		$		81,181,167		$		53,181,696		$		231,820,863		$		114,139,330

Liquidity, Financing Activities During the Period, and Capital Resources

As of ~~March 31,~~September 30, 2021, and December 31, 2020 the Company had total current liabilities of ~~$108,444,304~~$165,301,783 and $119,288,435, respectively, and cash and cash equivalents of ~~$275,898,839~~$285,792,378 and $83,757,785, respectively to meet its current obligations. The Company had working capital of ~~$272,514,335~~$255,449,456 as of ~~March 31,~~September 30, 2021, an increase of ~~$207,858,765~~$190,793,886 as compared to December 31, 2020. This increase in working capital was primarily driven by the $155,498,140 sale of registered Subordinate Voting Shares pursuant to the Company’s Registration Statement on Form ~~S-1.~~S-1 as well as the proceeds from issuance of notes of $175,500,047, including the the Company's April 30, 2021 Notes, partially offset by principal repayments of notes and mortgages of $64,702,508 including the May 22, 2019 Notes.

In the first ~~three~~nine months of 2021, Green Thumb generated revenue from all 1214 of its markets: California, Colorado, Connecticut, Florida, Illinois, Maryland, Massachusetts, Nevada, New Jersey, New York, Ohio, Pennsylvania, Rhode Island and ~~Pennsylvania.~~Virginia. The Company’s Consumer Packaged Goods revenue grew approximately 8%3%, net of discounts, during the three months ended ~~March 31,~~September 30, 2021 as compared to the three months ended ~~December 31, 2020,~~June 30, 2021, primarily driven by organic growth across the Company’s Consumer Packaged Goods Business. The Company’s Retail revenue, net of discounts, increased 8%7% during the three months ended ~~March 31,~~September 30, 2021 as compared to the three months ended ~~December 31, 2020,~~June 30, 2021, primarily driven by and increased transaction activity across the Company’s 5665 Retail store ~~footprint.~~footprint, particularly in Illinois and Pennsylvania, as well as acquired stores in Massachusetts and Rhode Island.

The Company is an early-stage growth company, ~~which is~~ generating cash from revenues ~~and is~~ deploying its capital reserves to acquire and develop assets capable of producing additional revenues and earnings over both the immediate and near term. Capital reserves are primarily being utilized for capital expenditures, facility improvements, strategic investment opportunities, product development and marketing, as well as customer, supplier, and investor and industry relations.

~~- 36 -~~

While our revenue, gross profit and operating income were not materially impacted by COVID-19 and we maintained the consistency of our operations during the first ~~three~~nine months of 2021, the uncertain nature of the spread of COVID-19 may impact our business operations for reasons including the potential quarantine of our employees or those of our supply chain partners. Our ability to continue to operate without any significant negative operational impact from the COVID-19 pandemic will in part depend on our ability to protect our employees, customers and supply chain and our continued designation as an “essential” business in states where we do business that currently or in the future impose restrictions on business operations. The Company takes a cautious approach in allocating its capital to maximize its returns while ensuring appropriate liquidity. Given the current uncertainty of the future economic environment, the Company has taken additional measures in monitoring and deploying its capital to minimize the negative impact on its current operations and expansion plans.

Cash Flows

Cash Used in Operating Activities, Investing and Financing Activities

Net cash provided by (used in) operating, investing and financing activities for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, were as follows:

   Three Months Ended
March 31,
   2021    2020
Net cash provided by operating activities
   $ 39,655,753    $ 27,048,097
Net cash used in investing activities
   $ (7,241,005 )    $ (1,447,583 )
Net cash provided by (used in) financing activities
   $ 159,726,306    $ (745,894 )


	Nine Months Ended September 30,
	2021			2020
Net Cash provided by Operating Activities	$	82,767,650		$	71,056,200
Net Cash Used in Investing Activities	$	(148,280,250	)	$	(37,422,417	)
Net Cash provided by (used in) Financing Activities	$	267,547,193		$	(2,210,044	)

Off-Balance Sheet Arrangements

As of ~~March 31,~~September 30, 2021, the Company does not have any off-balance-sheet arrangements that have, or are reasonably likely to have, a current or future effect on the results of operations or financial condition of the Company, including, and without limitation, such considerations as liquidity and capital resources.

Changes in or Adoption of Accounting Practices

Refer to the discussion of recently adopted/issued accounting pronouncements under Part I, Item 1, Notes to Unaudited Interim Condensed Consolidated Financial Statements, Note 1—Overview and Basis of Presentation.

Critical Accounting Policies and Significant Judgements and Estimates

There were no material changes to our critical accounting policies and estimates from the information provided in “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” included in our 2020 Form 10-K.

Emerging Growth Company Status

The Company is an “emerging growth company” as defined in the Section 2(a) of the Exchange Act, as modified by the Jumpstart Our Business Start-ups Act of 2012, or the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 13(a) of the Exchange Act for complying with new or revised accounting standards applicable to public companies. The Company has elected to take advantage of this extended transition period and as a result of this election, our financial statements may not be comparable to companies that comply with public company effective dates.

~~ITEM 3.~~

~~QUANTITAVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK~~

ITEM 3. QUANTITAVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes to our market risk disclosures as set forth in Part II Item 7A of our 2020 Form 10-K.

~~- 37 -~~ITEM 4. CONTROLS AND PROCEDURES

(a)

Disclosure Controls and Procedures

~~ITEM 4.~~

~~CONTROLS AND PROCEDURES~~

~~(a)~~

~~Disclosure Controls and Procedures~~

The Company evaluated the effectiveness of our disclosure controls and procedures as of ~~March 31,~~September 30, 2021. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. The Company recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives. ~~Management, including~~As required by Rule 13a-15(b) under the Exchange Act, our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of ~~the Company’s~~our disclosure controls and procedures ~~(as defined in Rules 13a-15(b) and Rule 15d-15(e)~~as of September 30, 2021, the end of the Exchange Act) as of March 31, 2021. As an emerging growth company, Green Thumb was not required to include management’s assessment of Internal Controls over Financial Reporting (“ICFR”) or an attestation report of the Company’s registered public accounting firm in our 2020 Form 10-K. However, management has developed and is in the process of enhancing the Company’s ICFR and its disclosure controls and procedures in preparation for the annual audit of the Company for the 2021 fiscal year. Green Thumb expects to be required to include both management’s assessment of ICFR and the attestation of the Company’s independent registered public accounting firm regarding the Company’s ICFR in our 2021 annual reportperiod covered by this Quarterly Report on Form ~~10-K. Management, including the~~10-Q. Based upon such evaluation, our Chief Executive Officer and Chief Financial Officer have ~~carefully considered the Company’s progress in the development of the~~concluded that our disclosure controls and procedures ~~to date and determined that they~~ were ~~reasonably~~ effective at the reasonable assurance level as of ~~March 31, 2021.~~such date.

~~- 38 -~~

PART II — OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

~~ITEM 1.~~

~~LEGAL PROCEEDINGS~~

The Company is a party to a variety of legal proceedings that arise out of operations in the normal course of business. While the results of these legal proceedings cannot be predicted with certainty, the Company believes that the final outcome of these proceedings will not have a material adverse effect, individually or in the aggregate, on our results of operations or financial condition.

ITEM 1A. RISK FACTORS

~~ITEM 1A.~~

~~RISK FACTORS~~

There have been no material changes to the risk factors disclosed in the 2020 Form 10-K.

ITEM 2. UNREGISTERED SALE OF EQUITY SECURITIES

~~ITEM 2.~~

~~UNREGISTERED SALE OF EQUITY SECURITIES~~

Recent Sales of Unregistered Securities

~~The following information represents securities sold by~~

Subordinate Voting Shares

On July 12, 2021, the Company ~~for the period covered by this Quarterly Report on Form 10-Q which were not registered under the Securities Act. Included are new issues, securities~~ issued in exchange for property, services or other securities, securities issued upon conversion from other share classes and new securities resulting from the modification of outstanding securities. The Company sold all of the securities listed below pursuant to the exemption from registration provided by Section 4(a)(2) of the Securities Act, or Regulation D or Regulation S promulgated thereunder, or, in the case of shares in connection with our 2018 Share and Incentive Plan, in reliance upon Rule 701 promulgated under Section 3(b) of the Securities Act as transactions by an issuer pursuant to benefit plans and contracts related to compensation.

52,110 Subordinate Voting Shares for warrants exercised.

~~Between February 22,~~

Since July 1, 2021, ~~and March 22, 2021, we~~the Company issued ~~176,729~~5,709,688 Subordinate Voting Shares associated with acquisition of and related commitments to the former owners of privately held ~~companies.~~companies that own cannabis licenses for, and are engaged in, the cultivation, production and/or sale of cannabis and related products in the United States.

On ~~March 22, 2021, the Company issued 412,744 Subordinate Voting Shares as contingent consideration associated with the Company’s 2019 acquisition of Integral Associates, LLC.~~

~~On February 1, 2021 and continuing through February 8,~~July 12, 2021, the Company converted ~~11,030~~6,000 Multiple Voting Shares into ~~1,103,000~~600,000 Subordinate Voting Shares.

Multiple Voting Shares

On ~~February 1, 2021 and continuing through February 8,~~July 12, 2021, the Company converted ~~11,030~~6,000 Multiple Voting Shares into 600,000 Subordinate Voting Shares.

Super Voting Shares

On July 12, 2021, the Company converted 6,000 Super Voting Shares into ~~11,030~~6,000 Multiple Voting Shares.

~~On February 1, 2021 and continuing through February 8, 2021, the Company converted 11,030 Multiple Voting Shares into 1,103,000 Subordinate Voting Shares.~~ITEM 3. DEFAULTS UPON SENIOR SECURITIES

~~ITEM 3.~~

~~DEFAULTS UPON SENIOR SECURITIES~~

None.

ITEM 4. MINE SAFETY DISCLOSURE

~~ITEM 4.~~

~~MINE SAFETY DISCLOSURE~~

Not Applicable.

~~ITEM 5.~~

~~OTHER INFORMATION~~

~~None.~~ITEM 5. OTHER INFORMATION

None.

~~- 39 -~~

~~ITEM 6.~~

~~EXHIBITS~~

ITEM 6. EXHIBITS

The following exhibits are filed with this report:


10.1*		~~2021 Executive Annual Bonus Plan~~

31.1		CERTIFICATE OF CHIEF EXECUTIVE OFFICER

31.2		CERTIFICATE OF CHIEF FINANCIAL OFFICER

32.1		CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

32.2		CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002c

101.INS		Inline XBRL Instance Document

101.SCH		Inline XBRL Taxonomy Extension Schema Document

101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document

*	~~- Certain confidential information has been excluded from this exhibit because it would be competitively harmful if publicly disclosed.~~
104	Cover Page Interactive Data File (embedded with Inline XBRL File)

~~- 40 -~~

~~SIGNATURES~~

SIGNATURES

Pursuant to requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

GREEN THUMB INDUSTRIES INC.

/s/Benjamin Kovler

By: Benjamin Kovler

Title: Chief Executive Officer

Date: ~~May13,~~November 12, 2021

GREEN THUMB INDUSTRIES INC.

/s/Anthony Georgiadis

By: Anthony Georgiadis

Title: Chief Financial Officer

Date: ~~May 13,~~November 12, 2021

~~- 41 -~~


	Share		Contributed			Deferred Share			Accumulated			Non-Controlling
	Capital		Surplus (Deficit)			Issuance			Earnings (Deficit)			Interest			Total
Balance, January 1, 2020	$	980,638,701	$	3,960,854		$	16,587,798		$	(160,491,590	)	$	2,512,913		$	843,208,676
Contributions from limited liability company unit holders		—		—			—			—			50,000			50,000
Issuance of shares under business combinations and investments		684,551		(678,489	)		—			—			—			6,062
Contingent consideration, and other adjustments to purchase accounting		8,967,257		—			—			—			—			8,967,257
Stock-based compensation		—		5,073,742			—			—			—			5,073,742
Distributions to third party and limited liability company unit holders		—		(53,377	)		—			—			(683,283	)		(736,660	)
Net (loss) income		—		—			—			(4,206,264	)		442,704			(3,763,560	)

Balance, March 21, 2020	$	990,290,509	$	8,302,730		$	16,587,798		$	(164,697,854	)	$	2,322,334		$	852,805,517

Balance, January 1, 2021	$	1,048,640,398	$	4,893,153		$	2,587,317		$	(145,498,623	)	$	3,537,096		$	914,159,341
Issuance of shares under business combinations and investments		1,038,307		(38,307	)		—			—			—			1,000,000
Shares issued as contingent consideration		12,672,681		—			—			—			—			12,672,681
Distribution of deferred shares		1,825,597		—			(1,835,329	)		—			—			(9,732	)
Issuance of registered shares pursuant to Form S-1		155,803,084		(304,944	)		—			—			—			155,498,140
Exercise of options, RSUs and warrants		17,007,547		(11,368,707	)		—			—			—			5,638,840
Stock-based compensation		—		4,030,655			—			—			—			4,030,655
Distributions to limited liability company unit holders		—		—			—			—			(1,675,000	)		(1,675,000	)
Net income		—		—			—			10,368,666			1,086,302			11,454,968

Balance, March 31, 2021	$	1,236,987,614	$	(2,788,150	)	$	751,988		$	(135,129,957	)	$	2,948,398		$	1,102,769,893


	Dharma Pharmaceuticals, LLC			Summit Medical Compassion Center, Inc.			Other Acquisitions
Cash	$	150,066		$	1,143,493		$	651,434
Inventory		508,361			1,828,848			3,844,351
Accounts receivable		38,166			1,200			512,767
Prepaid expenses		72,125			104,589			190,719
Property and equipment, net		1,983,047			3,242,890			10,478,856
Right-of-use asset, net		4,218,658			210,069			13,896,049
Deposits and other assets		251,875			67,620			585,000
Intangible assets, net:
Licenses and permits		66,000,000			50,800,000			57,126,457
Liabilities assumed		(157,877	)		(4,407,319	)		(6,467,287	)
Lease liabilities		(4,218,658	)		(210,069	)		(13,896,049	)
Deferred income tax liabilities		(17,034,600	)		(13,111,880	)		(14,744,338	)
Total identifiable net assets		51,811,163			39,669,441			52,177,959
Goodwill (non-tax deductible)		88,730,652			69,029,291			66,176,544
Net assets	$	140,541,815		$	108,698,732		$	118,354,503


	March 31, 2021			December 31, 2020
Beginning Balance	$	40,794,806		$	14,068,821
Additions		6,002,302			525,000
Disposals		(18,122,664	)		(169,818	)
Fair value adjustments		391,559			26,370,803

Ending Balance	$	29,066,003		$	40,794,806


	March 31, 2021			December 31, 2020
In connection with an acquisition completed in 2017, the Company is required to make quarterly charitable contributions of $50,000 through October 2024. The net present value of these required payments has been recorded as a liability with an interest rate of 2.17%.	$	671,328		$	717,430
Private placement debt dated May 22, 2019, in the original amount of $105,466,429 with an interest rate of 12.00%, matures on May 22, 2023. The debt was issued at a discount, the carrying value of which is $9,411,725 and $10,511,335 as of March 31, 2021 and December 31, 2020, respectively.		96,054,704			94,955,094
Rise Joliet mortgage dated June 5, 2020, in the original amount of $1,814,000 with an interest rate of 5.00%, matures on June 5, 2035. The debt was issued at a discount, the carrying value of which is $171,201 and $174,222, and is presented net of principal payments of $61,964 and $40,806 as of March 31, 2021 and December 31, 2020, respectively.		1,580,835			1,598,972
Rise Lakewood mortgage dated August 20, 2020, in the original amount of $833,000 with an interest rate of 7.25%, matures on August 20, 2025, and is presented net of principal payments of $17,682 and $9,524 as of March 31, 2021 and December 31, 2020, respectively.		815,318			823,483
Rise Mundelein mortgage dated December 6, 2020, in the original amount of $960,000 with an interest rate of 6.95%, matures on December 06, 2025, and is presented net of principal payments of $10,248 and $0 as of March 31, 2021 and December 31, 2020, respectively.		949,752			960,000

Total notes payable		100,071,937			99,054,979
Less: current portion of notes payable		(344,380	)		(341,983	)

Notes payable, net of current portion	$	99,727,557		$	98,712,996


	As of March 31, 2021
	Level 1		Level 2		Level 3			Total
Cash and Cash Equivalents	$	275,898,839	$	—	$	—		$	275,898,839
Investments		1,181,146		—		27,884,857			29,066,003
Contingent Consideration Payable		—		—		(14,850,000	)		(14,850,000	)
Warrant Liability		—		—		(45,304,671	)		(45,304,671	)

	$	277,079,985	$	—	$	(32,269,814	)	$	244,810,171


	As of December 31, 2021
	Level 1		Level 2		Level 3			Total
Cash and Cash Equivalents	$	83,757,785	$	—	$	—		$	83,757,785
Investments		923,581		—		39,871,225			40,794,806
Contingent Consideration Payable		—		—		(27,100,000	)		(27,100,000	)
Warrant Liability		—		—		(39,454,000	)		(39,454,000	)

	$	84,681,366	$	—	$	(26,682,775	)	$	57,998,591