- TCNNF Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
-
Shorts
-
S-1 Filing
Trulieve Cannabis (TCNNF) S-1IPO registration
Filed: 21 Jan 22, 5:31pm
British Columbia | 2833 | 84-2231905 | ||
(State or Other Jurisdiction of Incorporation or Organization) | (Primary Standard Industrial Classification Code No.) | (I.R.S. Employer Identification No.) |
Eric Powers, Esq. Trulieve Cannabis Corp. 6749 Ben Bostic Road Quincy, FL 32351 (850) 480-7955 | Stacie S. Aarestad, Esq. Ryan M. Rourke Reed, Esq. Foley Hoag LLP 155 Seaport Boulevard Boston, MA 02110 (617) 832-1000 |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer | ☒ | Smaller reporting company | ☐ | |||
Emerging growth company | ☒ |
Title of Each Class of Securities to be Registered | Amount to be Registered | Proposed Maximum Offering Price Per Share(1) | Proposed Maximum Aggregate Offering Price(1) | Amount of Registration Fee(2) | ||||
Subordinate Voting Shares, no par value | 1,577,600 | $23.68 | $37,357,568 | $3,463.05 | ||||
(1) | Estimated solely for purposes of computing the amount of the registration fee pursuant to Rule 457(c) under the Securities Act of 1933, as amended, on the basis of the average high and low sales price of the Registrant’s Subordinated Voting Shares as reported by the OTCQX Best Market on January 20, 2022. |
(2) | Calculated pursuant to Rule 457(c) based on an estimate of the proposed maximum aggregate offering price. |
Page | ||||
1 | ||||
11 | ||||
30 | ||||
31 | ||||
31 | ||||
31 | ||||
31 | ||||
32 | ||||
33 | ||||
36 | ||||
38 | ||||
46 | ||||
65 | ||||
68 | ||||
113 | ||||
114 | ||||
122 | ||||
131 | ||||
136 | ||||
138 | ||||
145 | ||||
147 | ||||
149 | ||||
154 | ||||
156 | ||||
156 | ||||
156 | ||||
F-1 |
• | Developing exceptional customer experiences and building brand loyalty through elevated retail experiences, high quality cannabis products, and customer first approach; |
• | Continuing to execute on our hub strategy by: |
• | Building additional scale and depth in our cornerstone markets of Arizona, Florida, and Pennsylvania; |
• | Expanding operations as appropriate in new and existing markets; and |
• | Pursuing organic license awards and strategic acquisition opportunities |
• | Distributing branded products through branded retail locations and wholesale network by: |
• | Expanding distribution of branded products through branded retail locations; |
• | Converting acquired, affiliated, and/or operated retail locations to Trulieve branded retail; and |
• | Developing and expanding wholesale channels with initial emphasis on Arizona, Massachusetts, Maryland, and Pennsylvania markets |
• | Innovating across product and consumer categories with a continued focus on meeting patient and customer needs; |
• | Investing in infrastructure and support for future growth; and |
• | Focusing on profitable growth and prudent capital allocation. |
• | being permitted to provide only two years of audited financial statements, in addition to any required unaudited interim financial statements, with correspondingly reduced “Management’s Discussion and Analysis of Financial Condition and Results of Operations” disclosure; |
• | an extended transition period for complying with new or revised accounting standards under Section 102(b)(1) of the JOBS Act; |
• | reduced disclosure about our executive compensation arrangements in our periodic reports, proxy statements and registration statements; |
• | exemptions from the requirements to hold a non-binding advisory vote on executive compensation or seek shareholder approval of golden parachute arrangements not previously approved; and |
• | an exemption from the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, as amended, or the Sarbanes-Oxley Act, in the assessment of our internal control over financial reporting. |
• | have $1.07 billion or more in annual revenue in a fiscal year; |
• | issue more than $1.0 billion of non-convertible debt during any three-year period; or |
• | become a “large accelerated filer” as defined in Rule 12b-2 promulgated under the Exchange Act, which would occur as of the end of our fiscal year where: (i) we have filed at least one annual report pursuant to the Exchange Act; (ii) we have been a company reporting with the Securities and Exchange Commission, or the SEC, for at least 12 months; and (iii) the market value of shares of our Subordinate Voting Shares that are held bynon-affiliates equals or exceeds $700.0 million as of the last business day of our most recently completed second fiscal quarter. |
Subordinate Voting Shares offered: | The selling shareholders may offer from time to time up to an aggregate of 1,577,600 Subordinate Voting Shares. | |
Subordinate Voting Shares outstanding: | As of September 30, 2021, 74,611,611 Subordinate Voting Shares were issued and outstanding and 54,919,596 Subordinate Voting Shares were issuable upon conversion of outstanding Multiple Voting Shares. In connection with the closing of the Harvest acquisition on October 1, 2021, we issued an additional 50,874,175 Subordinate Voting Shares. | |
Use of proceeds: | We will not receive any of the proceeds from the sale of Subordinate Voting Shares by the selling shareholders in this offering. | |
Risk Factors: | You should read the “Risk Factors” section and other information included in this prospectus for a discussion of factors to consider carefully before deciding to invest in our Subordinate Voting Shares. | |
Stock exchange listing: | The Subordinate Voting Shares trade on the Canadian Securities Exchange under the symbol “TRUL” and trade on the OTCQX Best Market under the symbol “TCNNF.” | |
Description of Capital Stock: | We have two classes of issued and outstanding shares: Subordinate Voting Shares and Multiple Voting Shares. The terms and conditions of the Subordinate Voting Shares and Multiple Voting Shares are identical except with respect to voting and conversion rights. Each Subordinate Voting Share is entitled to one vote, and each Multiple Voting Share is entitled to one vote in respect of each Subordinate Voting Share into which such Multiple Voting Share may then be converted. Each Multiple Voting Share may be converted into one hundred Subordinate Voting Shares at the option of its holder (based on the current Conversion Ratio, which is subject to adjustment in certain circumstances) and will be automatically converted into Subordinate Voting Shares if at any time all the following conditions are satisfied (or otherwise waived by special resolution of holders of Multiple Voting Shares): (A) the Subordinate Voting Shares issuable upon conversion of all the Multiple Voting Shares are registered for resale and may be sold by the holder thereof pursuant to an effective registration statement and/or prospectus covering the Subordinate Voting Shares under the Securities Act; (B) the Company is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act; and (C) the Subordinate Voting Shares are listed or quoted (and are not suspended from trading) on a recognized North American stock exchange or by way of reverse takeover transaction on the Toronto Stock Exchange, the TSX Venture Exchange, the CSE or Aequitas NEO Exchange (or any other stock exchange recognized as such by the Ontario Securities Commission). Because we are not registering for resale the Subordinate Voting Shares issuable upon conversion of all of the Multiple Voting Shares, we do not currently plan to require each holder of Multiple Voting Shares to convert their Multiple Voting Shares into Subordinate Voting Shares. |
Nine Months Ended September 30, | Year Ended December 31, | |||||||||||||||||||
2021 | 2020 | 2020 | 2019 | 2018 | ||||||||||||||||
(unaudited) | (in thousands) | |||||||||||||||||||
Statement of Operations Data: | ||||||||||||||||||||
Revenues, Net of Discounts | $ | 633,037 | $ | 353,096 | $ | 521,533 | $ | 252,819 | $ | 102,817 | ||||||||||
Cost of Goods Sold | 199,345 | 86,557 | 135,116 | 60,982 | 22,385 | |||||||||||||||
Gross Profit | 433,692 | 266,539 | 386,418 | 191,837 | 80,431 | |||||||||||||||
Operating Expenses: | ||||||||||||||||||||
General and Administrative | 55,869 | 22,696 | 36,056 | 14,071 | 19,156 | |||||||||||||||
Sales and Marketing | 142,858 | 80,764 | 119,395 | 59,349 | 25,050 | |||||||||||||||
Depreciation and Amortization | 19,829 | 8,612 | 12,600 | 5,079 | 1,138 | |||||||||||||||
Total Operating Expenses | 218,556 | 112,072 | 168,051 | 78,499 | 45,344 | |||||||||||||||
Income from Operations | 215,136 | 154,467 | 218,367 | 113,338 | 35,088 | |||||||||||||||
Other Income (Expense): | ||||||||||||||||||||
Interest Expense, Net | (20,693 | ) | (16,566 | ) | (20,237 | ) | (9,050 | ) | (2,103 | ) | ||||||||||
Other (Expense) Income, Net | 385 | (10,827 | ) | (40,680 | ) | (607 | ) | 60 | ||||||||||||
Total Other Expense | (20,308 | ) | (27,393 | ) | (60,917 | ) | (9,658 | ) | (2,044 | ) | ||||||||||
Income Before Provision for Income Taxes | 194,828 | 127,074 | 157,450 | 103,680 | 33,044 | |||||||||||||||
Provision For Income Taxes | 105,254 | 67,116 | 94,451 | 50,586 | 22,151 | |||||||||||||||
Net Income and Comprehensive Income | $ | 89,574 | $ | 59,958 | $ | 62,999 | $ | 53,094 | $ | 10,893 | ||||||||||
Net Income Per Share Attributable to Common Shareholders | ||||||||||||||||||||
Basic | $ | 0.73 | $ | 0.54 | $ | 0.55 | $ | 0.48 | $ | 0.11 | ||||||||||
Diluted | $ | 0.68 | $ | 0.52 | $ | 0.53 | $ | 0.46 | $ | 0.11 | ||||||||||
Weighted Average Common Shares Outstanding | ||||||||||||||||||||
Basic | 122,984 | 111,825 | 113,572 | 110,206 | 101,697 | |||||||||||||||
Diluted | 130,927 | 115,999 | 118,326 | 115,318 | 103,201 |
As of September 30, 2021 | ||||
(unaudited) (in thousands) | ||||
Consolidated Balance Sheet Data: | ||||
Cash | $ | 213,574 | ||
Working capital(1) | 291,235 | |||
Total assets | 1,276,039 | |||
Total liabilities | 453,396 | |||
Total shareholders’ equity | 822,643 |
(1) | We define working capital as current assets less current liabilities. |
• | Cannabis is illegal under United States federal law, the regulation of cannabis in the United States is uncertain and the cannabis industry is relatively new. |
• | Our ability to grow our medical and adult-use cannabis product offerings and dispensary services may be limited. |
• | We may acquire other companies or technologies and if we cannot manage our growth, it could have a material adverse effect on our business, financial condition and results of operations. |
• | Anti-Money Laundering Laws in the United States may limit access to funds from banks and other financial institutions. |
• | The re-classification of cannabis or changes in U.S. controlled substance laws and regulations could have a material adverse effect on our business, financial condition and results of operations. |
• | Potential regulation by the FDA could have a material adverse effect on our business, financial condition and results of operations. |
• | We have identified a material weakness in our internal control over financial reporting, and our management has concluded that our disclosure controls and procedures are not effective. While we are working to remediate any material weakness or significant deficiencies in our internal controls over financial reporting, we cannot assure you that additional material weaknesses or significant deficiencies will not occur in the future. If our internal control over financial reporting or our disclosure controls and procedures are not effective, we may not be able to accurately report our financial results or prevent fraud, which may cause investors to lose confidence in our reported financial information and may lead to a decline in our stock price. |
• | We could be materially adversely impacted due to restrictions under U.S. border entry laws. |
• | As a cannabis company, we may be subject to heightened scrutiny in Canada and the United States that could materially adversely impact the liquidity of the Subordinate Voting Shares. |
• | The market for the Subordinate Voting Shares may be limited for holders of our securities who live in the United States. |
• | The COVID-19 pandemic could adversely affect our business, financial condition and results of operations. |
• | We may not be able to locate and obtain the rights to operate at preferred locations. |
• | As a cannabis business, we are subject to certain tax provisions that have a material adverse effect on our business, financial condition and results of operations. |
• | We expect to be subject to taxation in both Canada and the United States, which could have a material adverse effect on our financial condition and results of operations. |
• | We may not have access to United States bankruptcy protections available to non-cannabis businesses. |
• | We are a holding company and our ability to pay dividends or make other distributions to shareholders may be limited. |
• | There is doubt regarding our ability to enforce contracts and our property is subject to risk of civil asset forfeiture. |
• | We face increasing competition that may materially and adversely affect our business, financial condition and results of operations. |
• | We are subject to limits on our ability to own the licenses necessary to operate our business, which will adversely affect our ability to grow our business and market share in certain states. |
• | We may not be able to accurately forecast our operating results and plan our operations due to uncertainties in the cannabis industry. |
• | We are subject to risks related to growing an agricultural product. |
• | We may not be able to adequately protect our intellectual property. |
• | We are highly dependent on certain key personnel. |
• | We may be at a higher risk of IRS audit. |
• | Product recalls could result in a material and adverse impact on our business, financial condition and results of operations and we face inherent risks of liability claims related to the use of our products. |
• | Our medical marijuana business may be impacted by consumer perception of the cannabis industry, which we cannot control or predict. |
• | We could be subject to criminal prosecution or civil liabilities under RICO. |
• | We are subject to security risks related to our products as well as our information and technology systems. |
• | We may have increased labor costs based on union activity. |
• | Our significant indebtedness may adversely affect our business, financial condition and financial results. |
• | We may be unable to obtain adequate insurance coverage. |
• | Additional issuances of Multiple Voting Shares or Subordinate Voting Shares may result in further dilution and could have anti-takeover effects. |
• | Sales of substantial amounts of Subordinate Voting Shares by our existing shareholders in the public market may have an adverse effect on the market price of the Subordinate Voting Shares. |
• | The market price for the Subordinate Voting Shares has been and is likely to continue to be volatile and there may not be sufficient liquidity in the markets for our Subordinate Voting Shares. |
• | Trulieve and Harvest may not integrate successfully. |
• | Other than publicly-available information, Trulieve has relied on information made available by Harvest. |
• | Disparate state-by-state |
• | We operate 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 including the jurisdictions in which Harvest, our newly acquired subsidiary, does business. |
• | We may be subject to constraints on and differences in marketing our products under varying state laws, including the laws of the states in which Harvest, our recently acquired subsidiary operates. |
• | The pro forma financial statements presented in this prospectus under the heading “ Unaudited Pro Forma Condensed Combined Financial Information |
• | Our subsidiaries, including Harvest, may not be able to obtain or maintain necessary permits and authorizations. |
• | We face exposure to fraudulent or illegal activity by employees, contractors, consultants and agents, including the employees, contractors, consultants and agents of Harvest, our recently acquired subsidiary, which may subject us to investigations and actions. |
• | We may encounter increasingly strict environmental regulation in connection with our operations and the associated permitting, which may increase the expenses for cannabis production or subject us to enforcement actions by regulatory authorities. |
• | We may be required to disclose personal information to government or regulatory entities in the jurisdictions in which we do business, including the government and regulatory agencies in the jurisdictions in which Harvest, our recently acquired subsidiary, does business. |
• | diversion of management time and focus from operating our business to addressing acquisition integration challenges; |
• | coordination of research and development and sales and marketing functions; |
• | retention of employees from the acquired company; |
• | cultural challenges associated with integrating employees from the acquired company into our organization; |
• | integration of the acquired company’s accounting, management information, human resources, and other administrative systems; |
• | the need to implement or improve controls, procedures, and policies at a business that prior to the acquisition may have lacked effective controls, procedures, and policies; |
• | potential write-offs of intangible assets or other assets acquired in transactions that may have an adverse effect on our operating results in a given period; |
• | liability for activities of the acquired company before the acquisition, including patent and trademark infringement claims, violations of laws, commercial disputes, tax liabilities, and other known and unknown liabilities; and |
• | litigation or other claims in connection with the acquired company, including claims from terminated employees, consumers, former stockholders, or other third parties. |
• | A governmental body or regulatory entity may determine that these structures are in violation of a legal or regulatory requirement or change such legal or regulatory requirements such that a commercial arrangement or management agreement structure violates such requirements (where it had not in the past). We will not be able to provide any assurance that a license application submitted by a third party will be accepted, especially if the management and operation of the license is dependent on a commercial arrangement or management agreement structure. |
• | There could be a material and adverse impact on the revenue stream we intend to receive from or on account of cannabis licenses (as we will not be the license holder, and therefore any economic benefit is received pursuant to a contractual arrangement). If a commercial arrangement or management agreement is terminated, we will no longer receive any economic benefit from the applicable dispensary and/or cultivation license. |
• | These structures could potentially result in the funds invested by us being used for unintended purposes, such as to fund litigation. |
• | If a management agreement or commercial arrangement structure is in place, we will not be the license holder of the applicable state-issued cannabis license, and therefore, only have contractual rights in respect of any interest in any such license. If the license holder fails to adhere to its contractual agreement with us, or if the license holder makes, or omits to make, decisions in respect of the license that we disagree with, we will only have contractual recourse and will not have recourse to any regulatory authority. |
• | The license holder may renege on its obligation to pay fees and other compensation pursuant to a commercial arrangement or management agreement or violate other provisions of these agreements. |
• | The license holder’s acts or omissions may violate the requirements applicable to it pursuant to the applicable dispensary and/or cultivation license, thus jeopardizing the status and economic value of the license holder (and, by extension, of our business). |
• | In the case of a management agreement, the license holder may terminate the agreement if any loan owing to us is paid back in full and the license holder is able to pay a break fee. |
• | In the case of a commercial arrangement, the license holder is a generally an employee or officer of Harvest or one of its subsidiaries (or an affiliate or associate of such individual or individuals); however, in a typical management agreement structure, the license is owned by a party or parties unrelated to Harvest or any of its subsidiaries. |
• | The license holder may attempt to terminate the commercial arrangement or management agreement in violation of its express terms. |
• | the number of shareholders; |
• | our operating performance and financial condition; |
• | the market for similar securities; |
• | the extent of coverage by securities or industry analysts; and |
• | the interest of securities dealers in making a market in the shares. |
As of September 30, 2021 | ||||
(in thousands) | ||||
Cash and cash equivalents | $ | 213,574 | ||
Notes payable | $ | 6,000 | ||
Notes payable—related party | 12,000 | |||
Operating lease liability | 47,921 | |||
Finance lease liability | 62,588 | |||
Construction finance liability | 92,021 | |||
Private placement notes liability, net | 119,478 | |||
Shareholders’ equity: | ||||
Common stock, no par value; 129,531,207 issued and outstanding | — | |||
Additional paid-in capital | 613,379 | |||
Accumulated earnings | 209,264 | |||
Total shareholders’ equity | 822,643 | |||
Total capitalization | $ | 1,162,651 | ||
Name of Selling Shareholder(1) | Subordinate Voting Shares Owned Before the Offering(2) | Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account | Subordinate Voting Shares Owned by the Selling Shareholder after the Offering | Percent of Subordinate Voting Shares to be Owned by the Selling Shareholder after the Offering | ||||||||||||
Patient Centric of Martha’s Vineyard Ltd. (3) | 258,383 | 258,383 | - | * | ||||||||||||
Sammartino Investments LLC(4) | 237,881 | 237,881 | - | * | ||||||||||||
Former Anna Holdings LLC (“Keystone Shops”) Equityholders(5) | 1,009,336 | 1,009,336 | - | * | ||||||||||||
Former Mountaineer Holding, LLC (“Mountaineer”) Equityholders(6) | 60,342 | 60,342 | - | * | ||||||||||||
Former Solevo West Virginia LLC Equityholders(7) | 11,658 | 11,658 | - | * |
* | Less than 1%. |
(1) | We do not know when or in what amounts the Selling Shareholders may offer Subordinate Voting Shares for sale. The Selling Shareholders may decide not to sell any or all of the shares offered by this prospectus. Because the Selling Shareholders may offer all or some of the shares pursuant to this offering, we cannot estimate the number of the shares that will be held by the Selling Shareholders after completion of the offering. However, for purposes of this table, we have assumed that, after completion of the offering, none of the shares covered by this prospectus will be held by the Selling Shareholders. |
(2) | Subordinate Voting Shares are listed on an as-converted basis and also include Subordinate Voting Shares issuable upon exercise of outstanding options and warrants. Multiple Voting Shares covert into Subordinate Voting Shares on aone-for-one hundred basis. |
(3) | Geoffrey Rose exercises voting and investment control over the Subordinate Voting Shares held by Patient Centric of Martha’s Vineyard Ltd. |
(4) | Robert C. Carr, Jr., John Brady, Justin Lundberg, Michael Scott, and Danny Wadhwani, being all of the Managers of Sammartino Investments LLC, exercise voting and investment control over the Subordinate Voting Shares held by Sammartino Investments LLC. |
(5) | Each of the Selling Shareholders listed in the table below are former equityholders of Keystone Shops that received Subordinate Voting Shares in connection with the sale of 100% of the membership interests of Keystone Shops to us. None of the Former Keystone Shops Equityholders has had a material relationship with us (or our predecessors or affiliates) in the past three years. |
Name of Former Keystone Equityholder | Subordinate Voting Shares Owned Before the Offering | Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account | Subordinate Voting Shares Owned by the Selling Shareholder after the Offering | |||||||||
Diane Exline Van de Beek | 498,612 | 498,612 | — | |||||||||
George Joseph Badey III | 249,306 | 249,306 | — | |||||||||
Michael Joseph Badey | 249,306 | 249,306 | — | |||||||||
John Schelpert Francis | 6,460 | 6,460 | — | |||||||||
Connor James McCue | 5,652 | 5,652 | — |
(6) | Each of the Selling Shareholders listed in the table below are former equityholders of Mountaineer that received Subordinate Voting Shares in connection with the sale of 100% of the membership interests of Mountaineer to us. None of the former Mountaineer equityholders has had a material relationship with us (or our predecessors or affiliates) in the past three years. |
Name of Former Mountaineer Equityholder | Subordinate Voting Shares Owned Before the Offering | Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account | Subordinate Voting Shares Owned by the Selling Shareholder after the Offering | |||||||||
MedCann LLC | 18,742 | 18,742 | — | |||||||||
Haid Holdings, LLC | 17,300 | 17,300 | — | |||||||||
Rookwood Holdings, LLC | 17,179 | 17,179 | — | |||||||||
Michael Haid | 2,319 | 2,319 | — | |||||||||
John Haid | 2,401 | 2,401 | — | |||||||||
Scott Lauer | 2,401 | 2,401 | — |
(7) | Each of the Selling Shareholders listed in the table below are former equityholders of Solevo West Virginia LLC that received Subordinate Voting Shares in connection with the sale of 100% of the membership interests of Solevo West Virginia LLC to us. None of the former Solevo West Virginia LLC equityholders has had a material relationship with us (or our predecessors or affiliates) in the past three years. |
Name of Former Solevo West Virginia Equityholder | Subordinate Voting Shares Owned Before the Offering | Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account | Subordinate Voting Shares Owned by the Selling Shareholder after the Offering | |||||||||
Natalie Aggarwal | 571 | 571 | — | |||||||||
Patrick Esposito | 571 | 571 | — | |||||||||
Gilbert Gabriel | 571 | 571 | — | |||||||||
John Gabriel | 571 | 571 | — | |||||||||
Paul Gabriel | 571 | 571 | — | |||||||||
Michael Green | 571 | 571 | — | |||||||||
Ken Juskowich | 571 | 571 | — | |||||||||
John Lynch | 571 | 571 | — | |||||||||
Robert Lynch | 571 | 571 | — | |||||||||
William Thomas McClellan | 571 | 571 | — | |||||||||
Thomas Bradley | 142 | 142 | — | |||||||||
Elizabeth Britz | 57 | 57 | — | |||||||||
Samuel Britz | 151 | 151 | — | |||||||||
Robert Capretto | 284 | 284 | — | |||||||||
Lucille Cichon | 459 | 459 | — | |||||||||
Mark J. Cichon | 115 | 115 | — | |||||||||
Lois Claycomb | 57 | 57 | — | |||||||||
Mary Jane Conley | 113 | 113 | — | |||||||||
Nick Geanopulos | 118 | 118 | — | |||||||||
ETodd Group, LLC | 567 | 567 | — | |||||||||
William Fritz | 227 | 227 | — | |||||||||
Jude Giovengo and Donna Iannelli | 199 | 199 | — | |||||||||
Steven Labovitz | 113 | 113 | — | |||||||||
Rocco Levine | �� | 24 | 24 | — | ||||||||
Tasso J. Liartis | 102 | 102 | — | |||||||||
Larry D. Loperfito | 28 | 28 | — | |||||||||
Kaylen, LLC | 574 | 574 | — | |||||||||
William Resnick | 57 | 57 | — | |||||||||
James Koll | 28 | 28 | — | |||||||||
Patrick Gannon | 23 | 23 | — | |||||||||
Louis S. Gold | 113 | 113 | — | |||||||||
Markham Magic, LLC | 567 | 567 | — | |||||||||
Jordan Marks | 113 | 113 | — | |||||||||
Joshua S. Marks | 113 | 113 | — | |||||||||
Kathleen Martella-Zucco | 191 | 191 | — | |||||||||
Jacqueline Martella | 191 | 191 | — | |||||||||
Joseph Martella | 191 | 191 | — | |||||||||
Alexander J. Micklow | 102 | 102 | — | |||||||||
Mohan Patel | 102 | 102 | — | |||||||||
Michael Ong | 102 | 102 | — | |||||||||
David P. Siegal | 113 | 113 | — | |||||||||
Paul A. Talloram | 102 | 102 | — | |||||||||
Christopher Tresnicky | 170 | 170 | — | |||||||||
Douglas Truter | 142 | 142 | — | |||||||||
Rory Vitale | 198 | 198 | — |
Nine Months Ended September 30, | Year Ended December 31, | |||||||||||||||||||
2021 | 2020 | 2020 | 2019 | 2018 | ||||||||||||||||
(unaudited) | (in thousands) | |||||||||||||||||||
Statement of Operations Data: | ||||||||||||||||||||
Revenues, Net of Discounts | $ | 633,037 | $ | 353,096 | $ | 521,533 | $ | 252,819 | $ | 102,817 | ||||||||||
Cost of Goods Sold | 199,345 | 86,557 | 135,116 | 60,982 | 22,385 | |||||||||||||||
Gross Profit | 433,692 | 266,539 | 386,418 | 191,837 | 80,431 | |||||||||||||||
Operating Expenses: | ||||||||||||||||||||
General and Administrative | 55,869 | 22,696 | 36,056 | 14,071 | 19,156 | |||||||||||||||
Sales and Marketing | 142,858 | 80,764 | 119,395 | 59,349 | 25,050 | |||||||||||||||
Depreciation and Amortization | 19,829 | 8,612 | 12,600 | 5,079 | 1,138 | |||||||||||||||
Total Operating Expenses | 218,556 | 112,072 | 168,051 | 78,499 | 45,344 | |||||||||||||||
Income from Operations | 215,136 | 154,467 | 218,367 | 113,338 | 35,088 | |||||||||||||||
Other Income (Expense): | ||||||||||||||||||||
Interest Expense, Net | (20,693 | ) | (16,566 | ) | (20,237 | ) | (9,050 | ) | (2,103 | ) | ||||||||||
Other (Expense) Income, Net | 385 | (10,827 | ) | (40,680 | ) | (607 | ) | 60 | ||||||||||||
Total Other Expense | (20,308 | ) | (27,393 | ) | (60,917 | ) | (9,658 | ) | (2,044 | ) | ||||||||||
Income Before Provision for Income Taxes | 194,828 | 127,074 | 157,450 | 103,680 | 33,044 | |||||||||||||||
Provision For Income Taxes | 105,254 | 67,116 | 94,451 | 50,586 | 22,151 | |||||||||||||||
Net Income and Comprehensive Income | $ | 89,574 | $ | 59,958 | $ | 62,999 | $ | 53,094 | $ | 10,893 | ||||||||||
Net Income Per Share Attributable to Common Shareholders | ||||||||||||||||||||
Basic | $ | 0.73 | $ | 0.54 | $ | 0.55 | $ | 0.48 | $ | 0.11 | ||||||||||
Diluted | $ | 0.68 | $ | 0.52 | $ | 0.53 | $ | 0.46 | $ | 0.11 | ||||||||||
Weighted Average Common Shares Outstanding | ||||||||||||||||||||
Basic | 122,984 | 111,825 | 113,572 | 110,206 | 101,697 | |||||||||||||||
Diluted | 130,927 | 115,999 | 118,326 | 115,318 | 103,201 |
As of September 30, 2021 | As of December 31, | |||||||||||
2020 | 2019 | |||||||||||
(unaudited) | (in thousands) | |||||||||||
Consolidated Balance Sheet Data: | ||||||||||||
Cash and cash equivalents | $ | 213,574 | $ | 146,713 | $ | 91,813 | ||||||
Working capital(1) | 291,235 | 189,150 | 112,804 | |||||||||
Total assets | 1,276,039 | 816,112 | 385,996 | |||||||||
Total liabilities | 453,396 | 368,208 | 253,114 | |||||||||
Total shareholders’ equity | 822,643 | 447,904 | 132,883 |
(1) | We define working capital as current assets less current liabilities. |
Pro Forma | ||||||||||||||||||
Trulieve | Harvest | Adjustments | Notes | Combined | ||||||||||||||
ASSETS | ||||||||||||||||||
Current assets: | ||||||||||||||||||
Cash and cash equivalents | $ | 213,574 | $ | 86,561 | $ | — | $ | 300,135 | ||||||||||
Restricted cash | — | 3,000 | — | 3,000 | ||||||||||||||
Accounts receivable, net | 8,487 | 11,146 | (2,340 | ) | (a) | 17,293 | ||||||||||||
Receivable for license sale | — | — | 55,000 | (b) | 55,000 | |||||||||||||
Notes receivable, current portion | — | 12,079 | — | 12,079 | ||||||||||||||
Inventories, net | 133,874 | 58,690 | (2,840 | ) | (a) | 189,724 | ||||||||||||
Income tax receivable | 3,978 | — | (3,978 | ) | (c) | — | ||||||||||||
Prepaid expenses and other current assets | 25,791 | 11,062 | — | 36,853 | ||||||||||||||
Total current assets | 385,704 | 182,538 | 45,842 | 614,084 | ||||||||||||||
Notes receivable | — | 18,058 | — | 18,058 | ||||||||||||||
Property and equipment, net | 501,109 | 172,837 | — | 673,946 | ||||||||||||||
Right of use asset - operating, net | 45,753 | 116,494 | — | 162,247 | ||||||||||||||
Right of use asset - finance, net | 58,393 | — | — | 58,393 | ||||||||||||||
Corporate investments | — | 41,271 | — | 41,271 | ||||||||||||||
Goodwill and intangible assets, net | 273,003 | 384,432 | 952,047 | (a)(b)(d)(e)(f)(g)(h) | 1,609,482 | |||||||||||||
Assets held for sale | — | 8,544 | — | 8,544 | ||||||||||||||
Other assets | 12,077 | 29,892 | — | 41,969 | ||||||||||||||
TOTAL ASSETS | $ | 1,276,039 | $ | 954,066 | $ | 997,889 | $ | 3,227,994 | ||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||
Current liabilities: | ||||||||||||||||||
Accounts payable and accrued liabilities | $ | 62,769 | $ | 57,505 | $ | 7,538 | (a)(b)(d) | $ | 127,812 | |||||||||
Contingent liabilities | — | 16,068 | 3,500 | (h) | 19,568 | |||||||||||||
Income tax payable | — | 16,924 | (3,978 | ) | (c) | 12,946 | ||||||||||||
Deferred revenue | 4,082 | 2,375 | — | 6,457 | ||||||||||||||
Notes payable - current portion | 6,000 | 134,472 | — | 140,472 | ||||||||||||||
Notes payable - related party - current portion | 12,000 | — | — | 12,000 | ||||||||||||||
Operating lease liability - current portion | 4,264 | 1,895 | — | 6,159 | ||||||||||||||
Finance lease liability - current portion | 5,354 | — | — | 5,354 | ||||||||||||||
Total current liabilities | 94,469 | 229,239 | 7,060 | 330,768 | ||||||||||||||
Long-term liabilities: | ||||||||||||||||||
Notes payable | — | 135,580 | 8,355 | (e) | 143,935 | |||||||||||||
Warrant liability | — | 1,997 | 1,106 | (g) | 3,103 | |||||||||||||
Operating lease liability | 43,657 | 116,620 | — | 160,277 | ||||||||||||||
Finance lease liability | 57,234 | — | — | 57,234 | ||||||||||||||
Private placement notes liability, net | 119,478 | — | — | 119,478 | ||||||||||||||
Other long-term liabilities | 6,438 | 2,282 | — | 8,720 | ||||||||||||||
Construction finance liability | 92,021 | 16,012 | — | 108,033 | ||||||||||||||
Deferred tax liability | 40,099 | 53,082 | — | 93,181 | ||||||||||||||
TOTAL LIABILITIES | $ | 453,396 | $ | 554,812 | $ | 16,521 | $ | 1,024,729 | ||||||||||
Commitments and contingencies | ||||||||||||||||||
Common stock, no par value | — | — | — | — | ||||||||||||||
Additional paid-in-capital | 613,379 | 769,353 | 611,241 | (f)(g) | 1,993,973 | |||||||||||||
Accumulated earnings | 209,264 | (370,127 | ) | 370,127 | (f) | 209,264 | ||||||||||||
Total shareholders’ equity attributed to entity | 822,643 | 399,226 | 981,368 | 2,203,237 | ||||||||||||||
Non-controlling interest | — | 28 | — | 28 | ||||||||||||||
TOTAL SHAREHOLDERS’ EQUITY | 822,643 | 399,254 | 981,368 | 2,203,265 | ||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 1,276,039 | $ | 954,066 | $ | 997,889 | $ | 3,227,994 | ||||||||||
Pro Forma | ||||||||||||||||||
Trulieve | Harvest | Adjustments | Notes | Combined | ||||||||||||||
Revenues, net of discounts | $ | 633,037 | $ | 287,865 | $ | (7,710 | ) | (i)(j) | $ | 913,192 | ||||||||
Cost of goods sold | 199,345 | 142,161 | 9,171 | (i)(j) | 350,677 | |||||||||||||
Gross profit | 433,692 | 145,704 | (16,881 | ) | 562,515 | |||||||||||||
Expenses: | ||||||||||||||||||
Sales and marketing | 142,858 | 3,270 | 45,917 | (j) | 192,045 | |||||||||||||
General and administrative | 55,869 | 113,680 | (46,060 | ) | (j) | 123,489 | ||||||||||||
Depreciation and amortization | 19,829 | 8,181 | 9,640 | (k) | 37,650 | |||||||||||||
Total expenses | 218,556 | 125,131 | 9,497 | 353,184 | ||||||||||||||
Income from operations | 215,136 | 20,573 | (26,378 | ) | 209,331 | |||||||||||||
Other income (expense): | ||||||||||||||||||
Interest expense, net | (20,693 | ) | (27,651 | ) | — | (48,344 | ) | |||||||||||
Other (expense) income, net | 385 | (5,460 | ) | 1,898 | (j) | (3,177 | ) | |||||||||||
Fair value of liability adjustment | — | (31,634 | ) | — | (31,634 | ) | ||||||||||||
Fair value of contingent liabilities | — | (12,000 | ) | 12,000 | (j) | — | ||||||||||||
Total other expense | (20,308 | ) | (76,745 | ) | 13,898 | (83,155 | ) | |||||||||||
Income (loss) before provision for income taxes | 194,828 | (56,172 | ) | (12,480 | ) | 126,176 | ||||||||||||
Provision for income taxes | 105,254 | 18,015 | — | 123,269 | ||||||||||||||
Net income (loss) from continuing operations before non-controlling interest | 89,574 | (74,187 | ) | (12,480 | ) | 2,907 | ||||||||||||
Net income (loss ) from discontinued operations, net of tax | — | (1,972 | ) | — | (1,972 | ) | ||||||||||||
Net income (loss) before non-controlling interest | 89,574 | (76,159 | ) | (12,480 | ) | 935 | ||||||||||||
Net income attributed to non-controlling interest | — | 361 | — | 361 | ||||||||||||||
Net income (loss) and comprehensive income attributed to entity | $ | 89,574 | $ | (76,520 | ) | $ | (12,480 | ) | $ | 574 | ||||||||
Pro Forma | ||||||||||||||||||||
Trulieve | Harvest | Adjustments | Notes | Combined | ||||||||||||||||
Revenues, net of discounts | $ | 521,533 | $ | 231,460 | $ | (1,563 | ) | (j) | $ | 751,430 | ||||||||||
Cost of goods sold | 135,115 | 129,873 | 12,759 | (j) | 277,747 | |||||||||||||||
Gross profit | 386,418 | 101,587 | (14,322 | ) | 473,683 | |||||||||||||||
Expenses: | ||||||||||||||||||||
Sales and marketing | 119,395 | 4,960 | 47,962 | (j) | 172,317 | |||||||||||||||
General and administrative | 36,056 | 122,762 | (60,721 | ) | (j) | 98,097 | ||||||||||||||
Depreciation and amortization | 12,600 | 7,920 | 10,970 | (k) | 31,490 | |||||||||||||||
Total expenses | 168,051 | 135,642 | (1,789 | ) | 301,904 | |||||||||||||||
Income from operations | 218,367 | (34,055 | ) | (12,533 | ) | 171,779 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Interest expense, net | (20,237 | ) | (38,612 | ) | — | (58,849 | ) | |||||||||||||
Other (expense) income, net | (40,680 | ) | 28,142 | 1,563 | (j) | (10,975 | ) | |||||||||||||
Fair value of liability adjustment | — | (10,125 | ) | — | (10,125 | ) | ||||||||||||||
Total other expense | (60,917 | ) | (20,595 | ) | 1,563 | (79,949 | ) | |||||||||||||
Income (loss) before provision for income taxes | 157,450 | (54,650 | ) | (10,970 | ) | 91,830 | ||||||||||||||
Provision for income taxes | 94,451 | 3,650 | — | 98,101 | ||||||||||||||||
Net income (loss) from continuing operations before non-controlling interest | 62,999 | (58,300 | ) | (10,970 | ) | (6,271 | ) | |||||||||||||
Net income (loss ) from discontinued operations, net of tax | — | (1,278 | ) | — | (1,278 | ) | ||||||||||||||
Net income (loss) before non-controlling interest | 62,999 | (59,578 | ) | (10,970 | ) | (7,549 | ) | |||||||||||||
Net income attributed to non-controlling interest | — | 52 | — | 52 | ||||||||||||||||
Net income (loss) and comprehensive income attributed to entity | $ | 62,999 | $ | (59,630 | ) | $ | (10,970 | ) | $ | (7,601 | ) | |||||||||
1. | Basis of Presentation |
• | Trulieve’s Quarterly Report filed on Form 10-Q for the period ended September 30, 2021; |
• | Trulieve’s Annual Report filed on Form 10-K for the year ended December 31, 2020; |
• | Harvest’s Financial Statements for the period ended September 30, 2021; and |
• | Harvest’s Annual Report filed on Form 10-K for the year ended December 31, 2020. |
2. | Pro forma Adjustments |
(a) | Elimination of trade activity between Trulieve and Harvest. |
(b) | Amounts related to the sale of Harvest’s Florida cannabis license, which was contingent upon the completion of this transaction and completed on October 1, 2021. |
(c) | Reclassification of Trulieve historical net tax position (receivable) with Harvest historical net tax position (payable) to reflect pro forma combined net taxes payable position. |
(d) | Accrual of payments contingent upon the transaction. |
(e) | Reclassification of Harvest historical unamortized debt discounts and issuance costs to Goodwill. |
(f) | Reclassification of Harvest historical equity to Goodwill. |
(g) | Estimate of fair value of purchase consideration. Fair value of some equity instruments exchanged is being finalized. |
(h) | Increase to contingent legal liability for probability of outcome based on currently available information. Contingent liabilities are still in the process of being evaluated and amounts could differ in future presentations. |
(i) | Elimination of trade activity between Trulieve and Harvest. |
(j) | Reclassifications of Harvest historical amounts to align with Trulieve presentation of similar amounts. |
(k) | Harvest’s historical policy is to assign an indefinite life to intangible assets such as licenses and permits, internally developed, and trade names. Trulieve’s policy assigns a 15-year life to similar intangible assets. Adjustment estimates the amortization that would have been recorded by Harvest under Trulieve’s policy. This does not account for the adjusted fair value or use determinations that will occur in the fair value assessments that are still in process. |
3. | Purchase Price Allocation |
Harvest’s Subordinate Voting Shares outstanding as of September 30, 2021 | 434,823,273 | |||
Exchange Ratio | 0.1170 | |||
Trulieve Subordinate Voting Shares issued based on Exchange Ratio* | 50,874,175 | |||
Price per Trulieve Subordinate Voting Share at Closing | $ | 26.91 | ||
Total fair value of exchanged Trulieve Subordinate Voting Shares | $ | 1,369,024 | ||
Estimated fair value of other outstanding equity instruments | $ | 11,571 | ||
Estimated fair value of warrants classified as liabilities | $ | 3,103 | ||
Total estimated consideration | $ | 1,383,698 |
* | Does not recalculate exactly due to rounding on shares issued by holder. |
Consideration: | ||||
Trulieve Subordinated Voting Shares | $ | 1,369,024 | ||
Estimated fair value of other outstanding equity instruments | 11,571 | |||
Estimated fair value of warrants classified as liabilities | 3,103 | |||
Estimated fair value of consideration exchanged | $ | 1,383,698 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Cash and cash equivalents | $ | 89,561 | ||
Accounts receivable, net | 11,146 | |||
Receivable for license sale | 55,000 | |||
Inventories, net | 55,850 | |||
Prepaid expenses and other current assets | 11,062 | |||
Notes receivable | 30,137 | |||
Property and equipment, net | 172,837 | |||
Right of use assets, net | 116,494 | |||
Other assets | 79,707 | |||
Total tangible assets | 621,794 | |||
Goodwill and other intangibles | 1,336,479 | |||
Total assets | 1,958,273 | |||
Accounts payable and accrued liabilities | (67,383 | ) | ||
Contingent liabilities | (19,568 | ) | ||
Other current liabilities | (19,298 | ) | ||
Notes payable | (278,407 | ) | ||
Operating lease liability | (118,515 | ) | ||
Other long-term liabilities | (71,376 | ) | ||
Noncontrolling interest | (28 | ) | ||
Total liabilities assumed | (574,575 | ) | ||
Net assets acquired | $ | 1,383,698 | ||
4. | Pro Forma Earnings Per Share – Basic and Diluted |
September 30, 2021 | ||||
Pro forma earnings per Trulieve Subordinate Voting Shares – basic | ||||
Historical basic weighted average Trulieve Subordinate Voting Shares at Sept. 30, 2021 | 122,983,729 | |||
Historical basic weighted average Harvest Subordinate Voting Shares at Sept. 30, 2021 | 414,421,086 | |||
Exchange Ratio | 0.1170 | |||
Incremental Trulieve Subordinate Voting Shares issued in the Arrangement | 48,487,267 | |||
Pro forma combined basic weighted average Trulieve Subordinate Voting Shares | 171,470,996 | |||
Pro forma combined net income from continuing operations before non-controlling interest for the nine months ended September 30, 2021 | $ | 2,907 | ||
Pro forma combined earnings per Trulieve Pro forma Subordinate Voting Shares – basic | $ | 0.02 |
Pro forma earnings per Trulieve Subordinate Voting Shares – diluted | ||||
Historical diluted weighted average Trulieve Subordinate Voting Shares at Sept. 30, 2021 | 130,927,083 | |||
Historical diluted weighted average Harvest Subordinate Voting Shares at Sept. 30, 2021 | 424,676,958 | |||
Exchange Ratio | 0.1170 | |||
Incremental Trulieve Subordinate Voting Shares issued in the Arrangement | 49,687,204 | |||
Pro forma combined diluted weighted average Trulieve Subordinate Voting Shares | 180,614,287 | |||
Pro forma combined net income from continuing operations before non-controlling interest for the year ended September 30, 2021 | $ | 2,907 | ||
Pro forma interest and amortization on convertible debt | $ | 3,215 | ||
Pro forma combined net income from continuing operations before non-controlling interest for the nine months ended September 30, 2021 | $ | 6,122 | ||
Pro forma combined earnings per Trulieve Pro forma Subordinate Voting Shares - diluted | $ | 0.03 | ||
December 31, 2020 | ||||
Pro forma earnings per Trulieve Subordinate Voting Shares – basic | ||||
Historical basic weighted average Trulieve Subordinate Voting Shares at Dec. 31, 2020 | 113,572,379 | |||
Historical weighted average Harvest Subordinate Voting Shares at Dec. 31, 2020 | 354,757,211 | |||
Exchange Ratio | 0.1170 | |||
Incremental Trulieve Subordinate Voting Shares issued in the Arrangement | 41,506,594 | |||
Pro forma combined basic weighted average Trulieve Subordinate Voting Shares | 155,078,973 | |||
Pro forma combined net loss from continuing operations before non-controlling interest for the year ended December 31, 2020 | $ | (6,271 | ) | |
Pro forma combined loss per Trulieve Pro forma Subordinate Voting Shares – basic | $ | (0.04 | ) | |
Pro forma earnings per Trulieve Subordinate Voting Shares - diluted | ||||
Historical diluted weighted average Trulieve Subordinate Voting Shares at Dec. 31, 2020 | 113,572,379 | |||
Historical weighted average Harvest Subordinate Voting Shares at Dec. 31, 2020 | 354,757,211 | |||
Exchange Ratio | 0.1170 | |||
Incremental Trulieve Subordinate Voting Shares issued in the Arrangement | 41,506,594 | |||
Pro forma combined diluted weighted average Trulieve Subordinate Voting Shares | 155,078,973 | |||
Pro forma combined net loss from continuing operations before non-controlling interest for the year ended December 31, 2020 | $ | (6,271 | ) | |
Pro forma combined earnings per Trulieve Pro forma Subordinate Voting Shares – diluted | $ | (0.04 | ) |
Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | |||||||||||||||||||||
2021 | 2020 | % | 2021 | 2020 | % | |||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
Revenues, net of discounts | $ | 224,092 | $ | 136,274 | 64 | % | $ | 633,037 | $ | 353,096 | 79 | % |
Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | |||||||||||||||||||||
2021 | 2020 | % | 2021 | 2020 | % | |||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
Cost of goods sold | $ | 70,147 | $ | 34,097 | 106 | % | $ | 199,345 | $ | 86,557 | 130 | % | ||||||||||||
% of total revenues | 31 | % | 25 | % | 31 | % | 25 | % |
Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | |||||||||||||||||||||
2021 | 2020 | % | 2021 | 2020 | % | |||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
Gross profit | $ | 153,945 | $ | 102,177 | 51 | % | $ | 433,692 | $ | 266,539 | 63 | % | ||||||||||||
% of total revenues | 69 | % | 75 | % | 69 | % | 75 | % |
Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | |||||||||||||||||||||
2021 | 2020 | % | 2021 | 2020 | % | |||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
Sales and marketing expenses | $ | 51,724 | $ | 30,890 | 67 | % | $ | 142,858 | $ | 80,764 | 77 | % | ||||||||||||
% of total revenues | 23 | % | 23 | % | 23 | % | 23 | % |
Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | |||||||||||||||||||||
2021 | 2020 | % | 2021 | 2020 | % | |||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
General and administrative expenses | $ | 28,218 | $ | 8,502 | 232 | % | $ | 55,869 | $ | 22,696 | 146 | % | ||||||||||||
% of total revenues | 13 | % | 6 | % | 9 | % | 6 | % |
Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | |||||||||||||||||||||
2021 | 2020 | % | 2021 | 2020 | % | |||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
Depreciation and amortization expenses | $ | 7,728 | $ | 3,314 | 133 | % | $ | 19,829 | $ | 8,612 | 130 | % | ||||||||||||
% of total revenues | 3 | % | 2 | % | 3 | % | 2 | % |
Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | |||||||||||||||||||||
2021 | 2020 | % | 2021 | 2020 | % | |||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
Total other expense, net | $ | 6,056 | $ | 16,108 | (62 | %) | $ | 20,308 | $ | 27,393 | (26 | %) | ||||||||||||
% of total revenues | 3 | % | 12 | % | 3 | % | 8 | % |
Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | |||||||||||||||||||||
2021 | 2020 | % | 2021 | 2020 | % | |||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
Provision for income taxes | $ | 41,603 | $ | 25,948 | 60 | % | $ | 105,254 | $ | 67,116 | 57 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
Net income and comprehensive income | $ | 18,616 | $ | 17,415 | 7 | % | $ | 89,574 | $ | 59,958 | 49 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
Adjusted EBITDA | $ | 98,034 | $ | 68,724 | 43 | % | $ | 283,702 | $ | 178,668 | 59 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||
Net income and comprehensive income | $ | 18,616 | $ | 17,415 | $ | 89,574 | $ | 59,958 | ||||||||
Add impact of: | ||||||||||||||||
Interest expense, net | 6,145 | 5,352 | 20,693 | 16,566 | ||||||||||||
Provision for income taxes | 41,603 | 25,948 | 105,254 | 67,116 | ||||||||||||
Depreciation and amortization | 7,728 | 3,314 | 19,829 | 8,612 | ||||||||||||
Depreciation included in cost of goods sold | 5,709 | 2,533 | 14,396 | 7,424 | ||||||||||||
EBITDA | 79,801 | 54,562 | 249,746 | 159,676 | ||||||||||||
Acquisition and transaction costs | 11,114 | — | 14,335 | — | ||||||||||||
COVID related expenses | 503 | 2,883 | 6,014 | 5,957 | ||||||||||||
Share-based compensation and related premiums | 4,922 | 523 | 6,407 | 2,208 | ||||||||||||
Inventory step up, fair value | 710 | — | 3,238 | — | ||||||||||||
Integration and transition costs | 838 | — | 2,725 | — | ||||||||||||
Other non-recurring costs | 235 | — | 1,622 | — | ||||||||||||
Other expense (income), net | (89 | ) | 10,756 | (385 | ) | 10,827 | ||||||||||
Total adjustment | 18,233 | 14,162 | 33,956 | 18,992 | ||||||||||||
Adjusted EBITDA | $ | 98,034 | $ | 68,724 | $ | 283,702 | $ | 178,668 | ||||||||
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Revenues, Net of Discounts | $ | 521,533 | $ | 252,819 | $ | 268,714 | 106 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Cost of Goods Sold | $ | 135,116 | $ | 60,982 | $ | 74,134 | 122 | % | ||||||||
% of Total Revenues | 26 | % | 24 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Gross Profit | $ | 386,418 | $ | 191,837 | $ | 194,581 | 101 | % | ||||||||
% of Total Revenues | 74 | % | 76 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Sales and Marketing Expenses | $ | 119,395 | $ | 59,349 | $ | 60,046 | 101 | % | ||||||||
% of Total Revenues | 23 | % | 23 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
General and Administrative Expenses | $ | 36,056 | $ | 14,071 | $ | 21,985 | 156 | % | ||||||||
% of Total Revenues | 7 | % | 6 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Depreciation and Amortization Expenses | $ | 12,600 | $ | 5,079 | $ | 7,521 | 148 | % | ||||||||
% of Total Revenues | 2 | % | 2 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Total Other Income (Expense), Net | $ | (60,917 | ) | $ | (9,658 | ) | $ | (51,259 | ) | 531 | % | |||||
% of Total Revenues | (12 | )% | (4 | )% |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Provision for Income Taxes | $ | 94,451 | $ | 50,586 | $ | 43,865 | 87 | % | ||||||||
Effective Tax Rate |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Net Income and Comprehensive Income | $ | 62,999 | $ | 53,094 | $ | 9,905 | 19 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Adjusted EBITDA | $ | 250,952 | $ | 126,409 | $ | 124,543 | 99 | % |
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
(dollars in thousands) | ||||||||
Net Income and Comprehensive Income | $ | 62,999 | $ | 53,094 | ||||
Add (Deduct) Impact of: | ||||||||
Depreciation and Amortization | 12,600 | 5,079 | ||||||
Depreciation included in Cost of Goods Sold | 11,542 | 7,992 | ||||||
Interest Expense, Net | 20,237 | 9,050 | ||||||
Provision for Income Taxes | 94,451 | 50,586 | ||||||
EBITDA | 201,829 | 125,802 | ||||||
Share-Based Compensation | 2,765 | — | ||||||
Other Expense (Income), Net | 40,680 | 607 | ||||||
Acquisition and Transaction Costs | 4,724 | — | ||||||
Inventory Step up, Fair value | 955 | — | ||||||
Total Adjustment | $ | 187,953 | $ | 73,314 | ||||
Adjusted EBITDA | $ | 250,952 | $ | 126,409 | ||||
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2019 | 2018 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Revenues, Net of Discounts | $ | 252,819 | $ | 102,817 | $ | 150,002 | 146 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2019 | 2018 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Cost of Goods Sold | $ | 60,982 | $ | 22,385 | $ | 38,596 | 172 | % | ||||||||
% of Total Revenues | 24 | % | 22 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2019 | 2018 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Gross Profit | $ | 191,837 | $ | 80,431 | $ | 111,406 | 139 | % | ||||||||
% of Total Revenues | 76 | % | 78 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2019 | 2018 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Sales and Marketing Expenses | $ | 59,349 | $ | 25,050 | $ | 34,299 | 137 | % | ||||||||
% of Total Revenues | 23 | % | 24 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2019 | 2018 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
General and Administrative Expenses | $ | 14,071 | $ | 19,156 | $ | (5,085 | ) | (27 | %) | |||||||
% of Total Revenues | 6 | % | 19 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2019 | 2018 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Depreciation and Amortization Expenses | $ | 5,079 | $ | 1,138 | $ | 3,941 | 346 | % | ||||||||
% of Total Revenues | 2 | % | 1 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2019 | 2018 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Total Other Income (Expense), Net | $ | (9,658 | ) | $ | (2,044 | ) | $ | (7,614 | ) | 373 | % | |||||
% of Total Revenues | (4 | )% | (2 | )% |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2019 | 2018 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Provision for Income Taxes | $ | 50,586 | $ | 22,151 | $ | 28,435 | 128 | % | ||||||||
Effective Tax Rate | 49 | % | 67 | % |
Year Ended December 31, | Change Increase / (Decrease) | |||||||||||||||
2019 | 2018 | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Net Income and Comprehensive Income | $ | 53,094 | $ | 10,893 | $ | 42,202 | 387 | % |
Nine Months Ended September 30, 2021 | Year Ended December 31, 2020 | Year Ended December 31, 2019 | ||||||||||
(unaudited) | ||||||||||||
Cash and cash equivalents | $ | 213,574 | $ | 146,713 | $ | 91,813 | ||||||
Outstanding debt: | ||||||||||||
Notes payable | 6,000 | 6,000 | 6,000 | |||||||||
Notes payable - related party | 12,000 | 12,011 | 12,903 | |||||||||
Private placement notes | 130,000 | 130,000 | 130,000 | |||||||||
Warrant liability | — | — | 9,892 | |||||||||
Operating lease liability | 47,921 | 31,397 | 23,143 | |||||||||
Finance lease liability | 62,588 | 38,935 | 19,440 | |||||||||
Construction finance liability | $ | 92,021 | $ | 82,047 | $ | 22,956 |
Nine Months Ended September 30, | ||||||||
2021 | 2020 | |||||||
(dollars in thousands) | ||||||||
Net cash provided by operating activities | $ | 75,080 | $ | 72,840 | ||||
Net cash used in investing activities | (237,642 | ) | (90,814 | ) | ||||
Net cash provided by financing activities | 229,423 | 119,538 | ||||||
Net increase in cash and cash equivalents | 66,861 | 101,564 | ||||||
Cash and cash equivalents, beginning of period | 146,713 | 91,813 | ||||||
Cash and cash equivalents, end of period | $ | 213,574 | $ | 193,377 |
Year Ended December 31, | ||||||||||||
2020 | 2019 | 2018 | ||||||||||
(dollars in thousands) | ||||||||||||
Net Cash Provided by Operating Activities | $ | 99,643 | $ | 19,073 | $ | 23,517 | ||||||
Net Cash Used in Investing Activities | (174,654 | ) | (94,673 | ) | (51,055 | ) | ||||||
Net Cash Provided by Financing Activities | 129,911 | 142,982 | 50,561 | |||||||||
Net Increase in Cash and Cash Equivalents | 54,900 | 67,383 | 23,023 | |||||||||
Cash and Cash Equivalents, Beginning of Year | 91,813 | 24,430 | 1,407 | |||||||||
Cash and Cash Equivalents, End of Year | $ | 146,713 | $ | 91,813 | $ | 24,430 |
<1 Year | 1 to 3 Years | 3 to 5 Years | >5 Years | Total | ||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 62,769 | $ | — | $ | — | $ | — | $ | 62,769 | ||||||||||
Notes payable | 6,000 | — | — | — | 6,000 | |||||||||||||||
Notes payable - related party | 12,000 | — | — | — | 12,000 | |||||||||||||||
Private placement notes | — | — | 130,000 | — | 130,000 | |||||||||||||||
Operating lease liability | 1,991 | 16,059 | 15,559 | 35,893 | 69,502 | |||||||||||||||
Finance lease liability | 2,494 | 23,755 | 18,464 | 43,875 | 88,588 | |||||||||||||||
Construction finance liability | 12,300 | 38,963 | 27,792 | 164,432 | 243,487 |
<1 Year | 1 to 3 Years | 3 to 5 Years | >5 Years | Total | ||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Accounts Payable and Accrued Liabilities | $ | 41,902 | $ | — | $ | — | $ | — | $ | 41,902 | ||||||||||
Notes Payable | 2,000 | 4,000 | — | — | 6,000 | |||||||||||||||
Notes Payable - Related Party | 12,011 | — | — | — | 12,011 | |||||||||||||||
Other Long-Term Liabilities | — | — | 130,000 | — | 130,000 |
<1 Year | 1 to 3 Years | 3 to 5 Years | >5 Years | Total | ||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Operating Lease Liability | 5,480 | 10,681 | 9,764 | 14,225 | 40,150 | |||||||||||||||
Finance Lease Liability | 6,964 | 12,899 | 11,375 | 24,669 | 55,907 | |||||||||||||||
Construction Finance Liability | $ | — | $ | — | $ | 61,071 | $ | 20,977 | $ | 82,047 |
Level 1: | Observable inputs based on unadjusted quoted prices in active markets for identical assets or liabilities; | |
Level 2: | Inputs other than quoted prices in active markets, that are observable for the asset or liability, either directly or indirectly; and | |
Level 3: | Unobservable inputs for which there is little or no market data requiring the Company to develop its own assumptions. |
• | Developing exceptional customer experiences and building brand loyalty through elevated retail experiences, high quality cannabis products, and customer first approach; |
• | Continuing to execute on our hub strategy by: |
• | Building additional scale and depth in our cornerstone markets of Arizona, Florida, and Pennsylvania; |
• | Expanding operations as appropriate in new and existing markets; and |
• | Pursuing organic license awards and strategic acquisition opportunities |
• | Distributing branded products through branded retail locations and wholesale network by: |
• | Expanding distribution of branded products through branded retail locations; |
• | Converting acquired, affiliated, and/or operated retail locations to Trulieve branded retail; and |
• | Developing and expanding wholesale channels with initial emphasis on Arizona, Massachusetts, Maryland, and Pennsylvania markets |
• | Innovating across product and consumer categories with a continued focus on meeting patient and customer needs; |
• | Investing in infrastructure and support for future growth; and |
• | Focusing on profitable growth and prudent capital allocation. |
1. | Preventing the distribution of marijuana to minors; |
2. | Preventing revenue from the sale of marijuana from going to criminal enterprises, gangs and cartels; |
3. | Preventing the diversion of marijuana from states where it is legal under state law in some form to other states; |
4. | Preventing the state-authorized marijuana activity from being used as a cover or pretext for the trafficking of other illegal drugs or other illegal activity; |
5. | Preventing violence and the use of firearms in the cultivation and distribution of marijuana; |
6. | Preventing drugged driving and the exacerbation of other adverse public health consequences associated with marijuana use; |
7. | Preventing the growing of marijuana on public lands and the attendant public safety and environmental dangers posed by marijuana production on public lands; and |
8. | Preventing marijuana possession or use on federal property. |
1. | Continuously monitor our operations for compliance with all licensing requirements as established by the applicable state, county, municipality, town, township, borough, and other political/administrative divisions; |
2. | Ensure that our cannabis related activities adhere to the scope of the licensing obtained (for example: in the states where cannabis is permitted only for adult-use, the products are only sold to individuals who meet the requisite age requirements); |
3. | Implement policies and procedures to prevent the distribution of our cannabis products to minors; |
4. | Implement policies and procedures in place to avoid the distribution of the proceeds from our operations to criminal enterprises, gangs or cartels; |
5. | Implement an inventory tracking system and necessary procedures to reliably track inventory and prevent the diversion of cannabis or cannabis products into those states where cannabis is not permitted by state law, or across any state lines in general; |
6. | Monitor the operations at our facilities so that our state-authorized cannabis business activity is not used as a cover or pretense for trafficking of other illegal drugs or engaging in any other illegal activity; and |
7. | Implement quality controls so that our products comply with applicable regulations and contain necessary disclaimers about the contents of the products to avoid adverse public health consequences from cannabis use and discourage impaired driving. |
1. | Verifying with the appropriate state authorities whether the business is duly licensed and registered; |
2. | Reviewing the license application (and related documentation) submitted by the business for obtaining a state license to operate its marijuana-related business; |
3. | Requesting available information about the business and related parties from state licensing and enforcement authorities; |
4. | Developing an understanding of the normal and expected activity for the business, including the types of products to be sold and the type of customers to be served (e.g., medical versus adult-use customers); |
5. | Ongoing monitoring of publicly available sources for adverse information about the business and related parties; |
6. | Ongoing monitoring for suspicious activity, including for any of the red flags described in the FinCEN Guidance; and |
7. | Refreshing information obtained as part of customer due diligence on a periodic basis and commensurate with the risk. |
Holding Entity | Permit/ License | City | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | ||||
Trulieve, Inc. | Medical Marijuana Treatment Center | Statewide | 07/24/22 | Cultivation, Processing/ Manufacturing, Dispensary, Transport |
Holding Entity | Municipality | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | |||
Abedon Saiz, LLC | Havasu City | 1/21/23 | Adult Use Vertically Integrated | |||
Abedon Saiz, LLC | Havasu City | 10/6/23 | Medical Vertically Integrated | |||
AD, LLC | Phoenix | 1/21/23 | Adult Use Vertically Integrated | |||
AD, LLC | Phoenix | 8/7/22 | Medical Vertically Integrated | |||
Byer’s Dispensary, Inc. | Scottsdale | 1/21/23 | Adult Use Vertically Integrated | |||
Byer’s Dispensary, Inc. | Scottsdale | 8/7/22 | Medical Vertically Integrated | |||
Fort Mountain Consulting, LLC | El Mirage | 1/21/23 | Adult Use Vertically Integrated | |||
Fort Mountain Consulting, LLC | El Mirage | 10/6/23 | Medical Vertically Integrated | |||
Green Desert Patient Center of Peoria, Inc. | Peoria | 1/21/23 | Adult Use Vertically Integrated | |||
Green Desert Patient Center of Peoria, Inc. | Peoria | 8/7/22 | Medical Vertically Integrated | |||
Green Sky Patient Center of Scottsdale, Inc. | Scottsdale | 1/21/23 | Adult Use Vertically Integrated | |||
Green Sky Patient Center of Scottsdale, Inc. | Scottsdale | 8/7/22 | Medical Vertically Integrated | |||
High Desert Healing, LLC | Avondale | 1/21/23 | Adult Use Vertically Integrated | |||
High Desert Healing, LLC | Avondale | 8/7/22 | Medical Vertically Integrated | |||
High Desert Healing, LLC | Chandler | 1/21/23 | Adult Use Vertically Integrated | |||
High Desert Healing, LLC | Chandler | 8/7/22 | Medical Vertically Integrated | |||
Kwerles, Inc. | Phoenix | 1/21/23 | Adult Use Vertically Integrated | |||
Kwerles, Inc. | Phoenix | 10/6/23 | Medical Vertically Integrated | |||
Medical Pain Relief, Inc. | Case Grande | 1/21/23 | Adult Use Vertically Integrated | |||
Medical Pain Relief, Inc. | Casa Grande | 8/7/22 | Medical Vertically Integrated | |||
Mohave Valley Consulting, LLC | Phoenix | 1/21/23 | Adult Use Vertically Integrated | |||
Mohave Valley Consulting, LLC | Phoenix | 10/6/23 | Medical Vertically Integrated | |||
Nature Med, Inc. | Guadalupe | 1/21/23 | Adult Use Vertically Integrated | |||
Nature Med, Inc. | Guadalupe | 8/7/22 | Medical Vertically Integrated | |||
Pahana, Inc. | Glendale | 1/21/23 | Adult Use Vertically Integrated | |||
Pahana, Inc. | Glendale | 10/6/23 | Medical Vertically Integrated | |||
Patient Care Center 301, Inc. | Tucson | 1/21/23 | Adult Use Vertically Integrated | |||
Patient Care Center 301, Inc. | Tucson | 10/6/23 | Medical Vertically Integrated | |||
Purplemed, Inc. | Tucson | 3/6/23 | Adult Use Vertically Integrated | |||
Purplemed, Inc | Tucson | 8/7/22 | Medical Vertically Integrated | |||
Sherri Dunn, LLC | Cottonwood | 1/21/23 | Adult Use Vertically Integrated | |||
Sherri Dunn, LLC | Cottonwood | 10/6/23 | Medical Vertically Integrated | |||
Svaccha, LLC | Apache Junction | 1/21/23 | Adult Use Vertically Integrated | |||
Svaccha, LLC | Apache Junction | 10/6/23 | Medical Vertically Integrated | |||
Svaccha, LLC | Tempe | 1/21/23 | Adult Use Vertically Integrated | |||
Svaccha, LLC | Tempe | 10/6/23 | Medical Vertically Integrated | |||
Sweet 5, LLC | Mesa North | 1/21/23 | Adult Use Vertically Integrated | |||
Sweet 5, LLC | Mesa North | 10/6/23 | Medical Vertically Integrated | |||
The Giving Tree Wellness Center of Mesa, Inc. | Mesa | 3/6/23 | Adult Use Vertically Integrated | |||
The Giving Tree Wellness Center of Mesa, Inc. | Mesa | 8/7/22 | Medical Vertically Integrated |
Holding Entity | Permit/ License | City | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | ||||
Life Essence | Provisional MTC License | Holyoke | 10/15/22 | Dispensary Cultivation/ Product Manufacturing Dispensary | ||||
Life Essence | Final MTC License | Northampton Holyoke | 10/14/22 | Dispensary Cultivation/ Product Manufacturing Dispensary | ||||
Life Essence | Provisional MTC License | Cambridge Holyoke | 10/15/22 | Dispensary Cultivation/ Product Manufacturing Dispensary |
• | A warning that marijuana has not been analyzed or approved by the FDA, that there is limited information on side effects, that there may be health risks associated with using marijuana, and that it should be kept away from children; |
• | A warning that when under the influence of marijuana, driving is prohibited and machinery should not be operated; |
• | Information to assist in the selection of marijuana, describing the potential differing effects of various strains of marijuana, as well as various forms and routes of administration; |
• | Materials offered to consumers to enable them to track the strains used and their associated effects; |
• | Information describing proper dosage and titration for different routes of administration, with an emphasis on using the smallest amount possible to achieve the desired effect; |
• | A discussion of tolerance, dependence, and withdrawal; |
• | Facts regarding substance abuse signs and symptoms, as well as referral information for substance abuse treatment programs; |
• | A statement that consumers may not sell marijuana to any other individual; |
• | Information regarding penalties for possession or distribution of marijuana in violation of Massachusetts law; and |
• | Any other information required by the CCC. |
• | Positively identifying and limiting access to individuals 21 years of age or older who are seeking access to the Marijuana Establishment or to whom marijuana products are being transported; |
• | Adopting procedures to prevent loitering and ensure that only individuals engaging in activity expressly or by necessary implication are allowed to remain on the premises; |
• | Proper disposal of marijuana in accordance with applicable regulations; |
• | Securing all entrances to the Marijuana Establishment to prevent unauthorized access; |
• | Establishing limited access areas which shall be accessible only to specifically authorized personnel limited to include only the minimum number of employees essential for efficient operation; |
• | Storing all finished marijuana products in a secure, locked safe or vault in such a manner as to prevent diversion, theft or loss; |
• | Keeping all safes, vaults, and any other equipment or areas used for the production, cultivation, harvesting, processing or storage, including prior to disposal, of marijuana or marijuana products securely locked and protected from entry, except for the actual time required to remove or replace marijuana; |
• | Keeping all locks and security equipment in good working order; |
• | Prohibiting keys, if any, from being left in the locks or stored or placed in a location accessible to persons other than specifically authorized personnel; |
• | Prohibiting accessibility of security measures, such as combination numbers, passwords or electronic or biometric security systems, to persons other than specifically authorized personnel; |
• | Ensuring that the outside perimeter of the marijuana establishment is sufficiently lit to facilitate surveillance, where applicable; |
• | Ensuring that all marijuana products are kept out of plain sight and are not visible from a public place, outside of the marijuana establishment, without the use of binoculars, optical aids or aircraft; |
• | Developing emergency policies and procedures for securing all product following any instance of diversion, theft or loss of marijuana, and conduct an assessment to determine whether additional safeguards are necessary; |
• | Establishing procedures for safe cash handling and cash transportation to financial institutions to prevent theft, loss and associated risks to the safety of employees, customers and the general public; |
• | Sharing the Marijuana Establishment’s floor plan or layout of the facility with law enforcement authorities, and in a manner and scope as required by the municipality and identifying when the use of flammable or combustible solvents, chemicals or other materials are in use at the Marijuana Establishment; |
• | Sharing the Marijuana Establishment’s security plan and procedures with law enforcement authorities, including police and fire services departments, in the municipality where the Marijuana Establishment is located and periodically updating law enforcement authorities, police and fire services departments, if the plans or procedures are modified in a material way; and |
• | Marijuana must be stored in special limited access areas, and alarm systems must meet certain technical requirements, including the ability to record footage to be retained for at least 90 days. |
Holding Entity | Permit/ License | City | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | ||||
Life Essence | Final License | Northampton | 06/19/22 | Dispensary | ||||
Life Essence | Provisional License | Framingham | 07/20/22 | Dispensary | ||||
Life Essence | Final License | Worcester | 05/13/22 | Dispensary | ||||
Life Essence | Final License | Holyoke | 06/19/22 | Cultivation | ||||
Life Essence | Final License | Holyoke | 06/19/22 | Product Manufacturing |
• | permitting Marijuana “Courier” Licensees to deliver directly to consumers from the premises of licensed marijuana retailer establishments and Marijuana Delivery Operators to purchase wholesale marijuana products directly from marijuana cultivation and product manufacturer establishments and deliver the products directly to consumers from the Delivery Operator’s warehouse location. Both Marijuana Courier and Marijuana Delivery Operator Licensees are reserved for at least 36 months for companies majority-owned and controlled by certain classes of certified Economic Empowerment or Social Equity applicants, for which Trulieve does not quality; |
• | permitting Personal Caregivers to be registered to care for more than one – and up to five – Registered Qualifying Patients at one time; and |
• | permitting non-Massachusetts residents receivingend-of-life |
Holding Entity | Permit/ License | City | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | ||||
Leef Industries, LLC | Adult-Use Retailer | Palm Springs | 11/18/22 | Dispensary | ||||
Leef Industries, LLC | Medical Retailer | Palm Springs | 11/18/22 | Dispensary | ||||
805 Beach Breaks, Inc. | Provisional Adult-Use Retailer | Grover Beach | 6/23/22 | Dispensary | ||||
805 Beach Breaks, Inc. | Provisional Medical Retailer | Grover Beach | 6/23/22 | Dispensary | ||||
Harvest of Napa, Inc. | Provisional Medical Retailer | Napa | 6/11/22 | Dispensary | ||||
Holdings of Harvest CA, LLC | Provisional Adult Retailer | Palm Springs | 8/28/22 | Dispensary | ||||
Holdings of Harvest CA, LLC | Provisional Medical Retailer | Palm Springs | 8/28/22 | Dispensary | ||||
Hyperion Healing, LLC | Provisional Adult Use Retailer | Venice | 8/28/22 | Dispensary | ||||
Hyperion Healing, LLC | Provisional Medical Retailer | Venice | 8/28/22 | Dispensary |
Holding Entity | Permit/ License | City | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | ||||
Trulieve Bristol Inc. | Medical Marijuana Dispensary Facility License | Bristol | 04/15/22 | Dispensary |
• | A DF may acquire marijuana from a producer; |
• | A DF may dispense and sell marijuana to a qualifying patient or primary caregiver registered to their facility and who is registered with the DCP; |
• | A DF may dispense or sell to a research program subject pursuant to the protocols of a research program approved by the Commissioner; |
• | A DF may transfer, distribute, deliver, transport, or sell to a research program employee pursuant to the protocols of a research program approved by the Commissioner; |
• | A DF may transfer, distribute, deliver or transport to a hospice or other inpatient care facility licensed by the Department of Public Health that has a protocol for handling and distributing marijuana that has been approved by the DCP; and |
• | A DF may transfer, distribute, deliver or transport marijuana to an approved laboratory. |
• | Not maintain marijuana in excess of the quantity required for normal, efficient operation; |
• | Store all marijuana in an approved safe or approved vault and in such a manner as to prevent diversion, theft or loss; |
• | Maintain all marijuana in a secure area or location accessible only to specifically authorized employees, which shall include only the minimum number of employees essential for efficient operation; |
• | Keep all approved safes and approved vaults securely locked and protected from entry, except for the actual time required to remove or replace marijuana; |
• | Keep all locks and security equipment in good working order; |
• | Keep the dispensary department securely locked and protected from entry by unauthorized employees; and |
• | Post a sign at all entry ways into any area of the DF containing marijuana stating, “Do Not Enter—Limited Access Area—Access Limited to Authorized Employees Only.” All deliveries must be carried out under the direct supervision of a pharmacist licensed as a dispensary, who must be present to accept the delivery. Upon delivery, the marijuana must immediately be placed in an approved safe or approved vault within the dispensary. |
Holding Entity | City | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | |||
PurePenn LLC | McKeesport | 06/20/22 | Grower/Processor | |||
Keystone Relief Centers, LLC | Zelienople | 06/29/22 | Dispensary | |||
Keystone Relief Centers, LLC | Pittsburgh | 06/29/22 | Dispensary | |||
Keystone Relief Centers, LLC | Washington | 06/29/22 | Dispensary | |||
Chamounix Ventures, LLC | King of Prussia | 06/29/22 | Dispensary | |||
Chamounix Ventures, LLC | Devon | 06/29/22 | Dispensary | |||
Chamounix Ventures, LLC | Philadelphia | 06/29/22 | Dispensary | |||
SMPB Retail, LLC | King of Prussia | 06/29/22 | Dispensary | |||
SMPB Retail, LLC | Reading | 06/29/22 | Dispensary | |||
SMPB Retail, LLC | Philadelphia | 06/29/22 | Dispensary | |||
Franklin Labs, LLC | Reading | 06/20/22 | Grower/Processor | |||
Harvest of Northeast PA, LLC | Scranton | 12/18/22 | Dispensary | |||
Harvest of Northeast PA, LLC | Whitehall | 12/18/22 | Dispensary | |||
Harvest of Northeast PA, LLC | Bethlehem | 12/18/22 | Dispensary | |||
Harvest of Southeast PA, LLC | Reading | 12/18/22 | Dispensary | |||
Harvest of Southeast PA, LLC | Philadelphia | 12/18/22 | Dispensary | |||
Harvest of Southeast PA, LLC | Coatsville | 12/18/22 | Dispensary | |||
Harvest of Southcentral PA, LLC | Camp Hill | 12/18/22 | Dispensary | |||
Harvest of Southcentral PA, LLC | Harrisburg | 12/18/22 | Dispensary | |||
Harvest of Southcentral PA, LLC | York | 12/18/22 | Dispensary | |||
Harvest of Southwest PA, LLC | Johnstown | 12/18/22 | Dispensary | |||
Harvest of Southwest PA, LLC | Cranberry Township | 12/18/22 | Dispensary | |||
Harvest of Southwest PA, LLC | Pittsburgh | 12/18/22 | Dispensary | |||
AGRiMED Industries of PA, LLC | Carmichaels | 06/20/22 | Grower/Processor |
Holding Entity | City | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | |||
Trulieve MD Dispensary 1, LLC | Halethorpe | 5/24/24 | Dispensary | |||
Trulieve MD Dispensary 2, LLC | Lutherville | 2/24/24 | Dispensary | |||
Trulieve MD Dispensary 3, LLC | Rockville | 12/14/23 | Dispensary | |||
Harvest of Maryland Production, LLC | Hancock | 3/28/25 | Processor | |||
Trulieve MD Cultivation, LLC | Hancock | 8/14/23 | Cultivation |
Holding Entity | City | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | |||
Trulieve WV, Inc. | Huntington | 11/12/22 | Medical Cannabis Processor | |||
Trulieve WV, Inc. | Buckhannon | 01/28/22 | Medical Cannabis Dispensary | |||
Trulieve WV, Inc. | Morgantown | 01/28/22 | Medical Cannabis Dispensary | |||
Trulieve WV, Inc. | Morgantown | 1/28/22 | Medical Cannabis Dispensary | |||
Trulieve WV, Inc. | Charleston | 01/28/22 | Medical Cannabis Dispensary | |||
Trulieve WV, Inc. | Weston | 01/28/22 | Medical Cannabis Dispensary | |||
Trulieve WV, Inc. | Parkersburg | 1/28/22 | Medical Cannabis Dispensary | |||
Mountaineer Holding, LLC | Belle | 01/28/22 | Medical Cannabis Dispensary | |||
Mountaineer Holding, LLC | Hurricane | 01/28/22 | Medical Cannabis Dispensary | |||
Mountaineer Holding, LLC | Lesage | 10/01/22 | Medical Cannabis Grower | |||
Solevo Wellness West Virginia, LLC | Morgantown | 1/28/22 | Medical Cannabis Dispensary |
• | to establish requirements related to quality control, security, and oversight of production. In particular, licensees will be required to establish security plans that include 24/7 monitoring and intrusion detection, recording and video storage systems, and licensed security personnel. |
• | to establish requirements related to secured transportation of low-THC oil products and tracking of deliveries. |
• | to prohibit pesticides in production, except for pesticides certified as organic by the Organic Materials Review Institute or a similar standards organization. |
• | to establish requirements related to testing for purity and dosage levels, and to ensure that product labels accurately reflect product content. |
• | to establish requirements for a track and trace system. In specific, the track and trace system will be operated by a GA Commission-approved vendor that licensees will be required to use. The system will need to be capable of tracking |
plants, products, and registered patient purchase totals, as well as waste, transfers, conversions, sales, and returns. It will also need to be able to track plants, low-THC oil, and products throughout the entire chain of custody, as well as monitor inventory and prevent theft, loss, and diversion. The track and trace system will provide real-time data to the GA Commission related to totallow-THC oil daily sales, the total number of marijuana plants currently in production, and numbers of plants destroyed or disposed of. |
• | to require licensees to collect and report data. |
• | to regulate marketing and signage related to low-THC oil, including prohibiting the direct advertisement oflow-THC oil to registered patients or the public. |
• | to prohibit cultivation, processing, and dispensing facilities within 3,000 feet of schools, early care and education programs, and places of worship. |
Holding Entity | City | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | |||
Harvest of Colorado, LLC | Denver | 6/28/22 | Medical Marijuana Products Manufacturer | |||
Harvest of Colorado, LLC | Denver | 6/25/22 | Retail Marijuana Products Manufacturer |
Holding Entity | City | Expiration/Renewal Date (if applicable) (MM/DD/YY) | Description | |||
GreenMart of Nevada LLC | Las Vegas | 6/30/2022 | Medical Cultivation License | |||
GreenMart of Nevada LLC | Las Vegas | 6/30/2022 | Adult Use Cultivation License |
Name | Age | Position(s) | ||||
Executive Officers | ||||||
Kim Rivers | 43 | Chair and Chief Executive Officer | ||||
Steve White | 48 | President | ||||
Alex D’Amico | 46 | Chief Financial Officer | ||||
Eric Powers | 52 | Chief Legal Officer and Corporate Secretary | ||||
Timothy Morey | 59 | Chief Sales Officer | ||||
Kyle Landrum | 35 | Chief Production Officer | ||||
Rebecca Young | 40 | Chief Accounting Officer | ||||
Directors | ||||||
Giannella Alvarez | 62 | Director | ||||
Thad Beshears | 47 | Director | ||||
Peter Healy | 70 | Director | ||||
Richard May | 44 | Director | ||||
Thomas Millner | 68 | Director | ||||
Jane Morreau. | 63 | Director | ||||
Susan Thronson | 60 | Director |
• | the integrity of our consolidated financial statements and accounting and financial processes and the audits of our consolidated financial statements; |
• | our compliance with legal and regulatory requirements; |
• | our external auditors’ qualifications and independence; |
• | the work and performance of our financial management and our external auditors; and |
• | our system of disclosure controls and procedures and system of internal controls regarding finance, accounting, legal compliance, and risk management established by management and the board of directors. |
• | executive and director compensation; |
• | executive compensation disclosure; |
• | management development and succession; |
• | administering the Company’s equity plans, and any other restricted share unit plan or deferred share unit plan that may be in effect from time to time, in accordance with the terms of such plans; and |
• | any additional matters delegated to the Compensation Committee by the board of directors. |
• | corporate governance policies and practices; |
• | corporate governance disclosure; |
• | the identification of individuals qualified to become new board of directors members and the recommendation of nominees to the board of directors; |
• | the review and, if appropriate, approval of all related-party transactions; |
• | the review and assessment of the independence of each of the directors; |
• | the review of our orientation and continuing education programs for our directors; and |
• | any additional matters delegated to the Nominating and Corporate Governance Committee by the board of directors. |
Name | Fees earned or paid in cash ($)(1) | Option awards ($)(2) | Total ($) | |||||||||
Gianella Alvarez | $ | 18,000 | $ | 83,876 | $ | 101,876 | ||||||
Thad Beshears | $ | 36,000 | $ | 119,952 | $ | 155,952 | ||||||
George Hackney | $ | 18,000 | $ | 119,952 | $ | 137,952 | ||||||
Peter Healy | $ | 54,000 | $ | 149,946 | $ | 203,946 | ||||||
Richard May | $ | 36,000 | $ | 119,952 | $ | 155,952 | ||||||
Thomas Millner | $ | 48,000 | $ | 149,946 | $ | 197,946 | ||||||
Jane Morreau | $ | 18,000 | $ | 83,876 | $ | 101,876 | ||||||
Michael J. O’Donnell, Sr. | $ | 18,000 | $ | 119,952 | $ | 137,952 | ||||||
Susan Thronson | $ | 44,000 | $ | 149,946 | $ | 193,946 |
(1) | Represents amount earned or paid for service as a director during fiscal year 2021. |
(2) | Represents the grant date fair value of option awards granted in fiscal year 2021 in accordance with ASC Topic 718. |
Name | Number of Subordinate Voting Shares Underlying Options Outstanding at December 31, 2021 | |||
Giannella Alvarez | 8,793 | |||
Thad Beshears | 47,497 | |||
Peter Healy | 59,372 | |||
Richard May | 47,497 | |||
Thomas Millner | 61,680 | |||
Jane Morreau | 8,793 | |||
Susan Thronson | 61,680 |
• | Kim Rivers, our Chief Executive Officer |
• | Alex D’Amico, our Chief Financial Officer; and |
• | Eric Powers, our Chief Legal Officer |
Name and Principal Position | Year | Salary ($) | Bonus ($) | Stock awards ($)(1) | Option awards ($)(2) | Non-equity incentive plan compensation ($)(3) | All other compensation ($)(4) | Total ($) | ||||||||||||||||||||||||
Kim Rivers(5) | 2021 | 500,000 | — | 1,399,991 | 2,354,938 | 1,000,000 | 2,519,551 | 7,774,480 | ||||||||||||||||||||||||
Chief Executive Officer | 2020 | 323,958 | — | — | 499,914 | 200,000 | 16,354 | 1,040,226 | ||||||||||||||||||||||||
Alex D’Amico(6) | 2021 | 400,000 | — | 432,499 | 965,323 | 443,800 | 30,007 | 2,271,629 | ||||||||||||||||||||||||
Chief Financial Officer | 2020 | 162,500 | 145,000 | — | 420,072 | 75,000 | 11,435 | 814,007 | ||||||||||||||||||||||||
Eric Powers(7) | 2021 | 350,000 | — | 375,003 | 730,162 | 353,300 | 31,049 | 1,839,514 | ||||||||||||||||||||||||
Chief Legal Officer | 2020 | 200,000 | 15,000 | — | 228,532 | 40,000 | 27,444 | 510,976 |
(1) | Represents the grant date fair value of restricted stock unit awards granted in fiscal years 2021 in accordance with ASC Topic 718. The 2021 amount reflected for Ms. Rivers does not include the grant date fair value of 2,285,178 restricted stock units granted to Ms. Rivers on September 15, 2021 to replace a compensatory warrant that was issued to Ms. Rivers in 2018 as reported in a Form 8-K filed with the SEC on September 17, 2021. The grant date fair value of such restricted stock units calculated in accordance with ASC Topic 718 is approximately $57,769,300 which was equal to the fair value of the replaced compensatory warrants as of such date. |
(2) | Represents the grant date fair value of option awards granted in fiscal years 2021 and 2020 in accordance with ASC Topic 718. |
(3) | Of the amounts listed for 2021, $500,000 of the amount listed for Ms. Rivers, $348,799 of the amount listed for Mr. D’Amico and $290,018 of the amount listed for Mr. Powers are estimates of the remaining amounts to be paid based on the anticipated level of achievement of certain qualitative and quantitative performance objectives for 2021. The Company will report the finally determined non-equity incentive plan compensation for fiscal 2021 in a Form8-K once a final determination of achievement of the qualitative and quantitative performance objectives for 2021 are made in early 2022. |
(4) | Includes employer paid portion of premiums for health, dental and vision insurance. $2,500,000 of the amount reflected for Ms. Rivers in 2021 represents a cash payment made by the Company to Ms. Rivers as consideration for the termination and cancellation of a compensatory warrant that was issued to Ms. Rivers in 2018 as reported in a Form 8-K filed with the SEC on September 17, 2021. |
(5) | Ms. Rivers was appointed President and Chief Executive Officer of the Company in September 2018 upon completion of the Transaction. Ms. Rivers ceased serving as President of the Company in December 2021 upon the appointment of Mr. White as President. |
(6) | Mr. D’Amico was appointed Chief Financial Officer of the Company in June 2020. |
(7) | Mr. Powers was appointed General Counsel of the Company in February 2019 and was appointed Chief Legal Officer in March 2021. |
Option Awards | Stock Awards | |||||||||||||||||||||||||||
Name | Number of securities underlying unexercised options (#) exercisable | Number of securities underlying unexercised options (#) unexercisable | Option exercise price ($) | Option issuance date | Option expiration date | Number of Shares or Units of Stock That Have Not Vested (#) | Market Value of Shares or Units of Stock That Have Not Vested ($)(1) | |||||||||||||||||||||
Kim Rivers(2) | 160,944 | 0 | $ | 11.52 | 1/3/2020 | 1/3/2025 | ||||||||||||||||||||||
7,028 | 39,828 | (3) | $ | 33.42 | 1/4/2021 | 1/4/2026 | ||||||||||||||||||||||
57,654 | 115,308 | (4) | $ | 26.88 | 9/29/2021 | 9/29/2028 | ||||||||||||||||||||||
52,083 | (5) | 1,354,679 | ||||||||||||||||||||||||||
Alex D’Amico | 128,777 | 0 | $ | 12.50 | 6/1/2020 | 6/1/2025 | ||||||||||||||||||||||
5,355 | 30,345 | (3) | $ | 33.42 | 1/4/2021 | 1/4/2026 | ||||||||||||||||||||||
17,811 | 35,622 | (4) | $ | 26.88 | 9/29/2021 | 9/29/2028 | ||||||||||||||||||||||
16,090 | (5) | 418,501 | ||||||||||||||||||||||||||
Eric Powers | 74,575 | 0 | $ | 11.52 | 1/3/2020 | 1/3/2025 | ||||||||||||||||||||||
3,213 | 18,207 | (3) | $ | 33.42 | 1/4/2021 | 1/4/2026 | ||||||||||||||||||||||
15,443 | 30,886 | (4) | $ | 26.88 | 9/29/2021 | 9/29/2028 | ||||||||||||||||||||||
13,951 | (5) | 362,866 |
(1) | The market values of the awards set forth in this table are based on the number of awards shown multiplied by the closing price of our Subordinate Voting Shares on December 31, 2021 ($26.01), as reported by the OTCQX. |
(2) | Excludes 2,285,178 Subordinate Voting Shares underlying outstanding vested restricted stock units, or RSUs, held by Ms. Rivers that will be issued upon settlement within 60 days of September 15, 2024. Such RSUs have a market value of $59.4 million based on the number of RSUs multiplied by the closing price of our Subordinate Voting Shares on December 31, 2021 ($26.01), as reported by the OTCQX. The RSUs were granted Ms. Rivers to replace the compensatory warrant to purchase 2,811,159 Subordinate Voting Shares that was previously issued to Ms. Rivers on September 21, 2018. Each RSU represents the contingent right to receive one Subordinate Voting Share. |
(3) | 15% of the Subordinate Voting Shares underlying the option vested on December 31, 2021 and an additional 25% of the Subordinate Voting Shares underlying the option will vest on December 31, 2022. The remaining 60% of the Subordinate Voting Shares underlying the option will vest on December 31, 2023. |
(4) | One-third of the Subordinate Voting Shares underlying the option vested on December 1, 2021. An additionalone-third of the Subordinate Voting Shares underlying the option will vest on each of December 1, 2022 and December 1, 2023. |
(5) | Represents RSUs granted on September 29, 2021, of which 50% of the RSUs will vest on December 1, 2022 and the remaining 50% of the RSUs will vest on December 1, 2023. |
• | the related person’s interest in the related person transaction; |
• | the approximate dollar value of the amount involved in the related person transaction; |
• | the approximate dollar value of the amount of the related person’s interest in the transaction without regard to the amount of any profit or loss; |
• | whether the transaction was undertaken in the ordinary course of our business; |
• | whether the terms of the transaction are no less favorable to us than terms that could have been reached with an unrelated third party; |
• | the purpose of, and the potential benefits to us of, the transaction; and |
• | any other information regarding the related person transaction or the related person in the context of the proposed transaction that would be material to investors in light of the circumstances of the particular transaction. |
• | Compensation to an executive officer or director if the compensation is required to be reported in our proxy statement pursuant to Item 402 of Regulation S-K or compensation to an executive officer who is not an immediate family member of another related person, if such compensation would have been required to be reported under Item 402 as compensation earned for services provided to us if the executive was a “named executive officer” in the proxy statement and such compensation has been approved, or recommended to our board of directors for approval, by the compensation committee; |
• | Transactions that are in our ordinary course of business and where the interest of the related person arises only (a) from the related person’s position solely as a director of another corporation or organization that is a party to the transaction; (b) from the direct or indirect ownership by such related person and all other related persons, in the aggregate, of less than a 5% equity interest in another person (other than a partnership) which is a party to the transaction; (c) from both such positions described in (a) and such ownership described in (b); or (d) from the related person’s position as a limited partner in a partnership in which the related person and all other related persons, in the aggregate, have an interest of less than 5%, and the related person is not a general partner of and does not otherwise exercise control over the partnership; |
• | Transactions that are in our ordinary course of business and where the interest of the related person arises solely from the ownership of a class of our equity securities and all holders of such class of our equity securities will receive the same benefit on a pro rata basis; and |
• | Transactions where the rates or charges involved in the transactions are determined by competitive bids. |
• | each person or entity, or group of affiliated persons or entities, known by us to beneficially own more than 5.0% of our Subordinate Voting Shares; |
• | each of our directors; |
• | each of our named executive officers; and |
• | all of our executive officers and directors as a group. |
Subordinate Voting Shares(1) | Multiple Voting Shares | Total(2) | Voting(3) | |||||||||||||||||||||||||
Name, Position and Address of Beneficial Owner | Number Beneficially Owned | % of Subordinate Voting Shares Beneficially Owned | Number Beneficially Owned | % of Multiple Voting Shares Beneficially Owned | Number of Shares of Capital Stock Beneficially Owned | % of Total Capital Stock Beneficially Owned | % of Voting Capital Stock Beneficially Owned | |||||||||||||||||||||
Kim Rivers(4) | 307,105 | * | 169,734 | 32.69 | % | 17,280,505 | 11.85 | % | 11.85 | % | ||||||||||||||||||
Steve White(5) | 2,595,590 | 2.02 | % | — | — | 2,595,590 | 1.44 | % | 1.44 | % | ||||||||||||||||||
Alex D’Amico | 143,255 | * | — | — | 143,255 | * | * | |||||||||||||||||||||
Eric Powers | 92,231 | * | — | — | 92,231 | * | * | |||||||||||||||||||||
Timothy Morey | 92,165 | * | — | — | 92,165 | * | * | |||||||||||||||||||||
Kyle Landrum | 94,178 | * | 86.68 | * | 102,846 | * | * | |||||||||||||||||||||
Rebecca Young | 6,486 | * | — | — | 6,486 | * | * | |||||||||||||||||||||
Giannella Alvarez | 4,396 | * | — | — | 4,396 | * | * | |||||||||||||||||||||
Thad Beshears(6) | 2,457,142 | 1.91 | % | 120,000 | 21.25 | % | 14,451,787 | 10.28 | % | 10.28 | % | |||||||||||||||||
Peter Healy | 52,678 | * | — | — | 52,678 | * | * | |||||||||||||||||||||
Richard May | 490,123 | * | — | — | 490,123 | * | * | |||||||||||||||||||||
Thomas Millner | 54,896 | * | — | — | 54,896 | * | * | |||||||||||||||||||||
Jane Morreau | 4,396 | * | — | — | 4,396 | * | * | |||||||||||||||||||||
Susan Thronson(7) | 60,668 | * | — | — | 60,668 | * | * | |||||||||||||||||||||
All directors and executive officers as a group | 6,455,309 | 4.98 | % | 289,820.68 | 55.82 | % | 35,437,377 | 22.36 | % | 22.36 | % | |||||||||||||||||
Shade Leaf Holding, LLC(8) | — | — | 98,152 | 18.91 | % | 9,815,200 | 7.09 | % | 7.09 | % | ||||||||||||||||||
Telogia Pharm, LLC(9) | — | — | 101,333 | 19.52 | % | 10,133,300 | 7.30 | % | 7.30 | % |
* | Indicates percentage of less than 1.0% |
(1) | Includes Subordinate Voting Shares subject to stock options that are or become exercisable within 60 days of January 3, 2022 as follows: |
Stock Options | ||||
Kim Rivers | 225,626 | |||
Steve White | 219,374 | |||
Alex D’Amico | 140,435 | |||
Eric Powers | 92,231 | |||
Timothy Morey | 92,165 | |||
Kyle Landrum | 94,178 | |||
Rebecca Young | 6,486 | |||
Giannella Alvarez | 4,396 | |||
Thad Beshears | 42,142 | |||
Peter Healy | 52,678 | |||
Richard May | 42,142 | |||
Thomas Millner | 54,986 | |||
Jane Morreau | 4,396 | |||
Susan Thronson | 54,986 |
(2) | Total share values are on an as-converted basis. Multiple Voting Shares covert into Subordinate Voting Shares on aone-for-one |
(3) | The voting percentages differ from the beneficial ownership percentages because Trulieve’s securities have different voting rights. Holders of Multiple Voting Shares are entitled to one vote in respect of each Subordinate Voting Share into which such Multiple Voting Share can be converted (100 votes per Multiple Voting Share). |
(4) | Includes 9,867 Multiple Voting Shares held by Traunch IV LLC over which Ms. Rivers may be deemed to exercise voting and investment control. Ms. Rivers disclaims beneficial ownership of the shares of capital stock held by Traunch IV LLC, except to the extent of her pecuniary interest therein. Excludes 2,285,178 Subordinate Voting Shares underlying outstanding vested restricted stock units, or RSUs, held by Ms. Rivers that will be issued upon settlement within 60 days of September 15, 2024. |
(5) | Includes 1,027,093 Subordinate Voting Shares held by SLAR Investments LLC and 1,349,123 Subordinate Voting Shares held by Razor Investments LLC over which Mr. White may be deemed to exercise voting and investment control. Mr. White disclaims beneficial ownership of the shares of capital stock held by Slar Investments LLC and Razor Investments LLC except to the extent of his pecuniary interest therein. |
(6) | Includes Multiple Voting Shares held by The Beshears 2020 Trust DTD 07/07/2020 over which Mr. Beshears may be deemed to exercise voting and investment control. Mr. Beshears disclaims beneficial ownership of the shares of capital stock held by The Beshears 2020 Trust DTD 07/07/2020, except to the extent of his pecuniary interest therein. |
(7) | Includes 4,597 Subordinate Voting Shares held by THRONSON FAMILY TRUST UA JUL 21, 2014 over which Ms. Thronson, as a trustee, may be deemed to exercise voting and investment control. Ms. Thronson disclaims beneficial ownership of the shares of capital stock held by THRONSON FAMILY TRUST UA JUL 21, 2014, except to the extent of her pecuniary interest therein. |
(8) | William G Jones is the manager of Shade Leaf Holding LLC and he has voting and investment power over the shares of capital stock held by such entity. William G Jones disclaims beneficial ownership of the shares of capital stock held by Shade Leaf Holding LLC, except to the extent of his pecuniary interest therein. William G Jones is located in Tallahassee, Florida. Richard May, a director of the Company, has a pecuniary interest in the shares of capital stock held by Shade Leaf Holding LLC. |
(9) | William G Jones is the manager of Telogia Pharm LLC and he has voting and investment power over the shares of capital stock held by such entity. William G Jones disclaims beneficial ownership of the shares of capital stock held by Telogia Pharm, LLC, except to the extent of his pecuniary interest therein. William G Jones is located in Tallahassee, Florida. George Hackney, Sr., a director of the Company, has a pecuniary interest in the shares of capital stock held by Telogia Pharm LLC. |
(i) | Right to Convert non-assessable Subordinate Voting Shares as is determined by multiplying the number of Multiple Voting Shares by the Conversion Ratio applicable to such share in effect on the date the Multiple Voting Share is surrendered for conversion. The initial “Conversion Ratio” for Multiple Voting Shares is 100 Subordinate Voting Shares for each Multiple Voting Share, subject to adjustment as described below. |
(ii) | Conversion Limitations 3b-4 under the Exchange Act. Accordingly, the Company shall not affect any conversion of Multiple Voting Shares, and holders of Multiple Voting Shares may not convert any portion of the Multiple Voting Shares to the extent that after giving effect to all permitted issuances after such conversions of Multiple Voting Shares, the aggregate number of Subordinate Voting Shares and Multiple Voting Shares held of record, directly or indirectly, by U.S. Residents would exceed 40% (the “40% Threshold”) of the aggregate number of Subordinate Voting Shares and Multiple Voting Shares issued and outstanding after giving effect to such conversions (the “FPI Protective Restriction”); provided the board of directors may, by resolution, increase the 40% Threshold to an amount not to exceed 50%. We previously ceased to qualify as a foreign private issuer when the aggregate number of Subordinate Voting Shares and Multiple Voting Shares held of record, directly or indirectly, by U.S. Residents exceeded 50% of the aggregate number of Subordinate Voting Shares and Multiple Voting Shares issued and outstanding. Because the 40% Threshold has been exceeded and the Company ceased to qualify as a foreign private issuer, the Company’s board of directors adopted a resolution in June 2020 permitting Multiple Voting Shares to convert into Subordinate Voting Shares at the election of each holder of Multiple Voting Shares. |
(iii) | Mandatory Conversion |
(A) | the Subordinate Voting Shares issuable upon conversion of all the Multiple Voting Shares are registered for resale and may be sold by the holder thereof pursuant to an effective registration statement and/or prospectus covering the Subordinate Voting Shares under the United States Securities Act of 1933, as amended; |
(B) | the Company is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act; and |
(C) | the Subordinate Voting Shares are listed or quoted (and are not suspended from trading) on a recognized North American stock exchange or by way of reverse takeover transaction on the Toronto Stock Exchange, the TSX Venture Exchange, the CSE or Aequitas NEO Exchange (or any other stock exchange recognized as such by the Ontario Securities Commission). |
(iv) | Anti-Dilution |
(v) | No Fractional Shares and Certificate as to Adjustments |
• | banks; |
• | insurance companies; |
• | tax-exempt organizations; |
• | financial institutions; |
• | brokers or dealers in securities or currencies; |
• | regulated investment companies; |
• | pension plans; |
• | controlled foreign corporations; |
• | passive foreign investment companies; |
• | persons subject to the U.S. federal alternative minimum tax or the 3.8% tax on net investment income; |
• | owners that hold our Subordinate Voting Shares as part of a straddle, hedge, conversion transaction, synthetic security or other integrated investment; and |
• | certain U.S. expatriates. |
• | an individual who is a citizen or resident of the United States for U.S. federal income tax purposes; |
• | a corporation, or any other entity or organization taxable as a corporation for U.S. federal income tax purposes, created or organized in the United States or under the laws of the United States, any political subdivision thereof, any state thereof or the District of Columbia; |
• | an estate, the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust if (1) a U.S. court is able to exercise primary supervision over the trust’s administration and one or more U.S. persons have the authority to control all of the trust’s substantial decisions or (2) the trust has a valid election in effect to be treated as a U.S. person. |
• | the gain is effectively connected with the non-U.S. holder’s conduct of a U.S. trade or business and, if an applicable income tax treaty so provides, is attributable to a permanent establishment or a fixed base maintained by suchnon-U.S. holder in the United States, in which case thenon-U.S. holder generally will be taxed at the graduated U.S. federal income tax rates applicable to U.S. persons and, if thenon-U.S. holder is a corporation (or an entity treated as a corporation for U.S. federal income tax purposes), it also may be subject to a U.S. federal branch profits tax at a rate of 30.0% (or such lower rate as may be specified by an applicable income tax treaty) on such effectively connected gain; |
• | the non-U.S. holder is a nonresident alien individual for U.S. federal income tax purposes who is present in the United States for 183 days or more in the taxable year of the disposition and certain other conditions are met, in which case thenon-U.S. holder will be subject to a 30.0% tax (or such lower rate as may be specified by an applicable income tax treaty) on the net gain derived from the disposition, which may be offset by certain U.S. source capital losses of thenon-U.S. holder, if any; or |
• | we are, or have been, at any time during the five-year period preceding such disposition (or the non-U.S. holder’s holding period, if shorter) a U.S. real property holding corporation for U.S. federal income tax purposes. Generally, a corporation is a U.S. real property holding corporation only if the fair market value of its U.S. real property interests equals or exceeds 50.0% of the sum of the fair market value of its worldwide real property interests plus the fair market value of any other of its assets used or held for use in a trade or business. Although there can be no assurance, we do not believe that we are, or have been, a U.S. real property holding corporation, or that we are likely to become one in the future. Even if we are or were to become a U.S. real property holding corporation, gains realized by anon-U.S. holder on a disposition of our Subordinate Voting Shares will not be subject to U.S. federal income tax under this rule if our Subordinate Voting Shares is regularly traded on an established securities market and thenon-U.S. holder holds no more than 5.0% of our outstanding Subordinate Voting Shares, directly or indirectly, during the shorter of the5-year period ending on the date of the disposition or the period that thenon-U.S. holder held our Subordinate Voting Shares. No assurance can be provided that our Subordinate Voting Shares will be regularly traded on an established securities market for purposes of the rules described above. |
• | purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus; |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers; |
• | block trades in which the broker-dealer so engaged will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | an exchange distribution in accordance with the rules of any stock exchange on which the securities are listed; |
• | through trading plans entered into by a Selling Shareholder pursuant to Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, or the Exchange Act, that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans; |
• | to or through underwriters; |
• | in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents; |
• | in privately negotiated transactions; |
• | in short sales; |
• | through the distribution of the securities by any Selling Shareholder to its partners, members or shareholders; |
• | in options transactions; and |
• | through a combination of any of the above methods of sale and, in addition, any shares that qualify for sale pursuant to Rule 144 may be sold under Rule 144 rather than pursuant to this prospectus. |
Unudited Financial Statements | ||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-6 | ||||
F-7 | ||||
Audited Financial Statements | ||||
F-26 | ||||
F-27 | ||||
F-28 | ||||
F-29 | ||||
F-30 | ||||
F-31 |
September 30, 2021 | December 31, 2020 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 213,574 | $ | 146,713 | ||||
Accounts receivable, net | 8,487 | 308 | ||||||
Inventories, net | 133,874 | 98,312 | ||||||
Income tax receivable, net | 3,978 | 0 | ||||||
Prepaid expenses and other current assets | 25,791 | 16,119 | ||||||
Total current assets | 385,704 | 261,452 | ||||||
Property and equipment, net | 501,109 | 314,045 | ||||||
Right of use assets—operating, net | 45,753 | 30,076 | ||||||
Right of use assets—finance, net | 58,393 | 36,904 | ||||||
Intangible assets, net | 161,282 | 93,800 | ||||||
Goodwill | 111,721 | 74,100 | ||||||
Other assets | 12,077 | 7,528 | ||||||
TOTAL ASSETS | $ | 1,276,039 | $ | 817,905 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 62,769 | $ | 41,903 | ||||
Income tax payable | 0 | 5,875 | ||||||
Deferred revenue | 4,082 | 7,178 | ||||||
Notes payable—current portion | 6,000 | 2,000 | ||||||
Notes payable—related party—current portion | 12,000 | 12,011 | ||||||
Operating lease liabilities—current portion | 4,264 | 3,277 | ||||||
Finance lease liabilities—current portion | 5,354 | 3,877 | ||||||
Total current liabilities | 94,469 | 76,121 | ||||||
Long-term liabilities: | ||||||||
Notes payable | 0 | 4,000 | ||||||
Operating lease liabilities | 43,657 | 28,120 | ||||||
Finance lease liabilities | 57,234 | 35,058 | ||||||
Private placement notes liabilities, net | 119,478 | 117,165 | ||||||
Other long-term liabilities | 6,438 | 3,915 | ||||||
Construction finance liabilities | 92,021 | 82,047 | ||||||
Deferred tax liability | 40,099 | 23,575 | ||||||
TOTAL LIABILITIES | 453,396 | 370,001 | ||||||
Commitments and contingencies (see Note 17) | ||||||||
Common stock, 0 par value; unlimited shares authorized, 129,531,207 and 119,573,998 issued and outstanding as of September 30, 2021 and December 31, 2020, respectively | 0 | 0 | ||||||
Additional paid-in-capital | 613,379 | 328,214 | ||||||
Accumulated earnings | 209,264 | 119,690 | ||||||
TOTAL SHAREHOLDERS’ EQUITY | 822,643 | 447,904 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 1,276,039 | $ | 817,905 | ||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2021 | September 30, 2020 | September 30, 2021 | September 30, 2020 | |||||||||||||
Revenues, net of discounts | $ | 224,092 | $ | 136,274 | $ | 633,037 | $ | 353,096 | ||||||||
Cost of goods sold | 70,147 | 34,097 | 199,345 | 86,557 | ||||||||||||
Gross profit | 153,945 | 102,177 | 433,692 | 266,539 | ||||||||||||
Expenses: | ||||||||||||||||
Sales and marketing | 51,724 | 30,890 | 142,858 | 80,764 | ||||||||||||
General and administrative | 28,218 | 8,502 | 55,869 | 22,696 | ||||||||||||
Depreciation and amortization | 7,728 | 3,314 | 19,829 | 8,612 | ||||||||||||
Total expenses | 87,670 | 42,706 | 218,556 | 112,072 | ||||||||||||
Income from operations | 66,275 | 59,471 | 215,136 | 154,467 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest expense, net | (6,145 | ) | (5,352 | ) | (20,693 | ) | (16,566 | ) | ||||||||
Other (expense) income, net | 89 | (10,756 | ) | 385 | (10,827 | ) | ||||||||||
Total other expense | (6,056 | ) | (16,108 | ) | (20,308 | ) | (27,393 | ) | ||||||||
Income before provision for income taxes | 60,219 | 43,363 | 194,828 | 127,074 | ||||||||||||
Provision for income taxes | 41,603 | 25,948 | 105,254 | 67,116 | ||||||||||||
Net income and comprehensive income | 18,616 | 17,415 | 89,574 | 59,958 | ||||||||||||
Basic net income per common share | $ | 0.15 | $ | 0.16 | $ | 0.73 | $ | 0.54 | ||||||||
Diluted net income per common share | $ | 0.14 | $ | 0.15 | $ | 0.68 | $ | 0.52 | ||||||||
Weighted average number of common shares used in computing net income per common share: | ||||||||||||||||
Basic | 128,146,298 | 112,039,640 | 122,983,729 | 111,824,816 | ||||||||||||
Diluted | 136,909,266 | 117,949,224 | 130,927,083 | 115,998,704 | ||||||||||||
Super Voting Shares | Multiple Voting Shares | Subordinate Voting Shares | Total Common Shares | Additional Paid-in-Capital | Accumulated Earnings | Total | ||||||||||||||||||||||
Balance, January 1, 2021 | 58,182,500 | 1,439,037 | 59,952,461 | 119,573,998 | $ | 328,214 | $ | 119,690 | $ | 447,904 | ||||||||||||||||||
Share-based compensation | — | — | — | — | 741 | — | 741 | |||||||||||||||||||||
Shares issued for cash—warrant exercise | — | — | 469,133 | 469,133 | 6,861 | — | 6,861 | |||||||||||||||||||||
Conversion of warrants to Subordinate Voting Shares | — | — | 133,408 | 133,408 | — | — | — | |||||||||||||||||||||
Conversion of Multiple Voting to Subordinate Voting Shares | — | (117,668 | ) | 117,668 | — | — | — | — | ||||||||||||||||||||
Conversion of Super Voting to Subordinate Voting Shares | (3,021,100 | ) | — | 3,021,100 | — | — | — | — | ||||||||||||||||||||
Conversion of Super Voting to Multiple Voting Shares | (55,161,400 | ) | 55,161,400 | — | — | — | — | — | ||||||||||||||||||||
Net income and comprehensive income | — | — | — | — | — | 30,078 | 30,078 | |||||||||||||||||||||
Balance, March 31, 2021 | — | 56,482,769 | 63,693,770 | 120,176,539 | $ | 335,816 | $ | 149,768 | $ | 485,584 | ||||||||||||||||||
Share-based compensation | — | — | — | — | 744 | — | 744 | |||||||||||||||||||||
Shares issued for cash—warrant exercise | — | — | 100,400 | 100,400 | 811 | — | 811 | |||||||||||||||||||||
Common stock issued upon cashless warrant exercise | — | — | 661,614 | 661,614 | — | — | — | |||||||||||||||||||||
Tax withholding related to net share settlement of equity awards | — | — | (15,734 | ) | (15,734 | ) | (595 | ) | — | (595 | ) | |||||||||||||||||
Issuance of shares in offering, net of issuance costs | — | — | 5,750,000 | 5,750,000 | 217,896 | — | 217,896 | |||||||||||||||||||||
Contingent consideration payable in shares | — | — | — | — | (2,800 | ) | — | (2,800 | ) | |||||||||||||||||||
Adjustment of fair value of equity consideration for PurePenn, LLC | — | — | — | — | 2,711 | — | 2,711 | |||||||||||||||||||||
Adjustment of fair value of equity consideration for Keystone Relief Centers, LLC | — | — | — | — | 1,004 | — | 1,004 | |||||||||||||||||||||
Shares issued for Mountaineer Holding, LLC acquisition | — | — | 60,342 | 60,342 | 2,470 | — | 2,470 | |||||||||||||||||||||
Shares issued for Solevo Wellness West Virginia, LLC acquisition | — | — | 11,658 | 11,658 | 445 | — | 445 | |||||||||||||||||||||
Shares issued for Nature’s Remedy of Massachusetts, Inc. acquisition | — | — | 237,881 | 237,881 | 9,140 | — | 9,140 | |||||||||||||||||||||
Conversion of Multiple Voting to Subordinate Voting shares | — | (21,673 | ) | 21,673 | — | — | 0 | — | ||||||||||||||||||||
Net income and comprehensive income | — | — | — | — | — | 40,880 | 40,880 | |||||||||||||||||||||
Balance, June 30, 2021 | — | 56,461,096 | 70,521,604 | 126,982,700 | $ | 567,642 | $ | 190,648 | $ | 758,290 | ||||||||||||||||||
Share-based compensation | — | — | — | — | 732 | — | 732 | |||||||||||||||||||||
Exercise of Stock Options | — | — | 20,974 | 20,974 | — | — | — | |||||||||||||||||||||
Common stock issued upon cashless warrant exercise | — | — | 1,280,965 | 1,280,965 | — | — | — | |||||||||||||||||||||
Tax withholding related to net share settlements of equity awards | — | — | (21,151 | ) | (21,151 | ) | (392 | ) | — | (392 | ) | |||||||||||||||||
Shares issued for the Patient Centric of Martha’s Vineyard acquisition | — | — | 258,383 | 258,383 | 10,012 | — | 10,012 | |||||||||||||||||||||
Shares issued for Keystone Shops acquisition | — | — | 1,009,336 | 1,009,336 | 35,385 | — | 35,385 | |||||||||||||||||||||
Conversion of Multiple Voting to Subordinate Voting Shares | — | (1,541,500 | ) | 1,541,500 | — | — | — | — | ||||||||||||||||||||
Net income and comprehensive income | — | — | — | — | — | 18,616 | 18,616 | |||||||||||||||||||||
Balance, September 30, 2021 | — | 54,919,596 | 74,611,611 | 129,531,207 | $ | 613,379 | $ | 209,264 | $ | 822,643 | ||||||||||||||||||
Super Voting Shares | Multiple Voting Shares | Subordinate Voting Shares | Total Common Shares | Additional Paid-in-Capital | Accumulated Earnings | Total | ||||||||||||||||||||||
Balance, January 1, 2020 | 67,813,300 | 6,661,374 | 35,871,672 | 110,346,346 | $ | 76,192 | $ | 56,691 | $ | 132,883 | ||||||||||||||||||
Share-based compensation | — | — | — | — | 1,222 | — | 1,222 | |||||||||||||||||||||
Net income and comprehensive income | — | — | — | — | — | 23,605 | 23,605 | |||||||||||||||||||||
Balance, March 31, 2020 | 67,813,300 | 6,661,374 | 35,871,672 | 110,346,346 | $ | 77,414 | $ | 80,296 | $ | 157,710 | ||||||||||||||||||
Share-based compensation | — | — | — | — | 462 | — | 462 | |||||||||||||||||||||
Shares issued for cash—warrant exercise | — | — | 2,723,311 | 2,723,311 | 11,458 | — | 11,458 | |||||||||||||||||||||
Net income and comprehensive income | — | — | — | — | — | 18,938 | 18,938 | |||||||||||||||||||||
Balance, June 30, 2020 | 67,813,300 | 6,661,374 | 38,594,983 | 113,069,657 | $ | 89,334 | $ | 99,234 | $ | 188,568 | ||||||||||||||||||
Share-based compensation | — | — | — | — | 523 | — | 523 | |||||||||||||||||||||
Shares issued for cash—warrant exercise | — | — | 100 | 100 | 1 | — | 1 | |||||||||||||||||||||
Exercise of Stock Options | — | — | 9,180 | 9,180 | — | — | — | |||||||||||||||||||||
Issuance of shares private placement, net of issuance costs | — | — | 4,715,000 | 4,715,000 | 83,228 | — | 83,228 | |||||||||||||||||||||
Conversion of Super Voting Shares to Subordinate Voting Shares | (9,630,800 | ) | — | 9,630,800 | — | — | — | — | ||||||||||||||||||||
Conversion of Multiple Voting Shares to Subordinate Voting Shares | — | (5,184,415 | ) | 5,184,415 | — | — | — | — | ||||||||||||||||||||
Net income and comprehensive income | — | — | — | — | — | 17,415 | 17,415 | |||||||||||||||||||||
Balance, September 30, 2020 | 58,182,500 | 1,476,959 | 58,134,478 | 117,793,937 | $ | 173,086 | $ | 116,649 | $ | 289,735 | ||||||||||||||||||
Nine Months Ended September 30, 2021 | Nine Months Ended September 30, 2020 | |||||||
Cash flow from operating activities | ||||||||
Net income and comprehensive income | $ | 89,574 | $ | 59,958 | ||||
Adjustments to reconcile net income and comprehensive income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 19,829 | 8,612 | ||||||
Depreciation included in cost of goods sold | 14,396 | 7,424 | ||||||
Non-cash interest expense | 2,313 | 2,142 | ||||||
(Gain) loss from sale of property and equipment | (5 | ) | 63 | |||||
Amortization of operating lease right of use assets | 3,216 | 2,383 | ||||||
Share-based compensation | 2,217 | 2,208 | ||||||
Accretion of construction finance liabilities | 1,097 | 617 | ||||||
Loss on fair value of warrants | — | 12,782 | ||||||
Deferred income tax expense | (2,111 | ) | (2,324 | ) | ||||
Changes in operating assets and liabilities: | ||||||||
Inventories | (33,796 | ) | (11,687 | ) | ||||
Accounts receivable | (8,179 | ) | — | |||||
Prepaid expenses and other current assets | (9,412 | ) | (6,915 | ) | ||||
Other assets | (4,509 | ) | (5,790 | ) | ||||
Income tax payable / receivable | (12,745 | ) | 1,911 | |||||
Accounts payable and accrued liabilities | 17,853 | 1,303 | ||||||
Operating lease liabilities | (1,906 | ) | (2,054 | ) | ||||
Deferred revenue | (3,096 | ) | 2,207 | |||||
Other long-term liabilities | 344 | — | ||||||
Net cash provided by operating activities | 75,080 | 72,840 | ||||||
Cash flow from investing activities | ||||||||
Purchases of property and equipment | (190,907 | ) | (61,359 | ) | ||||
Purchases of property and equipment related to construction finance liabilities | (8,877 | ) | (27,381 | ) | ||||
Cash paid for internal use software | (3,587 | ) | — | |||||
Acquisitions, net of cash acquired | (29,924 | ) | — | |||||
Proceeds from sale of property and equipment | 8 | 16 | ||||||
Capitalized interest | (4,355 | ) | (2,090 | ) | ||||
Net cash used in investing activities | (237,642 | ) | (90,814 | ) | ||||
Cash flow from financing activities | ||||||||
Proceeds from share warrant exercises | 7,672 | 11,459 | ||||||
Proceeds from construction finance liabilities | 8,877 | 28,582 | ||||||
Proceeds from shares issued pursuant to private placement | 217,896 | 83,228 | ||||||
Payments on finance lease obligations | (4,024 | ) | (2,824 | ) | ||||
Payments on notes payable—related party | (11 | ) | (907 | ) | ||||
Payments for taxes related to net share settlement of equity awards | (987 | ) | — | |||||
Net cash provided by financing activities | 229,423 | 119,538 | ||||||
Net increase in cash and cash equivalents | 66,861 | 101,564 | ||||||
Cash and cash equivalents, beginning of period | 146,713 | 91,813 | ||||||
Cash and cash equivalents, end of period | $ | 213,574 | $ | 193,377 | ||||
Supplemental disclosure of cash flow information | ||||||||
Cash paid during the period for | ||||||||
Interest | $ | 22,653 | $ | 12,798 | ||||
Income taxes | $ | 120,365 | $ | 70,996 | ||||
Other noncash investing and financing activities | ||||||||
Adjustment to PurePenn, LLC and Solevo contingent consideration | $ | 2,800 | $ | — | ||||
ASC 842 lease additions—operating and finance leases | $ | 43,748 | $ | 23,096 | ||||
Shares issued for acquisitions | $ | 57,452 | $ | — | ||||
Purchase of property and equipment financed with accounts payable | $ | 16,148 | $ | 7,167 | ||||
Balance Sheet as of June 30, 2021 (unaudited) | As Previously Reported | Adjustment | As Revised | |||||||||
Prepaid expenses and other current assets | $ | 28,313 | $ | (4,249 | ) | $ | 24,064 | |||||
Total current assets | 442,090 | (4,249 | ) | 437,841 | ||||||||
Property and equipment, net | 427,666 | 258 | 427,924 | |||||||||
Right of use assets—operating, net | 31,254 | 8,768 | 40,022 | |||||||||
Right of use assets—finance, net | 41,521 | 6,371 | 47,892 | |||||||||
Intangible assets, net | 123,106 | (621 | ) | 122,485 | ||||||||
Other assets | 9,547 | 4,246 | 13,793 | |||||||||
Total assets | 1,146,307 | 14,773 | 1,161,080 | |||||||||
Operating lease liabilities, current portion | 3,583 | 432 | 4,015 | |||||||||
Finance lease liabilities, current portion | 4,723 | 281 | 5,004 | |||||||||
Total current liabilities | 76,738 | 713 | 77,451 | |||||||||
Operating lease liabilities | 29,381 | 8,396 | 37,777 | |||||||||
Finance lease liabilities | 39,694 | 5,822 | 45,516 | |||||||||
Deferred tax liability | 29,845 | (2,213 | ) | 27,632 | ||||||||
Total liabilities | 390,072 | 12,718 | 402,790 | |||||||||
Additional paid-in-capital | 522,898 | 2,055 | 524,953 | |||||||||
Total shareholders equity | $ | 756,235 | $ | 2,055 | $ | 758,290 | ||||||
Balance Sheet as of March 31, 2021 (unaudited) | As Previously Reported | Adjustment | As Revised | |||||||||
Prepaid expenses and other current assets | $ | 25,180 | $ | (3,728 | ) | $ | 21,452 | |||||
Total current assets | 294,157 | (3,728 | ) | 290,429 | ||||||||
Right of use assets—operating, net | 30,051 | 2,830 | 32,881 | |||||||||
Right of use assets—finance, net | 38,380 | 1,838 | 40,218 | |||||||||
Other assets | 7,549 | 3,693 | 11,242 | |||||||||
Total assets | 897,455 | 4,633 | 902,088 | |||||||||
Operating lease liabilities, current portion | 3,324 | 173 | 3,497 | |||||||||
Finance lease liabilities, current portion | 4,344 | 70 | 4,414 | |||||||||
Total current liabilities | 100,900 | 243 | 101,143 | |||||||||
Operating lease liabilities | 28,326 | 2,581 | 30,907 | |||||||||
Finance lease liabilities | 36,294 | 1,809 | 38,103 | |||||||||
Total liabilities | $ | 411,871 | $ | 4,633 | $ | 416,504 | ||||||
Balance Sheet as of December 31, 2020 | As Previously Reported | Adjustment | As Revised | |||||||||
Prepaid expenses and other current assets | $ | 19,815 | $ | (3,696 | ) | $ | 16,119 | |||||
Total current assets | 265,148 | (3,696 | ) | 261,452 | ||||||||
Right of use assets—operating, net | 28,171 | 1,905 | 30,076 | |||||||||
Other assets | 3,944 | 3,584 | 7,528 | |||||||||
Total assets | 816,112 | 1,793 | 817,905 | |||||||||
Operating lease liabilities, current portion | 3,154 | 123 | 3,277 | |||||||||
Total current liabilities | 75,998 | 123 | 76,121 | |||||||||
Operating lease liabilities | 26,450 | 1,670 | 28,120 | |||||||||
Total liabilities | $ | 368,208 | $ | 1,793 | $ | 370,001 | ||||||
(dollars in thousands) | ||||
Consideration: | ||||
Cash | $ | 20,251 | ||
Shares issued upon acquisition | 35,385 | |||
Fair value of consideration exchanged | $ | 55,636 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Cash | $ | 500 | ||
Inventories | 1,766 | |||
Prepaid expenses and other current assets | 240 | |||
Property and equipment | 1,144 | |||
Right of use asset—finance | 1,340 | |||
Intangible assets | ||||
Dispensary license | 27,000 | |||
Tradename | 100 | |||
Favorable leasehold interests, net | 86 | |||
Goodwill | 40,072 | |||
Other assets | 40 | |||
Accounts payable and accrued liabilities | (878 | ) | ||
Income tax payable | (2,892 | ) | ||
Operating lease liabilities | (1,340 | ) | ||
Other long-term liabilities | (2,179 | ) | ||
Deferred tax liability | (9,363 | ) | ||
Total net assets acquired | $ | 55,636 | ||
(dollars in thousands) | ||||
Consideration: | ||||
Shares issued upon acquisition | $ | 10,012 | ||
Transaction costs | 18 | |||
Fair value of consideration exchanged | $ | 10,030 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Right of use asset—finance | $ | 1,756 | ||
Intangible assets | ||||
Dispensary license | 13,298 | |||
Finance lease liabilities | (2,321 | ) | ||
Deferred tax liability | (2,703 | ) | ||
Total net assets acquired | $ | 10,030 | ||
(dollars in thousands) | ||||
Consideration: | ||||
Cash | $ | 7,000 | ||
Shares issued upon acquisition | 9,139 | |||
Transaction costs | 23 | |||
Fair value of consideration exchanged | $ | 16,162 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Prepaid expenses and other current assets | $ | 12 | ||
Property and equipment | 1,006 | |||
Right of use asset—finance | 799 | |||
Intangible assets | ||||
Dispensary license | 19,630 | |||
Accounts payable and accrued liabilities | (335 | ) | ||
Finance lease liability | (594 | ) | ||
Deferred tax liability | (4,356 | ) | ||
Total net assets acquired | $ | 16,162 | ||
(dollars in thousands) | ||||
Consideration: | ||||
Cash | $ | 19,000 | ||
Shares issued upon acquisition | 29,711 | |||
Contingent consideration payable in shares | 46,951 | |||
Fair value of consideration exchanged | $ | 95,662 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Cash | $ | 563 | ||
Accounts receivable | 1,300 | |||
Prepaid expenses and other current assets | 376 | |||
Inventories | 7,461 | |||
Property and equipment, net | 26,233 | |||
Intangible assets, net: | ||||
State license | 45,310 | |||
Moxie license | 2,960 | |||
Tradename | 580 | |||
Goodwill | 46,349 | |||
Other assets | 478 | |||
Accounts payable and accrued liabilities | (2,189 | ) | ||
Construction finance liability | (17,413 | ) | ||
Deferred tax liability | (16,346 | ) | ||
Total net assets acquired | $ | 95,662 | ||
(dollars in thousands) | ||||
Consideration: | ||||
Cash | $ | 10,000 | ||
Shares issued upon acquisition | 11,004 | |||
Contingent consideration payable in shares | 15,249 | |||
Net working capital adjustment | 624 | |||
Fair value of consideration exchanged | $ | 36,877 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Cash | $ | 1,229 | ||
Accounts receivable | 117 | |||
Prepaid expenses and other current assets | 91 | |||
Inventories | 2,337 | |||
Property and equipment, net | 2,245 | |||
Right of use asset | 2,156 | |||
Intangible assets, net: | ||||
Dispensary license | 19,890 | |||
Tradename | 930 | |||
Goodwill | 17,985 | |||
Accounts payable and accrued liabilities | (790 | ) | ||
Lease liability | (2,156 | ) | ||
Deferred tax liability | (7,157 | ) | ||
Total net assets acquired | $ | 36,877 | ||
September 30, 2021 | December 31, 2020 | |||||||
(dollars in thousands) | ||||||||
Raw material | ||||||||
Cannabis plants | $ | 19,419 | $ | 10,661 | ||||
Harvested cannabis and packaging | 23,529 | 11,233 | ||||||
Total raw material | 42,948 | 21,894 | ||||||
Work in process | 63,952 | 54,780 | ||||||
Finished goods-unmedicated | 3,473 | 3,908 | ||||||
Finished goods-medicated | 23,501 | 17,730 | ||||||
Total inventories | $ | 133,874 | $ | 98,312 | ||||
September 30, 2021 | December 31, 2020 | |||||||
(dollars in thousands) | ||||||||
Land | $ | 7,468 | $ | 5,878 | ||||
Buildings and improvements | 288,133 | 156,372 | ||||||
Construction in progress | 162,528 | 129,588 | ||||||
Furniture and equipment | 93,485 | 51,714 | ||||||
Vehicles | 349 | 351 | ||||||
Total | 551,963 | 343,903 | ||||||
Less: accumulated depreciation | (50,854 | ) | (29,858 | ) | ||||
Total property and equipment, net | $ | 501,109 | $ | 314,045 | ||||
September 30, 2021 | ||||||||||||||||||||
(dollars in thousands) | Net amount | Adjustments to purchase price allocation | Additions | Amortization expense | Net amount | |||||||||||||||
Licenses | $ | 84,517 | $ | 3,061 | $ | 68,493 | $ | (5,593 | ) | $ | 150,478 | |||||||||
Internal use software | 3,656 | — | 3,589 | (529 | ) | 6,716 | ||||||||||||||
Moxie brand | 2,828 | — | — | (740 | ) | 2,088 | ||||||||||||||
Tradenames | 2,109 | — | 100 | (741 | ) | 1,468 | ||||||||||||||
Customer relationship | 683 | — | — | (151 | ) | 532 | ||||||||||||||
Miscellaneous | 7 | — | 86 | (93 | ) | — | ||||||||||||||
$ | 93,800 | $ | 3,061 | $ | 72,268 | $ | (7,847 | ) | $ | 161,282 | ||||||||||
December 31, 2020 | ||||||||||||||||||||
(dollars in thousands) | Net amount | Acquired license agreements | Additions | Amortization expense | Net amount | |||||||||||||||
Licenses | $ | 24,538 | $ | 887 | $ | 61,400 | $ | (2,308 | ) | $ | 84,517 | |||||||||
Internal use software | 3,656 | — | — | — | 3,656 | |||||||||||||||
Moxie brand | — | — | 2,960 | (132 | ) | 2,828 | ||||||||||||||
Tradenames | 800 | — | 1,510 | (201 | ) | 2,109 | ||||||||||||||
Customer relationship | 883 | — | — | (200 | ) | 683 | ||||||||||||||
Miscellaneous | 25 | — | — | (18 | ) | 7 | ||||||||||||||
Trademarks | 134 | — | — | (134 | ) | — | ||||||||||||||
$ | 30,036 | $ | 887 | $ | 65,870 | $ | (2,993 | ) | $ | 93,800 | ||||||||||
Estimated amortization | ||||
(dollars in thousands) | ||||
Remaining 2021 | $ | 3,326 | ||
2022 | 13,887 | |||
2023 | 13,320 | |||
2024 | 12,349 | |||
2025 | 11,895 | |||
Thereafter | 106,505 | |||
$ | 161,282 | |||
(dollars in thousands) | ||||
At January 1, 2020 | 7,316 | |||
Acquisition of PurePenn, LLC and Pioneer Leasing & Consulting, LLC | 47,311 | |||
Acquisition of Solevo Wellness | 19,473 | |||
At December 31, 2020 | 74,100 | |||
Measurement period purchase price allocation adjustments of Solevo Wellness | (2,639 | ) | ||
Measurement period purchase price allocation adjustments of PurePenn, LLC and Pioneer Leasing & Consulting, LLC | (338 | ) | ||
At June 30, 2021 | 71,123 | |||
Acquisition of Keystone Shops | 40,072 | |||
Measurement period purchase price allocation adjustments of Solevo Wellness | 1,150 | |||
Measurement period purchase price allocation adjustments of PurePenn, LLC and Pioneer Leasing & Consulting, LLC | (624 | ) | ||
At September 30, 2021 | $ | 111,721 | ||
September 30, 2021 | December 31, 2020 | |||||||
(dollars in thousands) | ||||||||
Promissory note dated April 10, 2017, with annual interest at 12%, due between April and July 2022 | $ | 4,000 | $ | 4,000 | ||||
Promissory note dated December 7, 2017, with annual interest at 12%, secured by certain property located in Miami, FL due December 2021 | 2,000 | 2,000 | ||||||
Total notes payable | 6,000 | 6,000 | ||||||
Less current portion | (6,000 | ) | (2,000 | ) | ||||
Long-term notes payable | $ | 0 | $ | 4,000 | ||||
As of September 30, | (dollars in thousands) | |||
2021 | $ | 2,000 | ||
2022 | 4,000 | |||
$ | 6,000 | |||
September 30, 2021 | December 31, 2020 | |||||||
(dollars in thousands) | ||||||||
Notes payable due to related parties, with varying interest rates between 8% to 12% annual, with varying maturity dates | $ | 12,000 | $ | 12,011 | ||||
Less current portion | (12,000 | ) | (12,011 | ) | ||||
Non-current portion | $ | — | $ | — | ||||
(dollars in thousands) | ||||
2022 | $ | 12,000 | ||
$ | 12,000 | |||
Private placement notes | ||||
(dollars in thousands) | ||||
2021 | $ | — | ||
2022 | — | |||
2023 | — | |||
2024 | 130,000 | |||
2025 | — | |||
Thereafter | — | |||
Total debt | 130,000 | |||
Less: unamortized debt issuance costs | (10,522 | ) | ||
Net debt | $ | 119,478 | ||
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
Lease Cost | 2021 | 2020 | 2021 | 2020 | ||||||||||||
(dollars in thousands) | ||||||||||||||||
Operating lease cost | 2,483 | 1,545 | 5,751 | 4,087 | ||||||||||||
Finance lease cost: | ||||||||||||||||
Amortization of lease assets | 1,990 | 1,496 | 5,357 | 3,688 | ||||||||||||
Interest on lease liabilities | 1,177 | 782 | 2,914 | 1,801 | ||||||||||||
Finance lease cost | 3,167 | 2,278 | 8,271 | 5,489 | ||||||||||||
Variable lease cost | 2,529 | 28 | 3,139 | 310 | ||||||||||||
Total lease cost | $ | 8,179 | $ | 3,851 | $ | 17,161 | $ | 9,886 | ||||||||
Operating lease | Finance lease | |||||||
Weighted average discount rate | 8.75 | % | 8.46 | % | ||||
Weighted average remaining lease term (in years) | 8.67 | 8.20 |
Operating leases | Finance leases | |||||||
(dollars in thousands) | ||||||||
Remainder of 2021 | $ | 1,991 | $ | 2,494 | ||||
2022 | 8,173 | 10,509 | ||||||
2023 | 7,886 | 13,246 | ||||||
2024 | 7,759 | 9,395 | ||||||
2025 | 7,800 | 9,069 | ||||||
Thereafter | 35,893 | 43,875 | ||||||
Total undiscounted lease liabilities | 69,502 | 88,588 | ||||||
Interest on lease liabilities | (21,581 | ) | (26,000 | ) | ||||
Total present value of minimum lease payments | 47,921 | 62,588 | ||||||
Lease liability—current portion | (4,264 | ) | (5,354 | ) | ||||
Lease liability | $ | 43,657 | $ | 57,234 | ||||
For the Nine Months Ended September 30, 2021 | For the Nine Months Ended September 30, 2020 | |||
Fair value at grant date | $10.58-$11.20 | $3.11-$3.26 | ||
Stock price at grant date | $26.88-$33.42 | $11.52-$12.50 | ||
Exercise price at grant date | $26.88-$33.42 | $11.52-$12.50 | ||
Expected life in years | 3.00 - 3.50 | 1.58 - 2.00 | ||
Expected volatility | 49.88% - 53.75% | 49.10% - 50.15% | ||
Expected annual rate of dividends | 0% | 0% | ||
Risk free annual interest rate | 0.16% - 0.79% | 1.40 - 1.58% |
Number of options | Weighted average exercise price | Weighted average remaining contractual life (yrs) | Aggregate intrinsic value | |||||||||||||
Outstanding at January 1, 2021 | 1,129,774 | 11.72 | 4.01 | — | ||||||||||||
Granted | 877,509 | 29.32 | 3.55 | — | ||||||||||||
Exercised | (36,787 | ) | 11.52 | — | — | |||||||||||
Forfeited | — | — | — | — | ||||||||||||
Outstanding, September 30, 2021 | 1,970,496 | $ | 19.56 | 4.52 | $ | 8.43 | ||||||||||
Exercisable, September 30, 2021 | 517,672 | $ | 11.71 | 3.34 | $ | 15.20 |
Number of restricted stock units | Weighted average grant price | |||||||
Balance as of January 1, 2021 | — | — | ||||||
Granted | 3,249,319 | 25.45 | ||||||
Vested | (2,904,079 | ) | 25.28 | |||||
Forfeited | — | — | ||||||
Balance as of September 30, 2021 | 345,240 | $ | 26.88 | |||||
Number of warrants | Weighted average exercise price ($CAD) | Weighted average remaining contractual life (yrs) | ||||||||||
Outstanding as of January 1, 2021 | 6,061,561 | 6.00 | 0.72 | |||||||||
Granted | — | — | — | |||||||||
Exercised | (2,075,990 | ) | 6.00 | — | ||||||||
Exchanged in cashless exercise | (413,057 | ) | — | — | ||||||||
Cancelled | (3,572,514 | ) | — | — | ||||||||
Outstanding as of September 30, 2021 | 0— | — | — | |||||||||
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||
Net income | $ | 18,616 | $ | 17,415 | $ | 89,574 | $ | 59,958 | ||||||||
Weighted average number of common shares outstanding | 128,146,298 | 112,039,640 | 122,983,729 | 111,824,816 | ||||||||||||
Dilutive effect of warrants and options outstanding | 8,762,968 | 5,909,584 | 7,943,354 | 4,173,888 | ||||||||||||
Diluted weighted average number of common shares outstanding | 136,909,266 | 117,949,224 | 130,927,083 | 115,998,704 | ||||||||||||
Basic earnings per share | $ | 0.15 | $ | 0.16 | $ | 0.73 | $ | 0.54 | ||||||||
Diluted earnings per share | $ | 0.14 | $ | 0.15 | $ | 0.68 | $ | 0.52 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||
Income before provision for income taxes | $ | 60,219 | $ | 43,363 | $ | 194,828 | $ | 127,074 | ||||||||
Provision for income taxes | 41,603 | 25,948 | 105,254 | 67,116 | ||||||||||||
Effective tax rate | 69 | % | 60 | % | 54 | % | 53 | % |
As of September 30, 2021 | As of December 31, 2020 | |||||||||||||||
Operating | Finance | Operating | Finance | |||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||
Right-of-use | $ | 6,116 | $ | 2,080 | $ | 12,003 | $ | 3,425 | ||||||||
Lease liabilities: | ||||||||||||||||
Lease liabilities—current portion | 725 | 207 | 1,539 | 281 | ||||||||||||
Lease liabilities | 5,790 | 2,184 | 11,083 | 3,500 | ||||||||||||
Total related parties lease liabilities | $ | 6,515 | $ | 2,391 | $ | 12,622 | $ | 3,781 | ||||||||
(a) Operating | Licenses |
(b) Claims | and Litigation |
2020 | 2019 | |||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and Cash Equivalents | $ | 146,713 | $ | 91,813 | ||||
Accounts Receivable, net of allowance for doubtful accounts of $5,000 | 308 | — | ||||||
Inventories | 98,312 | 65,981 | ||||||
Prepaid Expenses and Other Current Assets | 19,815 | 7,678 | ||||||
Total Current Assets | 265,148 | 165,471 | ||||||
Property and Equipment, Net | 317,701 | 144,748 | ||||||
Right of Use Asset—Operating, Net | 28,171 | 22,045 | ||||||
Right of Use Asset—Finance, Net | 36,904 | 19,088 | ||||||
Intangible Assets, Net | 90,144 | 26,380 | ||||||
Goodwill | 74,100 | 7,316 | ||||||
Other Assets | 3,944 | 949 | ||||||
TOTAL ASSETS | $ | 816,112 | $ | 385,996 | ||||
LIABILITIES | ||||||||
Current Liabilities: | ||||||||
Accounts Payable and Accrued Liabilities | $ | 41,902 | $ | 24,308 | ||||
Income Tax Payable | 5,875 | 8,327 | ||||||
Deferred Revenue | 7,178 | 2,404 | ||||||
Notes Payable—Current Portion | 2,000 | 2,000 | ||||||
Notes Payable—Related Party—Current Portion | 12,011 | 924 | ||||||
Warrant Liability | — | 9,892 | ||||||
Operating Lease Liability—Current Portion | 3,154 | 2,541 | ||||||
Finance Lease Liability—Current Portion | 3,877 | 2,272 | ||||||
Total Current Liabilities | 75,998 | 52,667 | ||||||
Long-Term Liabilities: | ||||||||
Notes Payable | 4,000 | 4,000 | ||||||
Notes Payable—Related Party | — | 11,979 | ||||||
Operating Lease Liability | 26,450 | 20,601 | ||||||
Finance Lease Liability | 35,058 | 17,168 | ||||||
Other Long-Term Liabilities | 121,080 | 118,256 | ||||||
Construction Finance Liability | 82,047 | 22,956 | ||||||
Deferred Tax Liability | 23,575 | 5,486 | ||||||
TOTAL LIABILITIES | 368,208 | 253,114 | ||||||
SHAREHOLDERS’ EQUITY | ||||||||
Common Stock, 0 par value; unlimited | 0 | 0 | ||||||
Additional Paid-in-Capital | 275,644 | 76,192 | ||||||
Warrants | 52,570 | — | ||||||
Accumulated Earnings | 119,690 | 56,691 | ||||||
TOTAL SHAREHOLDERS’ EQUITY | 447,904 | 132,883 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 816,112 | $ | 385,996 | |||||
2020 | 2019 | 2018 | ||||||||||
Revenues, Net of Discounts | $ | 521,533 | $ | 252,819 | $ | 102,817 | ||||||
Cost of Goods Sold | 135,116 | 60,982 | 22,385 | |||||||||
Gross Profit | 386,418 | 191,837 | 80,431 | |||||||||
Expenses: | ||||||||||||
General and Administrative | 36,056 | 14,071 | 19,156 | |||||||||
Sales and Marketing | 119,395 | 59,349 | 25,050 | |||||||||
Depreciation and Amortization | 12,600 | 5,079 | 1,138 | |||||||||
Total Expenses | 168,051 | 78,499 | 45,344 | |||||||||
Income from Operations | 218,367 | 113,338 | 35,088 | |||||||||
Other Income (Expense): | ||||||||||||
Interest Expense, Net | (20,237 | ) | (9,050 | ) | (2,103 | ) | ||||||
Other (Expense) Income, Net | (40,680 | ) | (607 | ) | 60 | |||||||
Total Other Expense | (60,917 | ) | (9,658 | ) | (2,044 | ) | ||||||
Income Before Provision for Income Taxes | 157,450 | 103,680 | 33,044 | |||||||||
Provision for Income Taxes | 94,451 | 50,586 | 22,151 | |||||||||
Net Income and Comprehensive Income | $ | 62,999 | $ | 53,094 | $ | 10,893 | ||||||
Basic Net Income per Common Share | $ | 0.55 | $ | 0.48 | $ | 0.11 | ||||||
Diluted Net Income per Common Share | $ | 0.53 | $ | 0.46 | $ | 0.11 | ||||||
Weighted average number of common shares used in computing net income per common share: | ||||||||||||
Basic | 113,572,379 | 110,206,103 | 101,697,002 | |||||||||
Diluted | 118,325,724 | 115,317,942 | 103,201,127 | |||||||||
Super Voting Shares | Multiple Voting Shares | Subordinate Voting Shares | Total Common Shares | Additional Paid-in- Capital | Warrants | Accumulated Earnings (Deficit) | Total | |||||||||||||||||||||||||
Balance, January 1, 2018 | 85,246,600 | 13,436,800 | 0 | 98,683,400 | 11,456 | 0 | (7,296 | ) | 4,160 | |||||||||||||||||||||||
Issuance of Common Stock as Debt Discount | — | — | — | — | 200 | — | — | 200 | ||||||||||||||||||||||||
Additional Contribution from the Issuance of Below Market Interest Debt | — | — | — | — | 46 | — | — | 46 | ||||||||||||||||||||||||
Issuance of Shares Subscription Receipt Offering, Net | — | 3,573,450 | 7,354,050 | 10,927,500 | 45,948 | — | — | 45,948 | ||||||||||||||||||||||||
Broker Warrants Issued in Reverse Takeover Transaction | — | — | — | — | 1,519 | — | — | 1,519 | ||||||||||||||||||||||||
Net Consideration Provided in Reverse Takeover Transaction | — | — | 200,000 | 200,000 | (460 | ) | — | — | (460 | ) | ||||||||||||||||||||||
Shares Issued for Cash - Warrant Exercise | — | — | 321,268 | 321,268 | 1,489 | — | — | 1,489 | ||||||||||||||||||||||||
Conversions of Multiple Voting to Subordinate Voting Shares | — | (3,259,799 | ) | 3,259,799 | — | — | — | — | — | |||||||||||||||||||||||
Share-based Compensation | — | — | — | — | 15,020 | — | — | 15,020 | ||||||||||||||||||||||||
Net Income | — | — | — | — | — | — | 10,893 | 10,893 | ||||||||||||||||||||||||
Balance, December 31, 2018 | 85,246,600 | 13,750,451 | 11,135,117 | 110,132,168 | $ | 75,218 | $ | 0 | 3,596 | 78,814 | ||||||||||||||||||||||
Additional Contribution from the Issuance of Below | ||||||||||||||||||||||||||||||||
Market Interest Debt | — | — | — | — | 10 | — | — | 10 | ||||||||||||||||||||||||
Conversions of Super and Multiple Voting Shares to Subordinate Voting Shares | (17,433,300 | ) | (7,089,077 | ) | 24,522,377 | — | — | — | — | — | ||||||||||||||||||||||
Shares issued for cash - Warrant Exercise | — | — | 214,178 | 214,178 | 964 | — | — | 964 | ||||||||||||||||||||||||
Net Income | — | — | — | — | — | — | 53,094 | 53,094 | ||||||||||||||||||||||||
Balance, December 31, 2019 | 67,813,300 | 6,661,374 | 35,871,672 | 110,346,346 | $ | 76,192 | $ | 0 | 56,691 | 132,883 | ||||||||||||||||||||||
Share-based compensation | — | — | — | — | 2,765 | — | — | 2,765 | ||||||||||||||||||||||||
Reclassification of Warrants to Equity | — | — | — | — | — | 52,570 | — | 52,570 | ||||||||||||||||||||||||
Shares issued for cash - Warrant Exercise | — | — | 2,723,411 | 2,723,411 | 11,459 | — | — | 11,459 | ||||||||||||||||||||||||
Contingent Consideration Payable in Shares | — | — | — | — | 65,000 | — | — | 65,000 | ||||||||||||||||||||||||
Exercise of Stock Options | — | — | 9,180 | 9,180 | — | — | — | — | ||||||||||||||||||||||||
Issuance of Shares in Private Placement, Net of Issuance Costs | — | — | 4,715,000 | 4,715,000 | 83,228 | — | — | 83,228 | ||||||||||||||||||||||||
Shares issued for PurePenn and Solevo Acquisitions | — | — | 1,780,061 | 1,780,061 | 37,000 | — | — | 37,000 | ||||||||||||||||||||||||
Conversions of Multiple Voting to Subordinate Voting Shares | (9,630,800 | ) | (5,222,337 | ) | 14,853,137 | — | — | — | — | — | ||||||||||||||||||||||
Net Income | — | — | — | — | — | — | 62,999 | 62,999 | ||||||||||||||||||||||||
Balance, December 31, 2020 | 58,182,500 | 1,439,037 | 59,952,461 | 119,573,998 | $ | 275,644 | $ | 52,570 | $ | 119,690 | 447,904 | |||||||||||||||||||||
2020 | 2019 | 2018 | ||||||||||
CASH FLOW FROM OPERATING ACTIVITIES | ||||||||||||
Net Income and Comprehensive Income | $ | 62,999 | $ | 53,094 | $ | 10,893 | ||||||
Adjustments to Reconcile Net Income and Comprehensive Income to Net Cash Provided by Operating Activities: | ||||||||||||
Depreciation and Amortization | 12,600 | 5,079 | 1,138 | |||||||||
Depreciation and Amortization Included in Cost of Goods Sold, Net | 11,542 | 7,992 | 1,968 | |||||||||
Non-Cash Interest Expense | 2,889 | 849 | — | |||||||||
Loss from Sale of Property and Equipment | 63 | 67 | 46 | |||||||||
Amortization of Operating Lease Right of Use Assets | 6,045 | 2,733 | — | |||||||||
Share-Based Compensation | 2,765 | — | 15,020 | |||||||||
Loss on Fair Value of Warrants | 42,679 | 806 | — | |||||||||
Deferred Income Tax Expense | (4,887 | ) | (908 | ) | (546 | ) | ||||||
Changes in Operating Assets and Liabilities: | ||||||||||||
Inventories | (22,534 | ) | (54,481 | ) | (18,751 | ) | ||||||
Accounts Receivable | 1,109 | — | — | |||||||||
Prepaid Expenses and Other Current Assets | (11,670 | ) | (5,224 | ) | (2,271 | ) | ||||||
Other Assets | (2,517 | ) | 147 | (1,096 | ) | |||||||
Accounts Payable and Accrued Liabilities | 1,002 | 13,587 | 1,056 | |||||||||
Operating Lease Liabilities | (4,764 | ) | (2,825 | ) | — | |||||||
Other Long-Term Liabilities | — | 3,915 | 723 | |||||||||
Income Tax Payable | (2,452 | ) | (6,735 | ) | 13,926 | |||||||
Deferred Revenue | 4,774 | 977 | 1,412 | |||||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES | 99,643 | 19,073 | 23,517 | |||||||||
CASH FLOW FROM INVESTING ACTIVITIES | ||||||||||||
Purchases of Property and Equipment | (99,941 | ) | (71,834 | ) | (42,561 | ) | ||||||
Purchases of Property and Equipment from Construction | (41,116 | ) | (2,571 | ) | — | |||||||
Capitalized Interest | (4,803 | ) | (471 | ) | (980 | ) | ||||||
Acquisitions, Net of Cash Acquired | (27,923 | ) | (19,825 | ) | (7,644 | ) | ||||||
Cash Paid to Acquire License Agreement | (887 | ) | — | — | ||||||||
Proceeds from Sale of Property and Equipment | 16 | 29 | 129 | |||||||||
NET CASH USED IN INVESTING ACTIVITIES | (174,654 | ) | (94,673 | ) | (51,055 | ) | ||||||
CASH FLOW FROM FINANCING ACTIVITIES | ||||||||||||
Proceeds from Issuance of Notes Payable | — | — | 6,040 | |||||||||
Proceeds from Issuance of Notes Payable—Related Party | — | — | 11,357 | |||||||||
Proceeds from Debt Financings, Net of Discounts and Accrued Interest | — | 122,215 | — | |||||||||
Proceeds from Share Warrant Exercise | 11,459 | 964 | 1,289 | |||||||||
Proceeds from Construction Finance Liability | 41,116 | 23,071 | — | |||||||||
Payments on Notes Payable | — | — | (6,000 | ) | ||||||||
Payments on Notes Payable - Related Party | (941 | ) | (1,520 | ) | (8,677 | ) | ||||||
Payments on Construction Finance Liability | (4,951 | ) | (115 | ) | — | |||||||
Payments on Lease Obligations | — | (1,633 | ) | (454 | ) | |||||||
Proceeds from Shares Issued Pursuant to Private Placement | 83,228 | — | 47,467 | |||||||||
Payments on Issuance of Shares for Reverse Transaction | — | — | (460 | ) | ||||||||
NET CASH PROVIDED BY FINANCING ACTIVITIES | 129,911 | 142,982 | 50,561 | |||||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 54,900 | 67,383 | 23,023 | |||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 91,813 | 24,430 | 1,407 | |||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 146,713 | $ | 91,813 | $ | 24,430 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||||||||||||
CASH PAID DURING THE YEAR FOR | ||||||||||||
Interest | $ | 22,135 | $ | 7,417 | $ | 2,948 | ||||||
Income Taxes | $ | 105,248 | $ | 43,658 | $ | 8,195 | ||||||
OTHER NONCASH INVESTING AND FINANCING ACTIVITIES | ||||||||||||
Shares Issued for PurePenn and Solevo Acquisition | $ | 37,000 | — | — | ||||||||
Shares Reserved for PurePenn and Solevo Acquisition | $ | 65,000 | — | — | ||||||||
Purchase of Property and Equipment Financed with Notes Payable - Related Party | $ | — | $ | 257 | $ | 3,095 | ||||||
Purchase of Property and Equipment Financed with Accounts Payable | $ | 13,613 | $ | 6,516 | $ | 4,697 | ||||||
Property and Equipment Acquired via Finance Leases | $ | 24,165 | $ | 19,883 | $ | 1,406 | ||||||
Transfer of Shares Treated as a Debt Discount | $ | — | $ | — | $ | 200 | ||||||
Debt Discount related to Below Market Interest Debt | $ | — | $ | 10 | $ | 46 | ||||||
1. | NATURE OF OPERATIONS |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Land | Not Depreciated | |
Buildings & Improvements | 7 to 40 Years | |
Furniture & Equipment | 3 to 10 Years | |
Vehicles | 3 to 5 Years | |
Construction in Progress | Not Depreciated | |
Leasehold Improvements | The lesser of the life of the lease or the estimated useful life of the asset |
Dispensary License | 15 | |
Tradenames | 2 to 10 | |
Customer Relationship | 5 Years | |
Moxie Brand | 3 Years | |
Non-Compete | 2 Years | |
Trademarks | 6 months to 1 Year |
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
(dollars in thousands) | ||||||||
Trade Accounts Payable | $ | 9,247 | $ | 9,954 | ||||
Trade Accounts Payable—Related Party | 10,403 | 6,463 | ||||||
Accrued Payroll | 11,030 | 5,822 | ||||||
Other Payables and Accrued Liabilities | 11,222 | 2,069 | ||||||
Total Accounts Payable and Accrued Liabilities | $ | 41,902 | $ | 24,308 | ||||
• | Identify a customer along with a corresponding contract; |
• | Identify the performance obligation(s) in the contract to transfer goods or provide distinct services to a customer; |
• | Determine the transaction price the Company expects to be entitled to in exchange for transferring promised goods or services to a customer; |
• | Allocate the transaction price to the performance obligation(s) in the contract; and |
• | Recognize revenue when or as the Company satisfies the performance obligation(s). |
Level 1 – | Observable inputs based on unadjusted quoted prices in active markets for identical assets or liabilities; | |
Level 2 – | Inputs other than quoted prices in active markets, that are observable for the asset or liability, either directly or indirectly; and | |
Level 3 – | Unobservable inputs for which there is little or no market data requiring the Company to develop its own assumptions. |
3. | ACQUISITIONS |
(dollars in thousands) | ||||
Consideration: | ||||
Cash | $ | 19,000 | ||
Shares issued upon issuance | 27,000 | |||
Contingent consideration payable in shares | 50,000 | |||
Fair value of consideration exchanged | $ | 96,000 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Cash | $ | 563 | ||
Accounts receivable | 1,300 | |||
Prepaids and other current assets | 376 | |||
Inventory | 7,461 | |||
Property and equipment, net | 26,233 | |||
Intangible assets: | ||||
Tradename | 580 | |||
Moxie license | 2,960 | |||
State license | 45,310 | |||
Goodwill | 47,311 | |||
Other assets | 478 | |||
Accounts payable and accrued expenses | (2,189 | ) | ||
Construction liability | (17,413 | ) | ||
Deferred tax liability | (16,970 | ) | ||
Total net assets acquired | 96,000 | |||
(dollars in thousands) | ||||
Consideration: | ||||
Cash | $ | 10,000 | ||
Shares issued upon issuance | 10,000 | |||
Contingent consideration payable in shares | 15,000 | |||
Net working capital adjustment | 715 | |||
Fair value of consideration exchanged | $ | 35,715 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Cash | $ | 1,229 | ||
Accounts receivable | 117 | |||
Prepaids and other current assets | 91 | |||
Inventory | 2,337 | |||
Property and equipment, net | 2,245 | |||
Right of use asset | 2,156 | |||
Intangible assets: | ||||
Dispensary License | 16,090 | |||
Tradename | 930 | |||
Goodwill | 19,473 | |||
Accounts payable and accrued expenses | (790 | ) | ||
Lease liability | (2,156 | ) | ||
Deferred tax liability | (6,007 | ) | ||
Total net assets acquired | $ | 35,715 | ||
(dollars in thousands) | ||||
Consideration: | ||||
Cash | $ | 19,900 | ||
Fair value of consideration exchanged | $ | 19,900 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Cash | $ | 2 | ||
Inventory | 73 | |||
Prepaids | 4 | |||
Property and equipment, net | 203 | |||
Intangible assets: | ||||
Dispensary License | 14,300 | |||
Trademark | 321 | |||
Customer Relationship | 1,000 | |||
Non-Compete | 35 | |||
Goodwill | 7,316 | |||
Accrued expenses | (4 | ) | ||
Deferred tax liability | (3,350 | ) | ||
Total net assets acquired | $ | 19,900 | ||
(dollars in thousands) | ||||
Consideration: | ||||
Cash | $ | 4,125 | ||
Transaction costs | 270 | |||
Fair value of consideration exchanged | $ | 4,395 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Intangible asset—dispensary license | $ | 6,144 | ||
Accrued expenses | (121 | ) | ||
Deferred tax liability | (1,628 | ) | ||
Total net assets acquired | $ | 4,395 | ||
(dollars in thousands) | ||||
Consideration: | ||||
Cash | $ | 3,250 | ||
Balance of Purchase Price Payable | 750 | |||
Transaction costs | 25 | |||
Fair value of consideration exchanged | $ | 4,025 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||
Cash | $ | 7 | ||
Inventory | 19 | |||
Property and equipment, net | 8 | |||
Intangible assets: | ||||
Dispensary License | 5,470 | |||
Tradename | 10 | |||
Accrued expenses | (38 | ) | ||
Deferred tax liability | (1,452 | ) | ||
Total net assets acquired | $ | 4,025 | ||
4. | INVENTORIES |
2020 | 2019 | |||||||
(dollars in thousands) | ||||||||
Raw Material | ||||||||
Cannabis plants | 10,661 | $ | 10,835 | |||||
Harvested Cannabis and Packaging | 11,233 | 8,132 | ||||||
Total Raw Material | 21,894 | 18,967 | ||||||
Work in Process | 54,781 | 34,212 | ||||||
Finished Goods-Unmedicated | 3,908 | 5,263 | ||||||
Finished Goods-Medicated | 17,730 | 7,538 | ||||||
Total Inventories | 98,312 | $ | 65,981 | |||||
5. | PROPERTY AND EQUIPMENT |
2020 | 2019 | |||||||
(dollars in thousands) | ||||||||
Land | $ | 5,022 | $ | 4,479 | ||||
Buildings & Improvements | 112,692 | 89,542 | ||||||
Construction in Progress | 182,962 | 24,732 | ||||||
Furniture & Equipment | 46,532 | 38,659 | ||||||
Vehicles | 351 | 288 | ||||||
Total | 347,559 | 157,701 | ||||||
Less: accumulated depreciation | (29,858 | ) | (12,953 | ) | ||||
Total property and equipment, net | $ | 317,701 | $ | 144,748 | ||||
6. | INTANGIBLE ASSETS & GOODWILL |
December 31, 2020 | ||||||||||||||||||||
(dollars in thousands) | Net amount | Acquired license agreements | Additions from acquisitions | Amortization expense | Net amount | |||||||||||||||
Licenses | $ | 24,538 | $ | 887 | $ | 61,400 | $ | 2,308 | 84,517 | |||||||||||
Moxie brand | — | — | 2,960 | 132 | 2,828 | |||||||||||||||
Tradenames | 800 | — | 1,510 | 201 | 2,109 | |||||||||||||||
Customer relationship | 883 | — | — | 200 | 683 | |||||||||||||||
Non-compete | 25 | — | — | 18 | 7 | |||||||||||||||
Trademarks | 134 | — | — | 134 | — | |||||||||||||||
$ | 26,380 | $ | 887 | $ | 65,870 | $ | 2,992 | 90,144 | ||||||||||||
December 31, 2019 | ||||||||||||||||||||
(dollars in thousands) | Net amount | Acquired license agreements | Additions from acquisitions | Amortization expense | Net amount | |||||||||||||||
Licenses | $ | 11,568 | $ | — | $ | 14,300 | $ | 1,330 | $ | 24,538 | ||||||||||
Moxie brand | — | — | — | — | — | |||||||||||||||
Tradenames | 900 | — | — | 100 | 800 | |||||||||||||||
Customer relationship | — | — | 1,000 | 117 | 883 | |||||||||||||||
Non-compete | — | — | 35 | 10 | 25 | |||||||||||||||
Trademarks | 9 | — | 321 | 196 | 134 | |||||||||||||||
$ | 12,477 | $ | — | $ | 15,656 | $ | 1,753 | $ | 26,380 | |||||||||||
Year Ended December 31, | Estimated Amortization | |||
(dollars in thousands) | ||||
2021 | $ | 7,914 | ||
2022 | 7,823 | |||
2023 | 7,038 | |||
2024 | 6,066 | |||
2025 | 5,982 | |||
Thereafter | 55,321 | |||
$ | 90,144 | |||
(dollars in thousands) | ||||
At January 1, 2019 | $ | 0 | ||
Acquisition of The Healing Corner, Inc. | 7,316 | |||
At of December 31, 2019 | $ | 7,316 | ||
Acquisition of PurePenn, LLC and Pioneer Leasing & Consulting, LLC | 47,311 | |||
Acquisition of Solevo Wellness | 19,473 | |||
At December 31, 2020 | $ | 74,100 | ||
7. | NOTES PAYABLE |
2020 | 2019 | |||||||
(dollars in thousands) | ||||||||
Promissory note dated April 10, 2017, with annual interest at 12%, due between April and July 2022 | $ | 4,000 | $ | 4,000 | ||||
Promissory note dated December 7, 2017, with annual interest at 12%, secured by certain property located in Miami, FL, due December 2021 | 2,000 | 2,000 | ||||||
Less current portion | (2,000 | ) | (2,000 | ) | ||||
Long Term Notes Payable | $ | 4,000 | $ | 4,000 | ||||
Year Ended December 31, | (dollars in thousands) | |||
2020 | $ | — | ||
2021 | 2,000 | |||
2022 | 4,000 | |||
$ | 6,000 | |||
8. | NOTES PAYABLE RELATED PARTY |
2020 | 2019 | 2018 | ||||||||||
(dollars in thousands) | ||||||||||||
Notes payable due to related parties, with varying interest rates between 8% to 12% annual, with varying maturity dates | $ | 12,011 | $ | 12,952 | $ | 14,215 | ||||||
Less debt discount | — | (49 | ) | (141 | ) | |||||||
Less current portion | (12,011 | ) | (924 | ) | (1,427 | ) | ||||||
Non-current portion | $ | — | $ | 11,979 | $ | 12,647 | ||||||
Year Ended December 31, | (dollars in thousands) | |||
2021 | $ | 12,011 | ||
$ | 12,011 | |||
9. | DEBT |
Year Ended December 31, | Other Long-term Liabilities | |||
(dollars in thousands) | ||||
2021 | $ | — | ||
2022 | — | |||
2023 | — | |||
2024 | 130,000 | |||
2025 | ||||
Thereafter | — | |||
Total Debt | 130,000 | |||
Less: Unamortized debt issuance costs | (12,835 | ) | ||
Net Debt | $ | 117,165 | ||
10. | LEASES |
Year Ended December 31, | ||||||||
Lease Cost | 2020 | 2019 | ||||||
Operating lease cost | 5,700 | 5,542 | ||||||
Finance lease cost: | ||||||||
Amortization of lease assets | 4,956 | 1,984 | ||||||
Interest on lease liabilities | 2,133 | 960 | ||||||
Finance lease cost | 7,089 | 2,944 | ||||||
Variable lease cost | 222 | 192 | ||||||
Total lease cost | $ | 13,010 | $ | 8,678 | ||||
Finance Lease | Operating Lease | |||||||
Weighted average discount rate | 8.36 | % | 8.64 | % | ||||
Weighted average remaining lease term (in years) | 8.51 | 7.49 |
Year Ended December 31, | Finance Lease | Operating Lease | ||||||
(dollars in thousands) | ||||||||
2021 | $ | 6,964 | $ | 5,480 | ||||
2022 | 6,642 | 5,405 | ||||||
2023 | 6,257 | 5,276 | ||||||
2024 | 5,787 | 4,921 | ||||||
2025 | 5,588 | 4,843 | ||||||
Thereafter | 24,669 | 14,225 | ||||||
Total undiscounted lease liabilities | 55,907 | 40,150 | ||||||
Interest on lease liabilities | (16,972 | ) | (10,545 | ) | ||||
Total present value of minimum lease payments | 38,935 | 29,605 | ||||||
Lease liability—current portion | 3,877 | 3,154 | ||||||
Lease liability | $ | 35,058 | $ | 26,450 |
11. | CONSTRUCTION FINANCE LIABILITY |
12. | SHARE CAPITAL |
Number of Warrants | Weighted average exercise price ($CAD) | Weighted Average Remaining Contractual Life (Yrs) | ||||||||||
Outstanding and exercisable at December 31, 2017 | — | — | — | |||||||||
Granted | 535,446 | 6.00 | 2.00 | |||||||||
Exercised | (321,268 | ) | 6.00 | — | ||||||||
Outstanding and exercisable at December 31, 2018 | 214,178 | 6.00 | 1.66 | |||||||||
Granted | — | — | — | |||||||||
Exercised | (214,178 | ) | 6.00 | — | ||||||||
Outstanding and exercisable at December 31, 2019 | — | — | — | |||||||||
Granted | — | — | — | |||||||||
Exercised | — | — | — | |||||||||
Outstanding and exercisable at December 31, 2020 | — | — | — |
13. | SHARE BASED COMPENSATION |
Year Ended December 31, 2020 | ||||
Fair Value at Grant Date | $ | 3.11 – $3.26 | ||
Stock Price at Grant Date | $ | 11.52 – $12.50 | ||
Exercise Price at Grant Date | $ | 11.52 – $12.50 | ||
Expected Life in Years | 1.58 – 2.00 | |||
Expected Volatility | 49.10% –50.15 | % | ||
Expected Annual Rate of Dividends | 0 | % | ||
Risk Free Annual Interest Rate | 1.40% – 1.58 | % |
Number of Options | Weighted average exercise price | Weighted Average Remaining Contractual Life (Yrs) | ||||||||||
Outstanding at January 1, 2020 | — | $ | — | — | ||||||||
Granted | 1,252,403 | 11.70 | 1.93 | |||||||||
Exercised | (9,180 | ) | 11.52 | — | ||||||||
Forfeited | (113,444 | ) | 11.52 | — | ||||||||
Outstanding, December 31, 2020 | 1,129,779 | 11.72 | 1.92 | |||||||||
Exercisable, December 31, 2020 | 554,456 | $ | 11.70 | — |
Number of Warrants | Weighted average exercise price ($CAD) | Weighted Average Remaining Contractual Life (Yrs) | ||||||||||
Outstanding as of December 31, 2018 | 8,784,872 | 6.00 | 2.72 | |||||||||
Granted | — | — | — | |||||||||
Exercised | — | — | — | |||||||||
Outstanding as of December 31, 2019 | 8,784,872 | 6.00 | 1.72 | |||||||||
Granted | — | — | — | |||||||||
Exercised | 2,723,311 | — | — | |||||||||
Outstanding as of December 31, 2020 | 6,061,561 | 6.00 | 0.72 |
December 31, 2020 | ||||
Stock Price ($CAD) | $ | 6.00 | ||
Exercise Price ($CAD) | $ | 6.00 | ||
Expected Life in Years | 3.00 | |||
Annualized Volatility | 51 | % | ||
Annual Rate of Quarterly Dividends | 0 | % | ||
Discount Rate—Bond Equivalent Yield | 3 | % |
14. | REVERSE TAKEOVER TRANSACTION |
Fair value of 200,000 shares issued | $ | 927 | ||
Transaction costs | 460 | |||
Total purchase price | $ | 1,387 | ||
15. | PROSPECTUS OFFERING |
16. | EARNINGS PER SHARE |
2020 | 2019 | 2018 | ||||||||||
(dollars in thousands) | ||||||||||||
Net Income | $ | 62,999 | $ | 53,094 | $ | 10,893 | ||||||
Weighted average number of common shares outstanding | 113,572,379 | 110,206,103 | 101,697,002 | |||||||||
Dilutive effect of warrants and options outstanding | 4,753,345 | 5,111,839 | 1,504,125 | |||||||||
Diluted weighted average number of common shares outstanding | 118,325,724 | 115,317,942 | 103,201,127 | |||||||||
Basic earnings per share | $ | 0.55 | $ | 0.48 | $ | 0.11 | ||||||
Diluted earnings per share | $ | 0.53 | $ | 0.46 | $ | 0.11 |
17. | INCOME TAXES |
Year Ended December 31, | ||||||||||||
2020 | 2019 | 2018 | ||||||||||
(dollars in thousands) | ||||||||||||
Current | $ | 99,338 | $ | 51,494 | $ | 22,697 | ||||||
Deferred | (4,887 | ) | (908 | ) | (546 | ) | ||||||
$ | 94,451 | $ | 50,586 | $ | 22,151 | |||||||
Year Ended December 31, | ||||||||||||
2020 | 2019 | 2018 | ||||||||||
(dollars in thousands) | ||||||||||||
Income before income taxes | $ | 157,450 | $ | 103,680 | $ | 33,044 | ||||||
Federal statutory rate | 21.0 | % | 21.0 | % | 21.0 | % | ||||||
Theoretical tax expense | 33,064 | 21,773 | 6,939 | |||||||||
State taxes | 12,406 | 9,477 | 4,366 | |||||||||
Other | (1,666 | ) | 1,310 | 1,176 | ||||||||
Tax effect of non-deductible expenses: | ||||||||||||
Nondeductible share based compensation | 0— | 0— | 3,154 | |||||||||
Section 280E permanent differences | 50,646 | 18,026 | 6,517 | |||||||||
61,386 | 28,813 | 15,212 | ||||||||||
Tax expense | $ | 94,451 | $ | 50,586 | $ | 22,151 | ||||||
Year Ended December 31, | ||||||||||||
2020 | 2019 | 2018 | ||||||||||
(dollars in thousands) | ||||||||||||
Deferred tax assets | ||||||||||||
Lease liability | $ | 1,219 | $ | 1,020 | $ | 0 | ||||||
Other deferred tax assets | 7,025 | 969 | 570 | |||||||||
Deferred tax liabilities | ||||||||||||
Right of use assets | (1,210 | ) | (1,099 | ) | 0 | |||||||
Intangible assets | (26,446 | ) | (6,144 | ) | (3,080 | ) | ||||||
Property and equipment | (3,153 | ) | (233 | ) | (534 | ) | ||||||
Lease payments | (1,010 | ) | 0 | 0 | ||||||||
Net deferred tax liability | $ | (23,575 | ) | $ | (5,486 | ) | $ | (3,044 | ) | |||
18. | RELATED PARTIES |
19. | CONTINGENCIES |
20. | FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT |
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Financial Assets: | ||||||||||||||||
Money Market Funds(1) | $ | 65,516 | $ | 0 | $ | 0 | $ | 65,516 | ||||||||
Financial Liabilities: | ||||||||||||||||
Warrant Liability(3) | $ | 0 | $ | 0 | $ | 0 | $ | 0 |
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Financial Assets: | ||||||||||||||||
Money Market Funds(1) | $ | 77,993 | $ | 0 | $ | 0 | $ | 77,993 | ||||||||
Financial Liabilities: | ||||||||||||||||
Warrant Liability(2) | $ | 0 | $ | 9,892 | $ | 0 | $ | 9,892 |
(1) | Money market funds are included within cash and cash equivalents in the Company’s consolidated balance sheets. As a short-term, highly liquid investments readily convertible to known amounts of cash, the Company’s money market funds have carrying values that is fair value. |
(2) | During the year ended December 31, 2020, the Company converted subordinate voting purchase warrants for the June and November debt to equity. |
(3) | During the year ended December 31, 2019, the Company issued subordinate voting purchase warrants with the June and November debt see “Note 9—Debt” |
<1 Year | 1 to 3 Years | 3 to 5 Years | >5 Years | Total | ||||||||||||||||
Accounts Payable and Accrued Liabilities | $ | 41,902 | $ | 0 | $ | — | $ | — | $ | 41,902 | ||||||||||
Notes Payable | 2,000 | 4,000 | — | — | 6,000 | |||||||||||||||
Notes Payable—Related Party | 12,011 | — | — | — | 12,011 | |||||||||||||||
Other Long-Term Liabilities | 0 | — | 130,000 | — | 130,000 | |||||||||||||||
Operating Lease Liability | 5,480 | 10,681 | 9,764 | 14,225 | 40,150 | |||||||||||||||
Finance Lease Liability | 6,964 | 12,899 | 11,375 | 24,669 | 55,907 | |||||||||||||||
Construction Finance Liability | $ | 0 | $ | 0 | $ | 61,071 | $ | 20,977 | $ | 82,047 |
21. | SUBSEQUENT EVENTS |
Unudited Financial Statements | ||||
F-64 | ||||
F-65 | ||||
F-66 | ||||
F-68 | ||||
F-70 | ||||
Audited Financial Statements | ||||
F-91 | ||||
F-92 | ||||
F-93 | ||||
F-94 | ||||
F-95 | ||||
F-98 |
September 30, 2021 | December 31, 2020 | |||||||
(In thousands, except share data) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 86,561 | $ | 78,055 | ||||
Restricted cash | 3,000 | 4,542 | ||||||
Accounts receivable, net of allowance of $315 and $824, respectively | 11,146 | 5,051 | ||||||
Notes receivable, current portion | 1,517 | 21,556 | ||||||
Related party notes receivable, current portion | 10,562 | 10,052 | ||||||
Inventory, net | 58,690 | 36,862 | ||||||
Other current assets | 11,062 | 5,280 | ||||||
Total current assets | 182,538 | 161,398 | ||||||
Notes receivable, net of current portion | 18,058 | 18,211 | ||||||
Property, plant and equipment, net | 172,837 | 176,827 | ||||||
Right-of-use | 111,046 | 60,843 | ||||||
Related party right-of-use | 5,448 | 5,621 | ||||||
Intangible assets, net | 269,080 | 272,118 | ||||||
Corporate investments | 41,271 | 19,091 | ||||||
Acquisition deposits | 4,050 | 50 | ||||||
Goodwill | 115,352 | 116,041 | ||||||
Assets held for sale | 8,544 | 6,585 | ||||||
Other assets | 25,842 | 19,850 | ||||||
TOTAL ASSETS | $ | 954,066 | $ | 856,635 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
LIABILITIES | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 12,609 | $ | 10,755 | ||||
Other current liabilities | 47,271 | 28,896 | ||||||
Contingent liabilities, current portion | 16,068 | 17,985 | ||||||
Income tax payable | 16,924 | 17,504 | ||||||
Operating lease liability, current portion | 1,737 | 2,906 | ||||||
Related party operating lease liability, current portion | 158 | 135 | ||||||
Notes payable, current portion | 134,472 | 20,910 | ||||||
Total current liabilities | 229,239 | 99,091 | ||||||
Notes payable, net of current portion | 135,580 | 244,066 | ||||||
Warrant liability | 1,997 | 20,908 | ||||||
Operating lease liability, net of current portion | 111,145 | 58,637 | ||||||
Related party operating lease liability, net of current portion | 5,475 | 5,595 | ||||||
Deferred tax liability | 53,082 | 53,082 | ||||||
Total liabilities associated with assets held for sale | 2,282 | 718 | ||||||
Other long-term liabilities | 16,012 | 63 | ||||||
TOTAL LIABILITIES | 554,812 | 482,160 | ||||||
Commitments and contingencies (Note 16) | ||||||||
STOCKHOLDERS’ EQUITY | ||||||||
Subordinate Voting Shares (Shares Authorized, Issued and Outstanding at September 30, 2021: Unlimited, 307,626,879 and 307,626,879, respectively, at December 31, 2020: Unlimited, 220,913,258 and 220,913,258, respectively) | — | — | ||||||
Multiple Voting Shares (Shares Authorized, Issued and Outstanding at September 30, 2021: Unlimited, 1,251,964 and 1,251,964, respectively, at December 31, 2020: Unlimited, 1,828,422 and 1,828,422, respectively) | — | — | ||||||
Super Voting Shares (Shares Authorized, Issued and Outstanding at September 30, 2021: Unlimited, 2,000,000 and 2,000,000, respectively, at December 31, 2020: Unlimited, 2,000,000 and 2,000,000, respectively) | — | — | ||||||
Capital stock | 769,353 | 667,248 | ||||||
Accumulated deficit | (370,127 | ) | (293,607 | ) | ||||
Stockholders’ equity attributed to Harvest Health & Recreation Inc. | 399,226 | 373,641 | ||||||
Non-controlling interest | 28 | 834 | ||||||
TOTAL STOCKHOLDERS’ EQUITY | 399,254 | 374,475 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 954,066 | $ | 856,635 | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(In thousands, except share and per share data) | ||||||||||||||||
Revenue, net of discounts | $ | 96,576 | $ | 61,642 | $ | 287,865 | $ | 161,538 | ||||||||
Cost of goods sold | (51,052 | ) | (32,934 | ) | (142,161 | ) | (91,266 | ) | ||||||||
Gross profit | 45,524 | 28,708 | 145,704 | 70,272 | ||||||||||||
Expenses | ||||||||||||||||
General and administrative | 43,364 | 20,641 | 102,566 | 73,813 | ||||||||||||
General and administrative, related party operating lease expense | 200 | 119 | 601 | 506 | ||||||||||||
Sales and marketing | 1,148 | 832 | 3,270 | 3,356 | ||||||||||||
Share-based compensation | 1,910 | 1,268 | 10,513 | 18,348 | ||||||||||||
Depreciation and amortization | 3,011 | 3,508 | 8,181 | 5,903 | ||||||||||||
Total expenses | 49,633 | 26,368 | 125,131 | 101,926 | ||||||||||||
Operating income (loss) | (4,109 | ) | 2,340 | 20,573 | (31,654 | ) | ||||||||||
Other (expense) income | ||||||||||||||||
Gain (loss) on sale of assets | (3,819 | ) | (150 | ) | (2,045 | ) | (514 | ) | ||||||||
Impairment of assets | (4,273 | ) | — | (4,273 | ) | — | ||||||||||
Other income | (620 | ) | (32 | ) | 1,153 | 10,223 | ||||||||||
Fair value of liability adjustment | 1,153 | (1,140 | ) | (31,634 | ) | 4,308 | ||||||||||
Fair value of contingent liabilities | (7,500 | ) | — | (12,000 | ) | — | ||||||||||
Foreign currency gain (loss) | (25 | ) | 26 | 4 | (82 | ) | ||||||||||
Interest expense (includes related party interest income of $0.1 million for the three months ended September 30, 2021 and 2020, respectively and $0.4 million and $0.3 million for the nine months ended September 30, 2021 and 2020, respectively) | (9,752 | ) | (11,770 | ) | (27,651 | ) | (25,489 | ) | ||||||||
Contract asset impairment | (299 | ) | — | (299 | ) | (2,420 | ) | |||||||||
Loss before taxes and non-controlling interest | (29,244 | ) | (10,726 | ) | (56,172 | ) | (45,628 | ) | ||||||||
Income taxes | (4,700 | ) | (206 | ) | (18,015 | ) | (5,132 | ) | ||||||||
Net loss from continuing operations before non-controlling interest | (33,944 | ) | (10,932 | ) | (74,187 | ) | (50,760 | ) | ||||||||
Net loss from discontinued operations, net of tax | (18 | ) | (131 | ) | (1,972 | ) | (1,420 | ) | ||||||||
Net loss before non-controlling interest | (33,962 | ) | (11,063 | ) | (76,159 | ) | (52,180 | ) | ||||||||
Net income (loss) attributed to non-controlling interest | 69 | (370 | ) | (361 | ) | (2,211 | ) | |||||||||
Net loss attributed to Harvest Health & Recreation Inc. | $ | (33,893 | ) | $ | (11,433 | ) | $ | (76,520 | ) | $ | (54,391 | ) | ||||
Net loss per share - basic and diluted | $ | (0.08 | ) | $ | (0.03 | ) | $ | (0.18 | ) | $ | (0.15 | ) | ||||
Attributable to Harvest Health and Recreation Inc. | $ | (0.08 | ) | $ | (0.03 | ) | $ | (0.18 | ) | $ | (0.16 | ) | ||||
Attributable to discontinued operations, net of tax | $ | — | $ | — | $ | — | $ | — | ||||||||
Weighted-average shares outstanding - basic and diluted | 422,365,567 | 367,336,088 | 414,421,086 | 343,031,074 | ||||||||||||
Nine Months Ended September 30, | ||||||||
2021 | 2020 | |||||||
(In thousands) | ||||||||
CASH FLOW FROM OPERATING ACTIVITIES | ||||||||
Net loss | $ | (76,159 | ) | $ | (52,180 | ) | ||
Net loss from discontinued operations, net of tax | 1,972 | 1,420 | ||||||
Adjustments to reconcile net loss to net cash from operating activities | ||||||||
Depreciation and amortization | 10,201 | 8,463 | ||||||
Amortization of right-of-use | 5,254 | 3,959 | ||||||
Amortization of debt issuance costs | 2,672 | 3,106 | ||||||
Amortization of debt discount | 371 | 956 | ||||||
Amortization of warrant expense | 3,588 | 3,418 | ||||||
Noncash gain on earnout | — | (13,897 | ) | |||||
Noncash gain on deconsolidation | — | (6,244 | ) | |||||
Noncash loss on derecognition of asset | — | 4,521 | ||||||
Gain on Divestments | (1,503 | ) | — | |||||
Impairment of assets | (4,273 | ) | ||||||
Gain on sale leaseback transaction | (1,058 | ) | — | |||||
Gain on legal settlements | (149 | ) | — | |||||
(Gain) loss on divestments and sale of assets | — | |||||||
Loss on extinguishment of notes payable | — | |||||||
Loss on dead deals | — | |||||||
(Gain) loss on lease derecognition | (698 | ) | 2,987 | |||||
Change in fair value - warrants | 31,346 | (5,448 | ) | |||||
Fair value of contingent liabilities | 12,000 | |||||||
Gain on held for sale | — | (2,150 | ) | |||||
Change in deferred income tax | — | (974 | ) | |||||
Share-based compensation | 10,513 | 18,348 | ||||||
Noncash transaction expenses | 2,739 | — | ||||||
Provision for bad debts and credit losses | (202 | ) | 2,628 | |||||
Right of use asset depreciation from discontinued operations | — | 474 | ||||||
Gain on lease derecognition from discontinued operations | — | (463 | ) | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (2,788 | ) | (3,134 | ) | ||||
Inventory | (22,353 | ) | (5,924 | ) | ||||
Other assets | (11,883 | ) | (5,789 | ) | ||||
Income taxes payable | (580 | ) | 3,968 | |||||
Accrued expenses and other liabilities | 30,327 | 14,715 | ||||||
Accounts payable | 1,272 | 3,035 | ||||||
Operating lease liabilities | (1,224 | ) | 4,684 | |||||
Prepaid expenses and other current assets | (8,777 | ) | (3,942 | ) | ||||
NET CASH USED IN CONTINUING OPERATING ACTIVITIES | (19,392 | ) | (23,463 | ) | ||||
NET CASH USED IN DISCONTINUED OPERATING ACTIVITIES | (1,972 | ) | (1,420 | ) | ||||
NET CASH USED IN OPERATING ACTIVITIES | (21,364 | ) | (24,883 | ) | ||||
CASH FLOW FROM INVESTING ACTIVITIES | ||||||||
Acquisition of businesses, net of cash acquired | — | (14,298 | ) | |||||
Sale leaseback transaction | 22,280 | — | ||||||
Acquisition of intangibles | (2,452 | ) | (1,180 | ) | ||||
Divestment of California entities | — | (2,358 | ) | |||||
Prepayment of acquisition consideration | (4,050 | ) | 4,697 | |||||
Purchases of property, plant and equipment | (24,806 | ) | (20,212 | ) | ||||
Proceeds from divestments | 8,914 | — | ||||||
Issuance of notes receivable | (3,174 | ) | (1,387 | ) | ||||
Payments received on notes receivable | 1,049 | 8,825 | ||||||
NET CASH USED IN INVESTING ACTIVITIES | (2,239 | ) | (25,913 | ) | ||||
CASH FLOW FROM FINANCING ACTIVITIES | ||||||||
Proceeds from private placement | — | 58,999 | ||||||
Proceeds from exercise of warrants | 30,296 | — | ||||||
Proceeds from issuance of notes payable | 6,055 | 40,773 | ||||||
Repayment of notes payable | (6,207 | ) | (6,977 | ) | ||||
Proceeds from stock option exercises | 1,156 | — | ||||||
Distributions to noncontrolling interests | (646 | ) | — | |||||
Payment of finance lease liabilities | (87 | ) | (34 | ) | ||||
Fees paid for debt financing activities | — | (1,894 | ) | |||||
NET CASH PROVIDED BY CONTINUING FINANCING ACTIVITIES | 30,567 | 90,867 | ||||||
NET CASH USED IN DISCONTINUED FINANCING ACTIVITIES | — | — | ||||||
NET CASH PROVIDED BY FINANCING ACTIVITIES | 30,567 | 90,867 | ||||||
NET INCREASE/(DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | 6,964 | 40,071 | ||||||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD | 82,597 | 30,685 | ||||||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, END OF PERIOD | 89,561 | 70,756 | ||||||
Nine Months Ended September 30, | ||||||||
2021 | 2020 | |||||||
(In thousands) | ||||||||
Supplemental disclosure with respect to cash flows | ||||||||
Interest paid | $ | 15,715 | $ | 21,073 | ||||
Taxes paid | 26,185 | 5,680 | ||||||
Supplemental disclosure of non-cash activities | ||||||||
Shares issued for business acquisitions | 485 | 59,785 | ||||||
Reclassification of warrants to equity | 36,888 | — | ||||||
Shares issued for Legal Settlement | 940 | — | ||||||
Cancelled shares | 1,000 | — | ||||||
Notes receivable issued upon North Dakota divestment | 850 | — | ||||||
Notes receivable (net book value) settlement in exchange for investment | 21,833 | — | ||||||
Financing obtained in exchange for property, plant, and equipment | 5,996 | — |
Number of Shares | $ Amount | |||||||||||||||||||||||||||||||
(In thousands, except share data) | Super Voting Shares | Multiple Voting Shares | Subordinate Voting Shares | Capital Stock | Accumulated Deficit | Stockholders’ Equity attributed to Harvest | Non- Controlling Interest | TOTAL STOCKHOLDERS’ EQUITY | ||||||||||||||||||||||||
BALANCE—June 30, 2021 | 2,000,000 | 1,561,678 | 255,991,500 | $ | 736,901 | $ | (336,234 | ) | $ | 400,667 | $ | 408 | $ | 401,075 | ||||||||||||||||||
Shares issued | — | 80,340 | 160,911 | — | — | — | — | — | ||||||||||||||||||||||||
Warrants exercised for cash | — | — | 8,814,535 | 20,034 | — | 20,034 | — | 20,034 | ||||||||||||||||||||||||
Distributions | — | — | — | — | — | — | (42 | ) | (42 | ) | ||||||||||||||||||||||
Stock Option Exercises | — | — | 180,625 | 492 | — | 492 | — | 492 | ||||||||||||||||||||||||
Divestiture of We Would Harvest | — | — | — | (694 | ) | — | (694 | ) | (250 | ) | (944 | ) | ||||||||||||||||||||
Divestiture of Utah | — | — | — | — | — | — | (19 | ) | (19 | ) | ||||||||||||||||||||||
Conversion feature on note payable | — | — | 3,471,109 | 9,770 | — | 9,770 | — | 9,770 | ||||||||||||||||||||||||
Shares issued for legal settlement | — | — | 2,839 | 940 | — | 940 | — | 940 | ||||||||||||||||||||||||
Conversions to subordinate voting shares | — | (390,054 | ) | 39,005,360 | — | — | — | — | — | |||||||||||||||||||||||
Share-based compensation | — | — | — | 1,910 | — | 1,910 | — | 1,910 | ||||||||||||||||||||||||
Net loss | — | — | — | — | (33,893 | ) | (33,893 | ) | (69 | ) | (33,962 | ) | ||||||||||||||||||||
BALANCE—September 30, 2021 | 2,000,000 | 1,251,964 | 307,626,879 | $ | 769,353 | $ | (370,127 | ) | $ | 399,226 | $ | 28 | $ | 399,254 | ||||||||||||||||||
BALANCE—June 30, 2020 | 2,000,000 | 2,327,663 | 132,189,472 | $ | 623,718 | $ | (276,935 | ) | $ | 346,783 | $ | 6,785 | $ | 353,568 | ||||||||||||||||||
Shares issued | — | 4,423 | 132,925 | (60 | ) | — | (60 | ) | — | (60 | ) | |||||||||||||||||||||
Conversions to subordinate voting shares | — | (539,729 | ) | 53,972,942 | — | — | — | — | — | |||||||||||||||||||||||
Share-based compensation | — | — | — | 1,268 | — | 1,268 | — | 1,268 | ||||||||||||||||||||||||
Net loss | — | — | — | — | (11,433 | ) | (11,433 | ) | 370 | (11,063 | ) | |||||||||||||||||||||
BALANCE—September 30, 2020 | 2,000,000 | 1,792,357 | 186,295,339 | $ | 624,926 | $ | (288,368 | ) | $ | 336,558 | $ | 7,155 | $ | 343,713 | ||||||||||||||||||
Number of Shares | $ Amount | |||||||||||||||||||||||||||||||
(In thousands, except share data) | Super Voting Shares | Multiple Voting Shares | Subordinate Voting Shares | Capital Stock | Accumulated Deficit | Stockholders’ Equity attributed to Harvest | Non- Controlling Interest | TOTAL STOCKHOLDERS’ EQUITY | ||||||||||||||||||||||||
BALANCE—December 31, 2020 | 2,000,000 | 1,828,422 | 220,913,258 | $ | 667,248 | $ | (293,607 | ) | $ | 373,641 | $ | 834 | $ | 374,475 | ||||||||||||||||||
Shares issued | — | 97,102 | 180,156 | — | — | — | — | — | ||||||||||||||||||||||||
Capital contribution | — | — | — | 382 | — | 382 | 230 | 612 | ||||||||||||||||||||||||
Shares returned and cancelled | — | (2,545 | ) | — | (1,000 | ) | — | (1,000 | ) | — | (1,000 | ) | ||||||||||||||||||||
Warrants exercised for cash | — | 41,000 | 11,455,699 | 30,296 | — | 30,296 | — | 30,296 | ||||||||||||||||||||||||
Reclassification of warrant liability related to warrants exercised for cash | — | — | — | 13,369 | — | 13,369 | — | 13,369 | ||||||||||||||||||||||||
Reclassification of warrant liability to equity upon modification | — | — | — | 36,888 | — | 36,888 | — | 36,888 | ||||||||||||||||||||||||
Distributions | — | — | — | — | — | — | (646 | ) | (646 | ) | ||||||||||||||||||||||
Stock Option Exercises | — | — | 402,305 | 1,156 | — | 1,156 | — | 1,156 | ||||||||||||||||||||||||
Acquisition of NCI | — | — | — | 485 | — | 485 | (485 | ) | — | |||||||||||||||||||||||
Divestiture of North Dakota assets | — | — | — | — | — | — | 3 | 3 | ||||||||||||||||||||||||
‘Divestiture of We Would Harvest | — | — | (694 | ) | — | (694 | ) | (250 | ) | (944 | ) | |||||||||||||||||||||
‘Divestiture of Utah | (19 | ) | (19 | ) | ||||||||||||||||||||||||||||
Conversion of notes payable to subordinate voting shares | — | 3,471,109 | 9,770 | — | 9,770 | — | 9,770 | |||||||||||||||||||||||||
Shares issued for ‘Legal Settlement | — | 2,839 | 940 | — | 940 | — | 940 | |||||||||||||||||||||||||
Conversions to subordinate voting shares | — | (712,015 | ) | 71,201,513 | — | — | — | — | — | |||||||||||||||||||||||
Share-based compensation | — | — | — | 10,513 | — | 10,513 | — | 10,513 | ||||||||||||||||||||||||
Net loss | — | — | — | — | (76,520 | ) | (76,520 | ) | 361 | (76,159 | ) | |||||||||||||||||||||
BALANCE—September 30, 2021 | 2,000,000 | 1,251,964 | 307,626,879 | $ | 769,353 | $ | (370,127 | ) | $ | 399,226 | $ | 28 | $ | 399,254 | ||||||||||||||||||
BALANCE—December 31, 2019 | 2,000,000 | 1,813,388 | 105,786,727 | $ | 481,182 | $ | (233,977 | ) | $ | 247,205 | $ | 3,681 | $ | 250,886 | ||||||||||||||||||
Shares issued | — | 459,855 | 1,419,438 | 64,586 | — | 64,586 | — | 64,586 | ||||||||||||||||||||||||
Deconsolidation of Ohio entities | — | — | — | — | — | — | 1,388 | 1,388 | ||||||||||||||||||||||||
Shares issued in connection with acquisitions | — | 307,169 | 283,550 | 59,785 | — | 59,785 | — | 59,785 | ||||||||||||||||||||||||
Conversions to subordinate voting shares | — | (788,055 | ) | 78,805,624 | — | — | — | — | — | |||||||||||||||||||||||
Equity method investment adjustment | — | — | — | — | — | — | (125 | ) | (125 | ) | ||||||||||||||||||||||
Discount on notes payable | — | — | — | 397 | — | 397 | — | 397 | ||||||||||||||||||||||||
Conversion feature on note payable | — | — | — | 628 | — | 628 | — | 628 | ||||||||||||||||||||||||
Share-based compensation | — | — | — | 18,348 | — | 18,348 | — | 18,348 | ||||||||||||||||||||||||
Net loss | — | — | — | — | (54,391 | ) | (54,391 | ) | 2,211 | (52,180 | ) | |||||||||||||||||||||
BALANCE—September 30, 2020 | 2,000,000 | 1,792,357 | 186,295,339 | $ | 624,926 | $ | (288,368 | ) | $ | 336,558 | $ | 7,155 | $ | 343,713 | ||||||||||||||||||
1. | Business Description |
State | Nature of Operations | Commencement Periods | ||
Arizona - 16 locations | Retail Dispensary | September 2013 - August 2021 | ||
California - 4 locations | Retail Dispensary | December 2018 - October 2019 | ||
Florida - 14 locations | Retail Dispensary | February 2019 - September 2021 | ||
Maryland - 3 locations | Retail Dispensary | September 2018 - December 2019 | ||
Pennsylvania - 11 locations | Retail Dispensary | September 2018 - August 2021 | ||
Arizona | Greenhouse/Outdoor Grow/Processing Lab | July 2015 - February 2020 | ||
Colorado - 1 location | Processing | October 2020 | ||
Florida | Cultivation/Processing | February 2019 - December 2019 | ||
Maryland | Cultivation/Processing | September 2017 - July 2019 | ||
Nevada | Cultivation/Processing | August 2020 | ||
Pennsylvania | Cultivation/Processing | March 2020 | ||
Utah (1) | Indoor Grow | October 2020 |
(1) | On July 14, 2021, the Company divested the indoor grow location located in Ogden, Utah. See Note 8. |
2. | Significant Accounting Policies |
• | Identification of the contract, or contracts, with a customer. |
• | Identification of the performance obligations in the contract. |
• | Determination of the transaction price. |
• | Allocation of the transaction price to the performance obligations in the contract. |
• | Recognition of revenue when, or as, the Company satisfies a performance obligation. |
(In thousands) | Retail | Wholesale | Licensing and other | Consolidated | ||||||||||||
Revenue for the three months ended September 30, 2021 | $ | 83,926 | $ | 10,849 | $ | 1,801 | $ | 96,576 | ||||||||
Revenue for the three months ended September 30, 2020 | $ | 46,489 | $ | 7,339 | $ | 7,814 | $ | 61,642 | ||||||||
Revenue for the nine months ended September 30, 2021 | $ | 246,409 | $ | 34,925 | $ | 6,531 | $ | 287,865 | ||||||||
Revenue for the nine months ended September 30, 2020 | $ | 118,751 | $ | 21,778 | $ | 21,009 | $ | 161,538 |
3. | Recently Adopted and Issued Accounting Pronouncements |
Date Issued | Standard | Effective Date | ||
December 2019 | ASU 2019-12, Income Taxes (Topic 740) - Simplifying the Accounting for Income Taxes | January 2021 |
Date Issued | Standard | Effective Date | ||
August 2020 | ASU No. 2020-06: Debt – Debt with Conversion and Other Options (Subtopic470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic815-40) – Accounting for Convertible Instruments and contracts in an Entity’s Own Equity | January 2022 |
4. | Discontinued Operations |
5. | Inventory |
(In thousands) | September 30, 2021 | December 31, 2020 | ||||||
Raw materials | $ | 18,866 | $ | 12,632 | ||||
Work in progress | 9,901 | 5,634 | ||||||
Finished goods | 31,113 | 19,718 | ||||||
Total inventory | 59,880 | 37,984 | ||||||
Reserve | (1,190 | ) | (1,122 | ) | ||||
Total inventory, net | $ | 58,690 | $ | 36,862 | ||||
6. | Notes Receivable |
(In thousands) | September 30, 2021 | December 31, 2020 | ||||||
Secured promissory notes dated November 2020 in the principal amount of $12.0 million with a maturity date of November 9, 2025; monthly payments of $0.1 million, inclusive of principal and interest. Balloon payment of $8.4 million due at maturity. Interest rate of 7.5% per annum. | $ | 11,407 | $ | 12,000 | ||||
Secured promissory notes dated February 2020 through June 2021 in the principal amount of $15.1 million with maturity dates from August 2021 to February 2022; principal is due at maturity. Interest rates of 6 - 8% per annum, due at maturity. | 16,630 | 13,471 | ||||||
Secured promissory notes, created from the CannaPharmacy acquisition, dated April and June of 2019 in the principal amount of $11.6 million with maturity dates in April and June of 2021; principal is due at maturity. Interest rate of 8% per annum, due quarterly. | — | 456 | ||||||
Secured convertible promissory note, due from Falcon International Corp. (‘‘Falcon’’) and subsidiaries, dated June 7, 2019 in the principal amount of up to $40.4 million with maturity date of June 6, 2022; principal is due at maturity. Interest rate of 4% per annum, due at maturity. (1) | — | 25,525 | ||||||
Unsecured convertible promissory notes, due from Falcon and its subsidiaries, dated October 2018 through February 2019 in the principal amount of $24.5 million with maturity dates of August to November 2019; principal is due at maturity. Interest rate of 8% per annum, due at maturity. (1) | — | 24,499 | ||||||
Secured revolving notes dated December 2018 through January 2019 in the principal amount of up to $30.0 million with maturity dates of December 2019 to February 2020; principal is due at maturity. Interest rates of 8.25 - 8.5% per annum with interest payments due monthly. (2) | 1,565 | 3,581 | ||||||
Secured promissory notes dated February 2021 in the principal of up to $0.9 million with a maturity date of February 19, 2022; principal is due at maturity. Interest rate of 10.0% per annum with interest payments due monthly. | 850 | — | ||||||
Gross notes receivable | 30,452 | 79,532 | ||||||
Less: provision for impairment of notes receivable | (315 | ) | (29,713 | ) | ||||
Total notes receivable, net of allowance | 30,137 | 49,819 | ||||||
Less: current portion of notes receivable and related party notes receivable | (12,079 | ) | (31,608 | ) | ||||
Notes receivable, long-term portion | $ | 18,058 | $ | 18,211 | ||||
• | These notes were settled as part of the Falcon Lawsuit settlement in Q1 2021. $29.1 million of the provision for impairment of notes receivable related to these notes was written off in relation to this settlement. See Note 10 for additional information. |
• | The Company negotiated a settlement agreement with the debtor and, at this time, expects to receive the full principal balance during fiscal year 2021. See further details in Note 8. |
(In thousands) | Expected Principal Payments | |||
2021 (3 months) | $ | 1,725 | ||
2022 | 9,620 | |||
2023 | 7,162 | |||
2024 | 2,900 | |||
2025 | 9,045 | |||
$ | 30,452 | |||
7. | Leases |
Lease and Classification | September 30, 2021 | December 31, 2020 | ||||||
(In thousands) | ||||||||
Operating Leases: | ||||||||
Right-of-use | $ | 116,494 | $ | 66,464 | ||||
Lease liability, current portion | $ | 1,895 | $ | 3,041 | ||||
Lease liability, net of current portion | $ | 116,620 | $ | 64,232 | ||||
Finance Leases: | ||||||||
Property, plant and equipment, net (1) | $ | — | $ | 5,523 | ||||
Other current liabilities | $ | — | $ | 5,504 |
(1) | Finance lease assets are recorded net of accumulated amortization of less than $0.1 million as of September 30, 2021 and December 31, 2020, respectively. |
Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Operating lease expense | $ | 5,539 | $ | 65 | $ | 15,297 | $ | 8,417 | ||||||||
Interest on lease liabilities | $ | 1 | $ | (87 | ) | $ | 7 | $ | 300 | |||||||
Expenses related to short-term leases | $ | 85 | $ | 437 | $ | 313 | $ | 1,387 | ||||||||
Expenses related to variable payments | $ | 344 | $ | 276 | $ | 1,032 | $ | 783 | ||||||||
Sublease income | $ | — | $ | 1,081 | $ | — | $ | 1,099 |
Nine Months Ended September 30, | ||||||||
2021 | 2020 | |||||||
(In thousands) | ||||||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||||
Operating cash flows from operating leases | $ | 12,634 | $ | 7,236 | ||||
Operating cash flows from finance leases | $ | 7 | $ | 300 | ||||
Financing cash flows from finance leases | $ | 87 | $ | 34 |
September 30, 2021 | September 30, 2020 | |||||||
Weighted average remaining term (in years): | ||||||||
Operating | 13.3 | 11.4 | ||||||
Finance | — | 0.6 | ||||||
Weighted average discount rate: | ||||||||
Operating | 12.45 | % | 11.01 | % | ||||
Finance | 0 | % | 10.03 | % |
8. | Divestitures and Acquisitions |
9. | Intangible Assets and Goodwill |
Gross carrying amount (in thousands) | Weighted average useful lives (years) | December 31, 2020 | Additions | Dispositions/ Adjustments | September 30, 2021 | |||||||||||||||
Definite life intangible assets: | ||||||||||||||||||||
Patient relationships | 2.0 | $ | 820 | $ | — | $ | — | $ | 820 | |||||||||||
Technology | 9.9 | 18,058 | — | — | 18,058 | |||||||||||||||
Software | 5.0 | 241 | 429 | (587 | ) | 83 | ||||||||||||||
Other | 3.0 | 410 | 809 | (240 | ) | 980 | ||||||||||||||
Indefinite life intangible assets: | ||||||||||||||||||||
Licenses and permits | 253,866 | 519 | (1,869 | ) | 252,516 | |||||||||||||||
Internally developed | 1,113 | 694 | (1,122 | ) | 685 | |||||||||||||||
Trade names | 2,400 | — | — | 2,400 | ||||||||||||||||
Total intangible assets | 276,908 | 2,451 | (3,818 | ) | 275,542 | |||||||||||||||
Goodwill | 116,041 | — | (690 | ) | 115,351 | |||||||||||||||
Total gross carrying amount | $ | 392,949 | $ | 2,451 | $ | (4,508 | ) | $ | 390,893 | |||||||||||
Accumulated amortization (in thousands) | December 31, 2020 | Amortization | Dispositions/ Adjustments | September 30, 2021 | ||||||||||||||||
Definite life intangible assets: | ||||||||||||||||||||
Patient relationships | $ | 820 | $ | — | $ | — | $ | 820 | ||||||||||||
Technology | 3,913 | 1,417 | — | 5,330 | ||||||||||||||||
Software | 57 | 20 | (30 | ) | 47 | |||||||||||||||
Other | — | 265 | — | 265 | ||||||||||||||||
Total accumulated amortization | 4,790 | 1,702 | (30 | ) | 6,462 | |||||||||||||||
Total intangible assets, net and goodwill | $ | 388,159 | $ | 749 | $ | (4,478 | ) | $ | 384,431 | |||||||||||
(In thousands) | Estimated Amortization Expense | |||
2021 (3 months) | $ | 559 | ||
2022 | 2,202 | |||
2023 | 2,056 | |||
2024 | 1,809 | |||
2025 | 1,770 | |||
Thereafter | 5,083 | |||
Total amortization expense | $ | 13,479 | ||
10. | Corporate Investments |
(In thousands) | September 30, 2021 | December 31, 2020 | ||||||
Investment in Hightimes | $ | 19,091 | $ | 19,091 | ||||
Investment in Falcon | 22,180 | — | ||||||
Corporate investments | $ | 41,271 | $ | 19,091 | ||||
11. | Other Current Liabilities |
(In thousands) | September 30, 2021 | December 31, 2020 | ||||||
Accrued inventory purchases | $ | 10,921 | $ | 7,886 | ||||
Accrued expenses | 14,702 | 5,607 | ||||||
Accrued payroll and benefits | 7,685 | 4,353 | ||||||
Accrued capital expenditures | 984 | 3,133 | ||||||
Finance lease liabilities (1) | — | 5,504 | ||||||
Deferred revenue | 2,375 | — | ||||||
Other | 10,604 | 2,413 | ||||||
Total other current liabilities | $ | 47,271 | $ | 28,896 | ||||
(1) | See Note 7 for additional information. |
12. | Notes Payable |
(In thousands) | September 30, 2021 | December 31, 2020 | ||||||
Secured promissory note dated March 2020, in the principal amount of $10.0 million with a maturity of March 2022. Monthly interest payments of 9% per annum. Principal balance due at maturity. (1) | $ | 10,000 | $ | 10,000 | ||||
Unsecured promissory note dated February 2020, in the principal amount of $6.7 million with a maturity of February 2023. Monthly interest payments at 4% per annum. Annual payments of $2.2 million, inclusive of interest at 4%, due beginning February 2021 with remaining principal due at maturity. | 4,699 | 6,650 | ||||||
Secured promissory notes dated December 2019, in the principal amount of $93.4 million with a maturity of December 2022. Semi-annual interest payments at 15% per annum. Principal balance due at maturity. (2) | 93,390 | 93,390 | ||||||
Secured promissory notes dated December 2019, in the principal amount of $42.4 million with a maturity of December 2022. Semi-annual interest payments at 9.25% per annum. Principal balance due at maturity. (3) | 42,404 | 42,404 | ||||||
Secured convertible promissory note dated December 2019, in the principal amount of $10.0 million with a maturity of December 2021. Semi-annual interest payments at 9% per annum. Principal balance due at maturity. (4) | — | 10,000 | ||||||
Secured convertible promissory note dated April 2021, in the principal amount of $5.0 million with a maturity of April 2023. Semi-annual interest payments at 9% per annum. Principal balance due at maturity. | 5,000 | — | ||||||
Secured promissory notes dated October 2019, in the principal amount of $6.5 million with a maturity of October 2021. Monthly interest payments at 8.95% per annum. Principal balance due at maturity. | 6,500 | 6,500 | ||||||
Secured promissory notes dated September and October 2019, in the principal amount of $2.6 million with maturities of October 2024. Monthly interest payments at 5.5% and 8.75% per annum. Principal balance due at maturity. (5) | 2,425 | 2,505 | ||||||
Secured promissory note dated June 2019, in the principal amount of $4.0 million with a maturity of June 2024. Interest at LIBOR plus 2.5% per annum, payable monthly. Principal balance due based on 25-year amortization schedule with balloon payment at maturity. | 3,857 | 4,000 | ||||||
Unsecured convertible debentures dated May 2019, in the principal amount of $100.0 million with a maturity of May 2022. Semi-annual interest payments at 7% per annum. Principal balance due at maturity. (6) | 100,000 | 100,000 | ||||||
Other unsecured promissory notes | 3,074 | 4,039 | ||||||
Other secured promissory notes | 7,058 | 1,275 | ||||||
Total notes payable | 278,407 | 280,763 | ||||||
Less: unamortized debt discounts and issuance costs | (8,355 | ) | (15,787 | ) | ||||
Net amount | 270,052 | 264,976 | ||||||
Less: current portion of notes payable | (134,472 | ) | (20,910 | ) | ||||
Notes payable, net of current portion | $ | 135,580 | $ | 244,066 | ||||
(1) | Carrying value includes debt discount of $0.3 million. |
(2) | Carrying value includes debt issuance costs of $2.4 million. |
(3) | Carrying value includes debt issuance costs of $1.1 million and warrants of $1.9 million. |
(4) | During the three months ended September 30, 2021 the outstanding balance was converted to 3.5 million subordinate voting shares. |
(5) | Carrying value includes debt issuance costs of $0.1 million. |
(6) | Carrying value includes debt issuance costs of $0.9 million and warrants of $1.7 million. |
(In thousands) | Expected Principal Payments | Expected Interest Payments | ||||||
2021 (3 months) | $ | 7,962 | $ | 13,397 | ||||
2022 | 253,929 | 21,828 | ||||||
2023 | 10,285 | 608 | ||||||
2024 | 5,714 | 217 | ||||||
2025 and thereafter | 517 | 19 | ||||||
$ | 278,407 | $ | 36,069 | |||||
13. | Share-based Compensation |
Number of Stock Options | Weighted- Average Exercise Price | Aggregate Intrinsic Value | ||||||||||
Balance as of December 31, 2020 | 14,380,875 | 5.02 | ||||||||||
Forfeited/Cancelled | (3,446,820 | ) | 4.87 | |||||||||
Exercised | (722,305 | ) | 2.52 | |||||||||
Granted | 899,500 | �� | 2.89 | |||||||||
Balance as of September 30, 2021 | 11,111,250 | $ | 4.69 | $ | 3,965,191 | |||||||
Security Issuable | Expiration Date | Number of Stock Options | Exercise Price | Stock Options Exercisable | ||||||||||
Subordinate Voting Shares | November 2028 - February 2031 | 11,111,250 | $ | 1.09 - $8.75 | 4,777,000 |
Security Issuable | Expiration Date | Number of Stock Options | Exercise Price | Stock Options Exercisable | ||||||||||
Subordinate Voting Shares | November 2028 - December 2030 | 14,380,875 | $ | 1.09 - $8.75 | 2,326,000 |
2021 | 2020 | |||
Risk-Free Annual Interest Rate | 0.84 - 2.25% | 2.00% - 2.25% | ||
Expected Annual Dividend Yield | 0% | 0% | ||
Expected Stock Price Volatility | 99 - 191% | 83% - 99% | ||
Expected Life of Stock Options | 6.25 Years | 6.25 Years |
Number of Restricted Stock Units | Weighted- Average Grant Price | |||||||
Balance as of December 31, 2020 | 241,273 | $ | 2.01 | |||||
Vested | (189,467 | ) | 1.92 | |||||
Balance as of September 30, 2021 | 51,806 | $ | 2.33 | |||||
14. | Stockholders’ Equity |
Number of Stock Warrants | Weighted- Average Exercise Price | |||||||
Balance as of December 31, 2020 | 24,407,114 | $ | 4.11 | |||||
Issued | 1,063,500 | $ | 3.78 | |||||
Exercised | (14,939,987 | ) | $ | 3.24 | ||||
(468,133 | ) | $ | 4.34 | |||||
Balance as of September 30, 2021 | 10,062,494 | $ | 4.85 | |||||
Security Issuable | Expiration Date | Number of Stock Warrants | Exercise Price | Stock Warrants Exercisable | ||||||||
Subordinate Voting Shares | May 2022 - Dec 2025 | 8,627,494 | $2.46 - $14.66 | 8,627,494 | ||||||||
Multiple Voting Shares | April 1, 2023 | 14,350 | $103.29 | 14,350 |
Security Issuable | Expiration Date | Number of Stock Warrants | Exercise Price | Stock Warrants Exercisable | ||||||||
Subordinate Voting Shares | May 2022 - April 2023 | 18,872,114 | $2.40 - $14.27 | 18,872,114 | ||||||||
Multiple Voting Shares | April 2021 - April 2023 | 55,350 | $103.36 | 55,350 |
2021 | 2020 | |||
Risk-Free Annual Interest Rate | 0.11% - 0.16% | 2.15% | ||
Expected Annual Dividend Yield | 0% | 0% | ||
Expected Stock Price Volatility | 95% | 70% - 99% | ||
Expected Term | 2.2 - 2.3 Years | 1.0 - 5.0 years |
Share Class | Number of Shares at September 30, 2021 | Conversion Factor | Total Subordinated Voting Shares if Converted | |||||||||
Super Voting Shares | 2,000,000 | 1 | 2,000,000 | |||||||||
Multiple Voting Shares | 1,251,964 | 100 | 125,196,375 | |||||||||
Subordinate Voting Shares | 307,626,879 | 1 | 307,626,879 | |||||||||
Total | 434,823,254 | |||||||||||
15. | Net Loss Per Share |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
(In thousands, except share and per share data) | 2021 | 2020 | 2021 | 2020 | ||||||||||||
Net loss attributable to Harvest Health & Recreation Inc. | $ | (33,893 | ) | $ | (11,433 | ) | $ | (76,520 | ) | $ | (54,391 | ) | ||||
Net loss attributable to discontinued operations, net of tax | $ | (18 | ) | $ | (131 | ) | $ | (1,972 | ) | $ | (1,420 | ) | ||||
Basic weighted-average number of shares outstanding | 422,365,567 | 367,336,088 | 414,421,086 | 343,031,074 | ||||||||||||
Net loss per share attributable to Harvest Health & Recreation Inc. - basic and diluted | $ | (0.08 | ) | $ | (0.03 | ) | $ | (0.18 | ) | $ | (0.16 | ) | ||||
Net loss per share attributable to discontinued operations, net of tax | $ | — | $ | — | $ | — | $ | — |
September 30, | ||||||||
2021 | 2020 | |||||||
Stock options and restricted stock units | 11,163,056 | 13,536,188 | ||||||
Warrants (1) | 10,062,494 | 14,685,996 | ||||||
Convertible debt | 12,228,844 | 32,041,357 | ||||||
33,454,394 | 60,263,541 | |||||||
(1) | Includes the outstanding compensation warrants issued for underwriting services in the October 2020 bought financing. |
16. | Commitments and Contingencies |
• | Oppen v. Harvest Health et al. No. 21-02048 (D. Col.) |
• | Stout v. Harvest Health et al. No. 21-06398 (S.D.N.Y.) |
• | Jenkins v. Harvest Health et al. No. 21-02045 (D. Col.) |
• | Coffman v. Harvest Health et al. No. 21-02026 (D. Col.) |
• | Wean v. Harvest Health et al. No. 21-06435 (S.D.N.Y.) |
• | Finger v Harvest Health et al. No. 21-02086 (D. Col.) |
17. | Income Taxes |
18. | Related Party Transactions |
(In thousands) | September 30, 2021 | December 31, 2020 | ||||||
Secured promissory notes dated February 2020 (1) | $ | 8,997 | $ | 6,471 | ||||
Secured revolving notes dated December 2018 through January 2019 (2) | 1,565 | 3,581 | ||||||
Total due from related party (current portion notes receivable) | $ | 10,562 | $ | 10,052 | ||||
(1) | Secured promissory note dated February 2020, and amended February 2021, in the aggregate principal amount of $6.7 million with maturity date February 2022; principal is due at maturity. Interest rate of 6% per annum, due at maturity. The secured note of $6.7 million is due from Harvest of Ohio LLC, an Ohio limited liability company owned 49% by Steve White, the Chief Executive Officer of the Company, and an entity in which the Company has an investment interest. The Company accounts for the investment interest under the equity method. During the nine months ended September 30, 2021 and 2020, interest income was $0.3 million and $0.3 million, respectively. During the three months ended September 30, 2021 and 2020, interest income was $0.1 million and less than $0.1 million, respectively. |
(2) | Secured revolving notes dated December 2018 through January 2019 in the aggregate principal amount of $3.6 million which are due from AINA We Would LLC, the borrower, of which Harvest owns a 25% interest. The notes mature between December 2019 and February 2020 and the principal is due at maturity. The secured revolving notes which mature between December 2019 and February 2020 are currently in default. The Company negotiated a settlement agreement with the debtor and, at this time, expects to receive the full principal balance. The secured revolving notes have interest rates of 8.25 - 8.5% per annum with interest payments due monthly. AINA We Would LLC can draw up to $30.0 million, with each advance subject to the approval of AINA We Would LLC and the Company in their sole discretion. No interest income was recorded during the nine months ended September 30, 2021 and $0.1 million of interest income was recorded during the nine months ended September 30, 2020. No interest income was recorded during the three months ended September 30, 2021 and September 30, 2020. |
(In thousands) | September 30, 2021 | December 31, 2020 | ||||||
Right-of-use | $ | 5,448 | $ | 5,621 | ||||
Operating lease liability, current portion | (158 | ) | (135 | ) | ||||
Operating lease liability, net of current portion | (5,475 | ) | (5,595 | ) |
19. | Subsequent Events |
December 31, | December 31, | |||||||
2020 | 2019 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 78,055 | $ | 22,685 | ||||
Restricted cash | 4,542 | 8,000 | ||||||
Accounts receivable, net | 5,051 | 12,147 | ||||||
Notes receivable, current portion | 21,556 | 47,768 | ||||||
Related party notes receivable, current portion | 10,052 | 3,581 | ||||||
Inventory, net | 36,862 | 27,987 | ||||||
Other current assets | 5,280 | 4,788 | ||||||
Total current assets | 161,398 | 126,956 | ||||||
Notes receivable, net of current portion | 18,211 | 34,430 | ||||||
Property, plant and equipment, net | 176,827 | 149,841 | ||||||
Right-of-use | 60,843 | 52,445 | ||||||
Related party right-of-use | 5,621 | 6,321 | ||||||
Intangibles assets, net | 272,118 | 159,209 | ||||||
Corporate investments | 19,091 | — | ||||||
Acquisition deposits | 50 | 3,645 | ||||||
Goodwill | 116,041 | 84,596 | ||||||
Assets held for sale | 6,585 | 2,444 | ||||||
Other assets | 19,850 | 8,114 | ||||||
TOTAL ASSETS | $ | 856,635 | $ | 628,001 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
LIABILITIES | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 10,755 | $ | 6,969 | ||||
Other current liabilities | 28,896 | 22,029 | ||||||
Contingent consideration, current portion | 17,985 | 13,764 | ||||||
Income tax payable | 17,504 | 5,310 | ||||||
Operating lease liability, current portion | 2,906 | 2,244 | ||||||
Related party operating lease liability, current portion | 135 | 428 | ||||||
Notes payable, current portion | 20,910 | 8,395 | ||||||
Total current liabilities | 99,091 | 59,139 | ||||||
Notes payable, net of current portion | 244,066 | 213,181 | ||||||
Warrant liability | 20,908 | 5,516 | ||||||
Operating lease liability, net of current portion | 58,637 | 48,731 | ||||||
Related party operating lease liability, net of current portion | 5,595 | 5,533 | ||||||
Deferred tax liability | 53,082 | 28,587 | ||||||
Contingent consideration, net of current portion | — | 16,249 | ||||||
Total liabilities associated with assets held for sale | 718 | — | ||||||
Other long-term liabilities | 63 | 179 | ||||||
TOTAL LIABILITIES | 482,160 | 377,115 | ||||||
Commitments and contingencies (Note 20) | ||||||||
STOCKHOLDERS’ EQUITY | ||||||||
Subordinate Voting Shares (Shares Authorized, Issued and Outstanding at December 31, 2020: | ||||||||
Unlimited, 220,913,258 and 220,913,258, respectively, at December 31, 2019: Unlimited, 105,786,727 and 105,786,727, respectively) | — | — | ||||||
Multiple Voting Shares (Shares Authorized, Issued and Outstanding at December 31, 2020: | ||||||||
Unlimited, 182,842,232 and 182,842,232, respectively, at December 31, 2019: Unlimited, 181,338,834 and 181,338,834, respectively) | — | — | ||||||
Super Voting Shares (Shares Authorized, Issued and Outstanding at December 31, 2020: Unlimited, 2,000,000 and 2,000,000, respectively, at December 31, 2019: Unlimited, 2,000,000 and 2,000,000, respectively) | — | — | ||||||
Capital stock | 667,248 | 481,182 | ||||||
Accumulated deficit | (293,607 | ) | (233,977 | ) | ||||
Stockholders’ equity attributed to Harvest Health & Recreation Inc. | 373,641 | 247,205 | ||||||
Non-controlling interest | 834 | 3,681 | ||||||
TOTAL STOCKHOLDERS’ EQUITY | 374,475 | 250,886 |
For the Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Revenue, net of discounts | $ | 231,460 | $ | 116,780 | ||||
Cost of goods sold | (129,873 | ) | (75,636 | ) | ||||
Gross profit | 101,587 | 41,144 | ||||||
Expenses | ||||||||
General and administrative (related party operating lease expense for the year ended December 31, 2020 and 2019 was $788 and $340) | 99,603 | 105,966 | ||||||
Sales and marketing | 4,960 | 8,937 | ||||||
Share-based compensation | 22,495 | 17,695 | ||||||
Depreciation and amortization | 7,920 | 5,360 | ||||||
Fixed and intangible asset impairments | 664 | 16,977 | ||||||
Total expenses | 135,642 | 154,935 | ||||||
Operating loss | (34,055 | ) | (113,791 | ) | ||||
Other (expense) income | ||||||||
Gain (loss) on sale of assets | 11,752 | (2,313 | ) | |||||
Other (expense) income | 17,185 | (8,286 | ) | |||||
Fair value of liability adjustment | (10,125 | ) | 5,482 | |||||
Foreign currency loss | (63 | ) | (970 | ) | ||||
Interest expense (related party interest income for the year ended December 31, 2020 and 2019 was $444 and $267) | (38,612 | ) | (9,514 | ) | ||||
Contract asset impairment | (732 | ) | (35,098 | ) | ||||
Loss before taxes and non-controlling interest | (54,650 | ) | (164,490 | ) | ||||
Income taxes | (3,650 | ) | (3,756 | ) | ||||
Net loss from continuing operations before non-controlling interest | (58,300 | ) | (168,246 | ) | ||||
Net loss from discontinued operations, net of tax | (1,278 | ) | (568 | ) | ||||
Net loss before non-controlling interest | (59,578 | ) | (168,814 | ) | ||||
Net (income) loss attributed to non-controlling interest | (52 | ) | 2,079 | |||||
Net loss attributed to Harvest Health & Recreation Inc. | $ | (59,630 | ) | $ | (166,735 | ) | ||
Net loss per share—basic and diluted | $ | (0.16 | ) | $ | (0.59 | ) | ||
Attributable to Harvest Health and Recreation Inc. | $ | (0.17 | ) | $ | (0.58 | ) | ||
Attributable to discontinued operations, net of tax | $ | — | $ | — | ||||
Weighted-average shares outstanding—basic and diluted | 354,757,211 | 286,626,553 | ||||||
Number of Shares | $ Amount | |||||||||||||||||||||||||||||||
Stockholders’ | ||||||||||||||||||||||||||||||||
Super | Multiple | Subordinate | Equity | Non- | TOTAL | |||||||||||||||||||||||||||
Voting | Voting | Voting | Capital | Accumulated | attributed | Controlling | STOCKHOLDERS’ | |||||||||||||||||||||||||
Shares | Shares | Shares | Stock | Deficit | to Harvest | Interest | EQUITY | |||||||||||||||||||||||||
BALANCE—December 31, 2018 | 2,000,000 | 2,179,691 | 63,358,934 | $ | 435,495 | $ | (67,117 | ) | $ | 368,378 | $ | 5,572 | $ | 373,950 | ||||||||||||||||||
Adoption of ASC 842 | — | — | — | — | (125 | ) | (125 | ) | — | (125 | ) | |||||||||||||||||||||
Restated total equity at January 1, 2019 | 2,000,00 | 2,179,691 | 63,358,934 | 435,495 | (67,242 | ) | 368,253 | 5,572 | 373,825 | |||||||||||||||||||||||
Capital contribution | — | — | — | 312 | — | 312 | 188 | 500 | ||||||||||||||||||||||||
Exercise of warrants | — | — | 785,469 | 5,145 | — | 5,145 | — | 5,145 | ||||||||||||||||||||||||
Shares issued in connection with acquisitions | — | 33,629 | — | 18,512 | — | 18,512 | — | 18,512 | ||||||||||||||||||||||||
Issuance of $10MM convertible note | — | — | — | 1,000 | — | 1,000 | — | 1,000 | ||||||||||||||||||||||||
Conversions to subordinate voting shares | — | (413,705 | ) | 41,370,436 | — | — | — | — | — | |||||||||||||||||||||||
Debt issuance costs paid in warrant | — | — | — | 701 | — | 701 | — | 701 | ||||||||||||||||||||||||
Share-based compensation | — | — | — | 17,695 | — | 17,695 | — | 17,695 | ||||||||||||||||||||||||
Net loss | — | — | — | — | (166,735 | ) | (166,735 | ) | (2,079 | ) | (168,814 | ) | ||||||||||||||||||||
BALANCE—December 31, 2019 | 2,000,000 | 1,813,388 | 105,786,727 | $ | 481,182 | $ | (233,977 | ) | $ | 247,205 | $ | 3,681 | $ | 250,886 | ||||||||||||||||||
Shares issued | — | 456,161 | 22,652,568 | 90,156 | — | 90,156 | — | 90,156 | ||||||||||||||||||||||||
Shares returned and cancelled | — | (42,378 | ) | — | (7,670 | ) | — | (7,670 | ) | — | (7,670 | ) | ||||||||||||||||||||
Deconsolidation of Ohio entities | — | — | — | — | — | — | 1,388 | 1,388 | ||||||||||||||||||||||||
Divestiture of Arkansas assets | — | — | — | — | — | — | (4,162 | ) | (4,162 | ) | ||||||||||||||||||||||
Shares issued in connection with acquisitions | — | 316,411 | 398,600 | 59,785 | — | 59,785 | — | 59,785 | ||||||||||||||||||||||||
Conversions to subordinate voting shares | — | (920,754 | ) | 92,075,363 | — | — | — | — | — | |||||||||||||||||||||||
Equity method investment adjustment | — | — | — | — | — | — | (125 | ) | (125 | ) | ||||||||||||||||||||||
Discount on notes payable | — | — | — | 397 | — | 397 | — | 397 | ||||||||||||||||||||||||
Conversion of convertible note payable | — | 205,594 | — | 20,903 | — | 20,903 | — | 20,903 | ||||||||||||||||||||||||
Share-based compensation | — | — | — | 22,495 | — | 22,495 | — | 22,495 | ||||||||||||||||||||||||
Net loss | — | — | — | — | (59,630 | ) | (59,630 | ) | 52 | (59,578 | ) | |||||||||||||||||||||
BALANCE—December 31, 2020 | 2,000,000 | 1,828,422 | 220,913,258 | $ | 667,248 | $ | (293,607 | ) | $ | 373,641 | $ | 834 | $ | 374,475 | ||||||||||||||||||
For the years ended December 31, | ||||||||
2020 | 2019 | |||||||
CASH FLOW FROM OPERATING ACTIVITIES | ||||||||
Net loss | $ | (59,578 | ) | $ | (168,814 | ) | ||
Net loss from discontinued operations, net of tax | 1,278 | 568 | ||||||
Adjustments to reconcile net loss to net cash from operating activities | ||||||||
Depreciation and amortization | 11,290 | 7,755 | ||||||
Amortization of right-of-use | 5,375 | 3,525 | ||||||
Amortization of debt issuance costs | 4,263 | 2,793 | ||||||
Amortization of debt discount | 1,632 | 42 | ||||||
Amortization of warrant expense | 3,518 | 1,816 | ||||||
Impairment of fixed and intangible assets | 664 | 16,976 | ||||||
Impairment of right-of-use | (249 | ) | — | |||||
Gain on settlement of contingent consideration | (13,957 | ) | — | |||||
Gain on deconsolidation of Ohio entities | (11,899 | ) | — | |||||
Impairment of investments | — | 5,000 | ||||||
Gain on legal settlements | (9,260 | ) | — | |||||
(Gain) loss on divestments and sale of assets | (1,467 | ) | 3,847 | |||||
Loss on extinguishment of notes payable | 463 | — | ||||||
Loss on dead deals | 3,707 | — | ||||||
Loss on lease derecognition | 3,428 | 547 | ||||||
Change in fair value of financial liability | 10,125 | (5,482 | ) | |||||
Unrealized exchange loss | — | 496 | ||||||
Deferred income tax expense | (5,378 | ) | 517 | |||||
Share-based compensation | 22,495 | 17,695 | ||||||
Noncash transaction expenses | — | 71 | ||||||
Provision for bad debts and credit losses | 903 | 31,788 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (2,743 | ) | (11,603 | ) | ||||
Inventory | (2,801 | ) | (2,402 | ) | ||||
Other assets | (1,729 | ) | (1,373 | ) | ||||
Income taxes payable | 13,368 | 781 | ||||||
Accrued expenses and other liabilities | (2,417 | ) | (2,005 | ) | ||||
Accounts payable | 6,890 | (882 | ) | |||||
Operating lease liabilities | (5,429 | ) | (3,219 | ) | ||||
Prepaid expenses and other current assets | (2,774 | ) | (2,849 | ) | ||||
NET CASH USED IN CONTINUING OPERATING ACTIVITIES | (30,282 | ) | (104,412 | ) | ||||
NET CASH USED IN DISCONTINUED OPERATING ACTIVITIES | (1,267 | ) | (568 | ) | ||||
NET CASH USED IN OPERATING ACTIVITIES | (31,549 | ) | (104,980 | ) | ||||
CASH FLOW FROM INVESTING ACTIVITIES | ||||||||
Acquisition of businesses, net of cash acquired | (16,029 | ) | (31,170 | ) | ||||
Acquisitions/advances of intangibles | (773 | ) | (12,757 | ) | ||||
Acquisition deposits | 100 | — | ||||||
Prepayment of acquisition consideration | — | (3,645 | ) | |||||
Purchases of property, plant and equipment | (26,863 | ) | (109,436 | ) |
For the years ended December 31, | ||||||||
2020 | 2019 | |||||||
Proceeds from divestments and sale of assets | 9,225 | — | ||||||
Issuance of notes receivable | (1,825 | ) | (110,370 | ) | ||||
Payments received on notes receivable | 10,601 | 9,830 | ||||||
NET CASH USED IN INVESTING ACTIVITIES | (25,564 | ) | (257,548 | ) | ||||
CASH FLOW FROM FINANCING ACTIVITIES | ||||||||
Proceeds from exercise of warrants | — | 5,145 | ||||||
Proceeds from issuance of equity | 91,757 | — | ||||||
Proceeds from issuance of convertible notes payable | — | 110,000 | ||||||
Proceeds from issuance of notes payable | 40,315 | 187,841 | ||||||
Repayment of notes payable | (22,643 | ) | (11,483 | ) | ||||
Payment of finance lease liabilities | (19 | ) | (1,644 | ) | ||||
Fees paid for debt financing activities | (385 | ) | (12,403 | ) | ||||
Extinguishment of debt | — | (84,126 | ) | |||||
NET CASH PROVIDED BY FINANCING ACTIVITIES | 109,025 | 193,330 | ||||||
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | 51,912 | (169,198 | ) | |||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 22,685 | 191,883 | ||||||
RESTRICTED CASH, BEGINNING OF PERIOD | 8,000 | 8,000 | ||||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD | 30,685 | 199,883 | ||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | 78,055 | 22,685 | ||||||
RESTRICTED CASH, END OF PERIOD | 4,542 | 8,000 | ||||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD | $ | 82,597 | $ | 30,685 | ||||
For the years ended December 31, | ||||||||
2020 | 2019 | |||||||
Supplemental disclosure with respect to cash flows | ||||||||
Interest paid | $ | 34,064 | $ | 14,232 | ||||
Taxes paid | $ | 5,806 | $ | 6,161 | ||||
Supplemental disclosure of non-cash activities | ||||||||
Shares issued for business acquisitions | $ | 59,785 | $ | 18,512 | ||||
Shares issued for the acquisition of intangible licenses | $ | — | $ | 1,526 | ||||
Shares issued for the acquisition of a lease | $ | — | $ | 771 | ||||
Trade and notes receivable settled for business acquisitions | $ | 55,716 | $ | — | ||||
Notes payable issued for business acquisitions | $ | 16,650 | $ | — | ||||
Notes payable issued for the acquisition of intangible licenses | $ | 1,000 | $ | 1,470 | ||||
Notes payable issued for the acquisition of a lease | $ | 500 | $ | — | ||||
Notes payable issued for the acquisition of property, plant and equipment | $ | — | $ | 5,650 | ||||
Notes payable settled upon divestment | $ | 1,905 | $ | — | ||||
Contingent consideration issued for business acquisitions | $ | 5,000 | $ | — | ||||
Conversion of convertible debentures | $ | 19,535 | $ | — | ||||
Notes receivable received upon deconsolidation | $ | 12,000 | $ | — | ||||
Right-of-use | $ | 15,332 | $ | 49,862 | ||||
Right-of-use | $ | 5,178 | $ | — |
1. | Business Description |
State | Nature of Operations | Commencement Periods | ||
Arizona – 15 locations | Retail Dispensary | September 2013 – September 2020 | ||
Arkansas – 1 location** | Retail Dispensary | February 2020 | ||
California – 4 locations | Retail Dispensary | December 2018 – October 2019 | ||
Florida – 6 locations | Retail Dispensary | February 2019 – July 2019 | ||
Maryland – 3 locations | Retail Dispensary | September 2018 – December 2019 | ||
North Dakota – 2 locations*** | Retail Dispensary | July 2019 – August 2019 | ||
Pennsylvania – 8 locations | Retail Dispensary | September 2018 –October 2020 | ||
Washington – 5 locations* | Retail Dispensary Services | March 2020 | ||
Arizona | Greenhouse/Outdoor Grow/Processing Lab | July 2015 – February 2020 | ||
Arkansas** | Greenhouse | January 2020 | ||
Colorado – 1 location | Processing | October 2020 | ||
Florida | Cultivation/Processing | February 2019 – December 2019 | ||
Maryland | Cultivation/Processing | September 2017 – July 2019 | ||
Nevada | Cultivation/Processing | August 2020 | ||
Pennsylvania | Cultivation/Processing | March 2020 | ||
Utah | Cultivation/Processing | October 2020 |
* | See Note 20 (Commitments and Contingencies – Washington Litigation) with respect to the disputed termination of the Company’s service agreements with the licensees of the Washington locations. |
** | See Note 11 (Acquisitions/Divestitures – Divestiture of Arkansas Assets) with respect to the sale of the Company’s ownership interests in Natural State Wellness Dispensary, LLC and Natural Statement Wellness Enterprises, LLC. |
*** | On February 19, 2021, the Company divested the two retail dispensary locations located in North Dakota for an immaterial amount of cash. |
2. | SIGNIFICANT ACCOUNTING POLICIES |
• | Identification of the contract, or contracts, with a customer. |
• | Identification of the performance obligations in the contract. |
• | Determination of the transaction price. |
• | Allocation of the transaction price to the performance obligations in the contract. |
• | Recognition of revenue when, or as, the Company satisfies a performance obligation. |
Retail | Wholesale | Licensing and other | Consolidated | |||||||||||||
Revenue for the Year Ended December 31, 2020 | $ | 171,147 | $ | 32,696 | $ | 27,617 | $ | 231,460 | ||||||||
Revenue for the Year Ended December 31, 2019 | $ | 67,131 | $ | 27,494 | $ | 22,155 | $ | 116,780 |
• | estimated useful lives, depreciation of property plant and equipment, and amortization of intangible assets |
• | amounts recorded in business combinations |
• | valuation and obsolescence relating to inventories |
• | valuation of investments in private holdings |
• | impairment of indefinite-lived intangible assets, long-lived assets and goodwill |
• | allowance for credit losses |
• | valuation of share-based payments and derivatives |
• | valuation of financial instruments |
• | lease assumptions |
• | measurement and valuation allowances against deferred tax assets, and evaluation of uncertain tax positions |
Category | Range (in years) | |
Computer equipment | 3 - 5 years | |
Leasehold improvements | Shorter of asset’s estimated useful life and the remaining life of the lease | |
Production equipment | 7 years | |
Buildings and improvements | 7 - 39 years | |
Furniture and fixtures | 5 - 7 years | |
Vehicles | 5 years |
Category | Range (in years) | |
License and permits | Indefinite life intangible asset | |
Tradenames | Indefinite life intangible asset | |
Patient relationships | Straight-line over 2 years | |
Technology | Straight-line over 3 - 10 years | |
Software | Straight-line over 5 years |
Date Issued | Standard | Effective Date | ||
June 2016 | ASU 2016-13, which, in addition to several clarifying ASUs, established the new ASC Topic 326, Financial Instruments —Credit Losses (“CECL”). | January 1, 2020 | ||
August 2018 | ASU 2018-13, Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement (Topic 820) | January 1, 2020 | ||
August 2018 | ASU 2018-15: Intangibles – Goodwill and Other – Internal Use Software (Subtopic350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract | January 1, 2020 |
Date Issued | Standard | Effective Date | ||
August 2020 | ASU No. 2020-06: Debt – Debt with Conversion and Other Options (Subtopic470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic815-40) – Accounting for Convertible Instruments and contracts in an Entity’s Own Equity | January 2022 | ||
December 2019 | ASU 2019-12, Income Taxes (Topic 740)—Simplifying the Accounting for Income Taxes | January 2021 |
For the Year Ended | ||||
December 31, 2020 | ||||
Revenue, net of discounts | $ | 4,778 | ||
Cost of goods sold | (2,711 | ) | ||
Gross profit | 2,067 | |||
Expenses | ||||
General and administrative | 1,622 | |||
Sales and marketing | 46 | |||
Depreciation and amortization | 1,057 | |||
Total expenses | 2,725 | |||
Operating income (loss) | (658 | ) | ||
Other (expense) income | ||||
Other (expense) income | (93 | ) | ||
Interest expense | (717 | ) | ||
Loss before taxes and non-controlling interest | (1,468 | ) | ||
Income taxes | (308 | ) | ||
Net loss from discontinued operations before non-controlling interest | (1,776 | ) | ||
Net loss from discontinued operations, net of tax | 1,278 | |||
Net loss attributed to Harvest Health & Recreation Inc. | (498 | ) |
December 31, | December 31, | |||||||
2020 | 2019 | |||||||
ASSETS | ||||||||
Inventory, net | 93 | — | ||||||
Other current assets | 33 | — | ||||||
Property, plant and equipment, net | 1,747 | 1,183 | ||||||
Right-of-use | 3,593 | 334 | ||||||
Intangibles assets, net | 894 | 905 | ||||||
Other assets | 225 | 22 | ||||||
6. | ACCOUNTS RECEIVABLE |
December 31, 2020 | December 31, 2019 | |||||||
Trade receivables | $ | 4,430 | $ | 11,737 | ||||
Other receivables | 1,445 | 4,005 | ||||||
Total accounts receivable | $ | 5,875 | $ | 15,742 | ||||
Less: allowance for credit losses | (824 | ) | (3,595 | ) | ||||
Accounts receivable, net | $ | 5,051 | $ | 12,147 | ||||
December 31, | December 31, | |||||||
2020 | 2019 | |||||||
Beginning of period | $ | 3,595 | $ | 3,274 | ||||
Provision for expected credit losses (1) | 171 | 2,522 | ||||||
Write-offs charged against allowance | (2,942 | ) | (2,201 | ) | ||||
End of period | $ | 824 | $ | 3,595 | ||||
(1) | The provision for expected credit losses is recorded in general and administrative expenses in the Consolidated Statement of Operations. |
7. | INVENTORY |
December 31, 2020 | December 31, 2019 | |||||||
Raw materials | $ | 12,632 | $ | 11,219 | ||||
Work in progress | 5,634 | 4,887 | ||||||
Finished goods | 19,718 | 12,999 | ||||||
Total inventory | $ | 37,984 | $ | 29,105 | ||||
Reserve | (1,122 | ) | (1,118 | ) | ||||
Total inventory, net | $ | 36,862 | $ | 27,987 | ||||
8. | NOTES RECEIVABLE |
December 31, 2020 | December 31, 2019 | |||||||
Secured promissory notes dated November 2020 in the principal amount of $12.0 million with a maturity date of November 9, 2025; monthly payments of $0.1 million, inclusive of principal and interest. Balloon payment of $8.4 million due at maturity. Interest rate of 7.5% per annum | $ | 12,000 | $ | — | ||||
Secured promissory notes dated February 2020 in the principal amount of $13.5 million with maturity dates from August 2021 to February 2022; principal is due at maturity. Interest rates of 6 - 8% per annum, due at maturity | 13,471 | — | ||||||
Secured convertible promissory note, created from pending acquisition, dated December 31, 2019 in the principal amount of up to $30.0 million with maturity date of December 31, 2020; principal is due at maturity. Interest rate of 9.0% per annum, due at maturity. (2) | — | 30,000 | ||||||
Secured promissory note, created from the Verano acquisition, dated September 4, 2019 in the principal amount of up to $16.0 with maturity date of September 4, 2020; principal is due at maturity. Interest rate of 5.0% per annum, due at maturity. (3) | — | 8,000 | ||||||
Secured promissory notes, created from the CannaPharmacy acquisition, dated April and June of 2019 in the principal amount of $11.6 million with maturity dates in April and June of 2021; principal is due at maturity. Interest rate of 8% per annum, due quarterly. (4) | 456 | 11,625 | ||||||
Secured promissory notes, created from a pending acquisition, dated October 2018 to August 2019 in the principal amount of $10.1 million with maturity date contingent upon closing of proposed transaction; principal is due at maturity. Interest rate of 12% per annum, due at maturity. (5) | — | 10,100 | ||||||
Secured convertible promissory note, due from Falcon International Corp. (“Falcon”) and subsidiaries, dated June 7, 2019 in the principal amount of up to $40.4 million with maturity date of June 6, 2022; principal is due at maturity. Interest rate of 4% per annum, due at maturity. (1) | 25,525 | 25,390 | ||||||
Secured promissory note dated May 3, 2019 in the principal amount of $0.1 million with maturity date of May 3, 2020; principal is due at maturity. Interest rate of 4% per annum, due at maturity. (3) | — | 75 | ||||||
Unsecured convertible promissory notes, due from Falcon and its subsidiaries, dated October 2018 through February 2019 in the principal amount of $24.5 million with maturity dates of August to November 2019; principal is due at maturity. Interest rate of 8% per annum, due at maturity. (1) | 24,499 | 24,499 | ||||||
Secured revolving notes dated December 2018 through January 2019 in the principal amount of up to $30.0 million with maturity dates of December 2019 to February 2020; principal is due at maturity. Interest rates of 8.25 - 8.5% per annum with interest payments due monthly. (6) | 3,581 | 3,581 | ||||||
Unsecured promissory note, created from a pending acquisition, dated November 14, 2018, in the principal amount of $1.8 million with maturity date of December 31, 2021; principal is due at maturity. Interest rate of 8% per annum with interest payments due quarterly, beginning March 31, 2019. (3) | — | 1,776 | ||||||
Gross notes receivable | 79,532 | 115,046 | ||||||
Less: provision for impairment of notes receivable | (29,713 | ) | (29,267 | ) | ||||
(1) | These notes were issued by Falcon in connection with the Falcon Merger Agreement described in Note 20 (the “Falcon Notes”). In connection with the Falcon Lawsuit, described in Note 20, the Company is seeking restitutionary damages from Falcon and its shareholders including repayment of the Falcon Notes. During the year ended December 31, 2019, the Company recorded a provision for impairment of $32.5 million, including interest of $1.2 million related to the Falcon Notes and other amounts for license purchases. Of the principal balance of the Falcon Notes, $28.9 million is impaired and is noted in the table above. |
(2) | This note was settled in the acquisition of GreenMart. See Note 11 for additional information. |
(3) | This note was repaid during the year ended December 31, 2020. |
(4) | $10.4 million of these notes were settled in the acquisition of Franklin Labs (see Note 11 for additional information) and a $0.8 million note was repaid during the year ended December 31, 2020. |
(5) | These notes were settled as part of the Devine Lawsuit settlement. See Note 20 for additional information. |
(6) | These notes are currently in default. The Company is negotiating a settlement agreement with the debtor and, at this time, expects to receive the full principal balance. The Company’s provision for expected credit losses for the year ended December 31, 2020 includes $0.3 million related to these notes. See Note 21 for additional information. |
December 31, | December 31, | |||||||
2020 | 2019 | |||||||
Beginning of period | $ | 29,267 | $ | — | ||||
Provision for expected credit losses, net of recoveries (7) | 446 | 29,267 | ||||||
Write-offs charged against allowance | — | — | ||||||
End of period | $ | 29,713 | $ | 29,267 | ||||
(7) | The provision for expected credit losses of notes receivable is recorded in contract asset impairments in the Consolidated Statement of Operations. |
Expected Principal | ||||
Year Ending December 31, | Payments | |||
2021 | $ | 61,158 | ||
2022 | 7,676 | |||
2023 | 802 | |||
2024 | 784 | |||
2025 | 9,112 | |||
2026 and Thereafter | — | |||
$ | 79,532 | |||
9. | PROPERTY, PLANT AND EQUIPMENT |
December 31, | December 31, | |||||||
2020 | 2019 | |||||||
Land | $ | 19,108 | $ | 17,952 | ||||
Buildings and improvements | 127,423 | 66,203 | ||||||
Furniture, fixtures and equipment | 26,488 | 16,477 | ||||||
Assets under construction | 23,954 | 56,729 | ||||||
Total property, plant and equipment, gross | $ | 196,973 | $ | 157,361 | ||||
Less: accumulated depreciation | (20,146 | ) | (7,520 | ) | ||||
Property, plant and equipment, net | $ | 176,827 | $ | 149,841 | ||||
10. | LEASES |
Lease and Classification | December 31, 2020 | December 31, 2019 | ||||||
Operating Leases: | ||||||||
Right-of-use | $ | 66,464 | $ | 58,766 | ||||
Lease liability, current portion | $ | 3,041 | $ | 2,672 | ||||
Lease liability, net of current portion | $ | 64,232 | $ | 54,264 | ||||
Finance Leases: | ||||||||
Property, plant and equipment, net (1) | $ | 5,523 | $ | 423 | ||||
Other current liabilities | $ | 5,504 | $ | 160 | ||||
Other long-term liabilities | $ | — | $ | 179 |
(1) | Finance lease assets are recorded net of accumulated amortization of $0.1 million and <$0.1 million for the year ended December 31, 2020 and December 31, 2019, respectively. |
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Operating lease expense | $ | 11,476 | $ | 7,820 | ||||
Interest on lease liabilities | $ | 448 | $ | 65 | ||||
Expenses related to short-term leases | $ | 1,623 | $ | 594 | ||||
Expenses related to variable payments | $ | 1,001 | $ | 579 | ||||
Sublease income | $ | 1,563 | $ | 48 |
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||||
Operating cash flows from operating leases | $ | 5,929 | $ | 5,100 | ||||
Operating cash flows from finance lease | $ | 448 | $ | 65 | ||||
Financing cash flows from finance leases | $ | 31 | $ | 1,842 |
December 31, 2020 | December 31, 2019 | |||||||
Weighted average remaining term (in years): | ||||||||
Operating | 11.1 | 10.4 | ||||||
Finance | 0.1 | 6.9 | ||||||
Weighted average discount rate: | ||||||||
Operating | 11.49 | % | 10.00 | % | ||||
Finance | 12.90 | % | 10.00 | % |
Operating | Finance | |||||||
2021 | $ | 11,841 | $ | 5,512 | ||||
2022 | 11,283 | — | ||||||
2023 | 10,919 | — | ||||||
2024 | 10,674 | — | ||||||
2025 | 10,421 | — | ||||||
Thereafter | 73,724 | — | ||||||
128,862 | 5,512 | |||||||
Impact of discount | (61,589 | ) | (8 | ) | ||||
Lease liability at December 31, 2020 | 67,273 | 5,504 | ||||||
Less: lease liability, current portion | (3,041 | ) | (5,504 | ) | ||||
Lease liability, net of current portion | $ | 64,232 | $ | — | ||||
11. | ACQUISITIONS/DIVESTITURES |
Year Ended December 31, 2020 | ||||||||||||||||||||||||||||
Purchase price allocation | THChocolate | GreenMart | ICG | AZNS | Franklin Labs | Total | Adjustments | |||||||||||||||||||||
Identifiable assets acquired: | ||||||||||||||||||||||||||||
Cash | $ | 1 | $ | 121 | $ | 1,057 | $ | — | $ | 92 | $ | 1,271 | $ | 146 | ||||||||||||||
Restricted cash | — | — | 1,050 | — | — | 1,050 | — | |||||||||||||||||||||
Accounts receivable | 1,278 | 82 | 187 | — | 11 | 1,558 | (2,235 | ) | ||||||||||||||||||||
Inventory | 1,378 | 797 | 513 | 3,922 | 786 | 7,396 | 398 | |||||||||||||||||||||
Other current assets | 115 | 99 | 382 | — | — | 596 | — | |||||||||||||||||||||
Property, plant and equipment | 754 | 370 | 10,878 | 8,064 | 6,874 | 26,940 | (93 | ) | ||||||||||||||||||||
Right-of-use | — | 12,051 | 27,728 | 950 | — | 40,729 | 6,467 | |||||||||||||||||||||
Derivative and other assets | 30 | 38 | 6,430 | 74 | 5,717 | 12,289 | 5,178 | |||||||||||||||||||||
Intangibles assets | ||||||||||||||||||||||||||||
Licenses and permits | 9,047 | 30,261 | — | 33,761 | 28,989 | 102,058 | — | |||||||||||||||||||||
Other | — | — | 11,500 | — | — | 11,500 | — | |||||||||||||||||||||
Goodwill | 2,524 | 13,172 | 15,458 | 4,737 | 10,862 | 46,753 | 1,715 | |||||||||||||||||||||
Assets held for sale | — | — | 8,500 | — | — | 8,500 | — |
Year Ended December 31, 2020 | ||||||||||||||||||||||||||||
Purchase price allocation | THChocolate | GreenMart | ICG | AZNS | Franklin Labs | Total | Adjustments | |||||||||||||||||||||
Liabilities assumed: | ||||||||||||||||||||||||||||
Other current liabilities | — | (271 | ) | (2,813 | ) | — | (6,531 | ) | (9,615 | ) | (5,952 | ) | ||||||||||||||||
Operating lease liabilities | — | (12,051 | ) | (27,728 | ) | (950 | ) | — | (40,729 | ) | (6,699 | ) | ||||||||||||||||
Notes Payable | — | — | (18,500 | ) | (3,897 | ) | — | (22,397 | ) | 634 | ||||||||||||||||||
Deferred tax liability | (2,319 | ) | (7,997 | ) | (5,300 | ) | (6,618 | ) | (8,584 | ) | (30,818 | ) | 846 | |||||||||||||||
Net assets acquired | $ | 12,808 | $ | 36,672 | $ | 29,342 | $ | 40,043 | $ | 38,216 | $ | 157,081 | $ | 405 | ||||||||||||||
Cash | $ | — | $ | — | $ | — | $ | 2,950 | $ | 15,400 | $ | 18,350 | $ | — | ||||||||||||||
Fair value of MVS issued | — | — | 29,342 | 30,443 | — | 59,785 | — | |||||||||||||||||||||
Settlement of indebtedness, receivables and deposi ts | 12,808 | 31,672 | — | — | 12,816 | 57,296 | 405 | |||||||||||||||||||||
Issuance of notes payable | — | — | — | 6,650 | 10,000 | 16,650 | — | |||||||||||||||||||||
arrangement | — | 5,000 | — | — | — | 5,000 | — | |||||||||||||||||||||
Total consideration transferredcash | $ | 12,808 | $ | 36,672 | $ | 29,342 | $ | 40,043 | $ | 38,216 | $ | 157,081 | $ | 405 | ||||||||||||||
Consideration paid in cash | $ | — | $ | — | $ | — | $ | 2,950 | $ | 15,400 | $ | 18,350 | ||||||||||||||||
Less: Cash acquired | (1 | ) | (121 | ) | (2,107 | ) | — | (92 | ) | (2,321 | ) | |||||||||||||||||
Net cash outflow | $ | (1 | ) | $ | (121 | ) $ | (2,107 | ) | $ | 2,950 | $ | 15,308 | $ | 16,029 | ||||||||||||||
For the Year Ended December 31, | ||||||||||
(in millions) | 2020 | 2019 | ||||||||
THChocolate, LLC | ||||||||||
Total revenues | $ | 14.4 | $ | 12.3 | ||||||
GreenMart | Net loss | $ | (0.9 | ) | $ | (4.5 | ) | |||
Franklin Labs | Total revenues | $ | 2.7 | |||||||
$ | 0.9 | |||||||||
Net loss | $ | (1.8 | ) | $ | (1.9 | ) | ||||
ICG | ||||||||||
Total revenues | $ | 4.4 | ||||||||
$ | — | |||||||||
AZ | Net loss | $ | (5.0 | ) | $ | (1.4 | ) |
For the Year Ended December 31, | ||||||||
(in millions) | 2020 | 2019 | ||||||
Combined entity | ||||||||
Total revenues | $ | 248.2 | $ | 162.0 | ||||
Net loss attributed to Harvest Health & Recreation Inc. | $ | (68.0 | ) | $ | (192.8 | ) |
12. | INTANGIBLE ASSETS AND GOODWILL |
Weighted average useful | December 31, | Dispositions/ | December 31, | |||||||||||||||||||||
Gross carrying amount | lives (years) | 2019 | Additions | Acquisitions (1) | Adjustments | 2020 | ||||||||||||||||||
Definite life intangible assets: | ||||||||||||||||||||||||
Patient relationships | 2.0 | $ | 820 | $ | — | $ | — | $ | — | $ | 820 | |||||||||||||
Technology | 9.9 | 18,058 | — | — | — | 18,058 | ||||||||||||||||||
Software | 5.0 | 183 | 83 | — | (25 | ) | 241 | |||||||||||||||||
Other | 3.0 | — | 410 | — | — | 410 | ||||||||||||||||||
Indefinite life intangible assets: | ||||||||||||||||||||||||
Licenses and permits | 138,792 | 18,714 | 102,058 | (5,698 | ) | 253,866 | ||||||||||||||||||
Internally developed | 1,827 | — | — | (714 | ) | 1,113 | ||||||||||||||||||
Trade names | 2,400 | — | — | — | 2,400 | |||||||||||||||||||
Other (2) | — | — | 11,500 | (11,500 | ) | — | ||||||||||||||||||
Total intangible assets | 162,080 | 19,207 | 113,558 | (17,937 | ) | 276,908 | ||||||||||||||||||
Goodwill | 84,596 | — | 46,753 | (15,308 | ) | 116,041 | ||||||||||||||||||
Total gross carrying amount | $ | 246,676 | $ | 19,207 | $ | 160,311 | $ | (33,245 | ) | $ | 392,949 | |||||||||||||
Accumulated amortization | December 31, 2019 | Amortization | Acquisitions | Dispositions/ Adjustments | December 31, 2020 | |||||||||||||||
Definite life intangible assets: | ||||||||||||||||||||
Patient relationships | $ | 820 | $ | — | $ | — | $ | — | $ | 820 | ||||||||||
Technology | 2,021 | 1,892 | — | — | 3,913 | |||||||||||||||
Software | 30 | 47 | — | (20 | ) | 57 | ||||||||||||||
Total accumulated amortization | 2,871 | 1,939 | — | (20 | ) | 4,790 | ||||||||||||||
Total intangible assets, net and goodwill | $ | 243,805 | $ | 17,268 | $ | 160,311 | $ | (33,225 | ) | $ | 388,159 | |||||||||
Gross carrying amount | December 31, 2018 | Additions | Acquisitions (1) | Impairments | Dispositions/ Adjustments | December 31, 2019 | ||||||||||||||||||
Definite life intangible assets: | ||||||||||||||||||||||||
Patient relationships | $ | 820 | $ | 2,112 | $ | — | $ | (2,112 | ) | $ | — | $ | 820 | |||||||||||
Technology | 17,700 | 358 | — | — | — | 18,058 | ||||||||||||||||||
Software | — | 183 | — | — | — | 183 | ||||||||||||||||||
Indefinite life intangible assets: | ||||||||||||||||||||||||
Licenses and permits | 90,016 | 14,546 | 41,528 | (7,056 | ) | (242 | ) | 138,792 | ||||||||||||||||
Internally developed | 2,657 | — | — | — | (830 | ) | 1,827 | |||||||||||||||||
Trade names | 2,400 | — | — | — | — | 2,400 | ||||||||||||||||||
Total intangible assets | 113,593 | 17,199 | 41,528 | (9,168 | ) | (1,072 | ) | 162,080 | ||||||||||||||||
Goodwill | 69,407 | — | 16,015 | — | (826 | ) | 84,596 | |||||||||||||||||
Total gross carrying | $ | 183,000 | $ | 17,199 | $ | 57,543 | $ | (9,168 | ) | $ | (1,898 | ) | $ | 246,676 | ||||||||||
Accumulated amortization | December 31, 2018 | Amortization | Acquisitions | Impairments | Dispositions/ Adjustments | December 31, 2019 | ||||||||||||||||||
Definite life intangible assets: | ||||||||||||||||||||||||
Patient relationships | $ | 615 | $ | 413 | $ | — | $ | (208 | ) | $ | — | $ | 820 | |||||||||||
Technology | 148 | 1,873 | — | — | — | 2,021 | ||||||||||||||||||
Software | — | 30 | — | — | — | 30 | ||||||||||||||||||
Total accumulated amortization | 763 | 2,316 | — | (208 | ) | — | 2,871 | |||||||||||||||||
Total intangible assets, net and goodwill | $ | 182,237 | $ | 14,883 | $ | 57,543 | $ | (8,960 | ) | $ | (1,898 | ) | $ | 243,805 | ||||||||||
(1) | See Note 11 for additional information. |
(2) | Consists of agreements that allow the Company the rights to collect certain fees. |
Estimated Amortization Expense | ||||
2021 | 2,064 | |||
2022 | 2,050 | |||
2023 | 1,950 | |||
2024 | 1,799 | |||
2025 | 1,787 | |||
Thereafter | 5,089 | |||
Total amortization expense | $ | 14,739 | ||
13. | OTHER CURRENT LIABILITIES |
December 31, 2020 | December 31, 2019 | |||||||
Accrued inventory purchases | $ | 7,886 | $ | 3,133 | ||||
Finance lease liabilities (1) | 5,504 | 160 | ||||||
Accrued expenses | 5,607 | 7,154 | ||||||
Accrued payroll and benefits | 4,353 | 2,653 | ||||||
Accrued capital expenditures | 3,133 | 7,100 | ||||||
Other | 2,413 | 1,829 | ||||||
Total other current liabilities | $ | 28,896 | $ | 22,029 | ||||
(1) | See Note 10 for additional information. |
14. | NOTES PAYABLE |
December 31, | December 31, | |||||||
2020 | 2019 | |||||||
Secured promissory note dated March 2020, in the principal amount of $10.0 million with a maturity of March 2022. Monthly interest payments of 9% per annum | ||||||||
Principal balance due at maturity. (1) | 10,000 | — | ||||||
Unsecured promissory note dated February 2020, in the principal amount of $6.7 million with a maturity of February 2023. Monthly interest payments at 4%per annum. Annual payments of $2.2 million, inclusive of interest at 4%, due beginning February 2021 with remaining principal due at maturity | 6,650 | — | ||||||
Secured promissory notes dated December 2019, in the principal amount of $93.4 million with a maturity of December 2022. Semi-annual interest payments at 15% per annum. Principal balance due at maturity. (2) | 93,390 | 93,248 | ||||||
Secured promissory notes dated December 2019, in the principal amount of $42.4 million with a maturity of December 2022. Semi-annual interest payments at 9.25% per annum. Principal balance due at maturity. (3) | 42,404 | 21,108 | ||||||
Secured convertible promissory note dated December 2019, in the principal amount of $10.0 million with a maturity of December 2021. Semi-annual interest payments at 9% per annum. Principal balance due at maturity. (4) | 10,000 | 10,000 | ||||||
Secured promissory notes dated October 2019, in the principal amount of $6.5 million with a maturity of October 2021. Monthly interest payments at 8.95% per annum. Principal balance due at maturity. (5) | 6,500 | 6,500 | ||||||
Secured promissory notes dated September and October 2019, in the principal amount of $2.6 million with maturities of October 2024. Monthly interest payments at 5.5% and 8.75% per annum. Principal balance due at maturity. (6) | 2,505 | 2,604 | ||||||
Secured promissory note dated June 2019, in the principal amount of $4.0 million with a maturity of June 2024. Interest at LIBOR plus 2.5% per annum, payable monthly. Principal balance due based on 25-year amortization schedule with balloon payment at maturity. (7) | 4,000 | 4,000 | ||||||
Unsecured convertible debentures dated May 2019, in the principal amount of $100.0 million with a maturity of May 2022. Semi-annual interest payments at 7% per annum. Principal balance due at maturity. (8) | 100,000 | 100,000 | ||||||
Secured promissory note dated August 2018, in the principal amount of $2.0 million with a maturity of August 2023. Monthly payments of <$0.1 million, inclusive of interest at 2% per annum | 1,275 | 1,575 | ||||||
Secured promissory note dated July 2018, in the principal amount of $0.7 million with a maturity of September 2020. Monthly interest payments at 12% per annum, beginning October 1, 2018. Principal balance due at maturity | — | 730 | ||||||
Other unsecured promissory notes | 4,039 | 2,154 | ||||||
Total notes payable | 280,763 | 241,919 | ||||||
Less: unamortized debt discounts and issuance costs | (15,787 | ) | (20,343 | ) | ||||
Net amount | 264,976 | 221,576 | ||||||
Less: current portion of notes payable | (20,910 | ) | (8,395 | ) | ||||
Notes payable, net of current portion | $ | 244,066 | $ | 213,181 | ||||
(1) | Carrying value includes debt discount of $0.7 million. |
(2) | Carrying value includes debt issuance costs of $3.0 million. |
(3) | Carrying value includes debt issuance costs of $1.5 million and warrants of $4.1 million. |
(4) | Carrying value includes debt discount of $0.5 million. |
(5) | Carrying value includes debt issuance costs of <$0.1 million. |
(6) | Carrying value includes debt issuance costs of $0.1 million. |
(7) | Carrying value includes debt issuance costs of $0.1 million. |
(8) | Carrying value includes debt issuance costs of $2.1 million and warrants of $3.8 million. |
Expected Principal | Expected Interest | |||||||
Year ending December 31, | Payments | Payments | ||||||
2021 | $ | 20,910 | $ | 27,934 | ||||
2022 | 248,847 | 21,028 | ||||||
2023 | 4,900 | 454 | ||||||
2024 | 5,597 | 217 | ||||||
2025 | 509 | 19 | ||||||
2026 and thereafter | — | — | ||||||
15. | INCOME TAXES |
As of December 31, | ||||||||
2020 | 2019 | |||||||
Current | ||||||||
U.S. Federal | $ | 9,743 | $ | 4,270 | ||||
State and local | 2,464 | 1,436 | ||||||
Total Current | 12,207 | 5,706 | ||||||
Deferred U.S. Federal | (6,660 | ) | (1,474 | ) | ||||
State and local | (1,897 | ) | (476 | ) | ||||
Total Deferred | (8,557 | ) | (1,950 | ) | ||||
Total | $ | 3,650 | $ | 3,756 | ||||
For the Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
U.S. Federal taxes at statutory rate | $ | (9,876 | ) | $ | (43,228 | ) | ||
Permanent non-deductible IRS Section 280e differences | 21,752 | 48,824 | ||||||
Pass through entities & non-controlling interest | (8,226 | ) | (1,840 | ) | ||||
Income tax provision | $ | 3,650 | $ | 3,756 | ||||
16. | SHARE-BASED COMPENSATION |
Number of Stock Options | Weighted- Average Exercise Price | Aggregate Intrinsic Value | ||||||||||
Balance as of December 31, 2018 | 9,955,000 | $ | 6.55 | $ | — | |||||||
Forfeited/Cancelled | (8,696,500 | ) | 7.32 | |||||||||
Granted | 16,277,750 | 7.47 | ||||||||||
Balance as of December 31, 2019 | 17,536,250 | 7.02 | — | |||||||||
Forfeited/Cancelled | (11,942,250 | ) | 6.11 | |||||||||
Granted | 8,786,875 | 2.51 | ||||||||||
Balance as of December 31, 2020 | 14,380,875 | $ | 5.02 | $ | 1,535,818 | |||||||
Security Issuable | Expiration Date | Number of Stock Options | Exercise Price | Stock Options Exercisable | ||||||||||||
Subordinate Voting Shares | November 14, 2028 - December 31, 2030 | 14,380,875 | 1.09 - 8.75 | 2,326,000 |
Security Issuable | Expiration Date | Number of Stock Options | Exercise Price | Stock Options Exercisable | ||||||||||||
Subordinate Voting Shares | November 14, 2028 - December 19, 2029 | 17,536,250 | 2.12 - 8.75 | 1,758,125 |
2020 | 2019 | |||
Risk-Free Annual Interest Rate | 2.00% - 2.25% | 2.00% - 2.25% | ||
Expected Annual Dividend Yield | 0% | 0% | ||
Expected Stock Price Volatility | 83% - 99% | 85% - 95% | ||
Expected Life of Stock Options | 6.25 Years | 6.25 Years |
Units | Weighted- Average Grant Price | |||||||
Balance as of December 31, 2018 | — | $ | — | |||||
Granted | 60,329 | 8.28 | ||||||
Forfeited | (10,029 | ) | 8.28 | |||||
Vested | (50,300 | ) | 8.28 | |||||
Balance as of December 31, 2019 | — | — | ||||||
Granted | 792,840 | 1.36 | ||||||
Vested | (551,567 | ) | 1.08 | |||||
Balance as of December 31, 2020 | 241,273 | $ | 2.01 | |||||
17. | STOCKHOLDERS’ EQUITY |
Number of Stock Warrants | Weighted- Average Exercise Price | |||||||
Balance as of December 31, 2018 | 1,322,554 | $ | 6.55 | |||||
Issued | 6,303,438 | 8.74 | ||||||
Exercised | (785,469 | ) | 6.48 | |||||
Balance as of December 31, 2019 | 6,840,523 | 8.58 | ||||||
Issued | 18,103,676 | 1.87 | ||||||
Forfeited | (537,085 | ) | 6.61 | |||||
Balance as of December 31, 2020 | 24,407,114 | $ | 4.11 | |||||
Security Issuable | Expiration Date | Number of Stock Warrants | Exercise Price | Stock Warrants Exercisable | ||||||
Subordinate Voting Shares | May 2022 - April 2023 | 18,872,114 | $2.40 to $14.27 | 18,872,114 | ||||||
Multiple Voting Shares | April 2021 - April 2023 | 55,350 | $200 | 55,350 |
2020 | 2019 | |||
Risk-Free Annual Interest Rate | 2.15% | 2.15% | ||
Expected Annual Dividend Yield | 0% | 0% | ||
Expected Stock Price Volatility | 70% - 99% | 70% | ||
Expected term | 1.0 - 5.0 years | 3 Years |
Number of Shares at | Total Subordinated Voting | |||||||||||
Share Class | December 31, 2020 | Conversion Factor | Shares if Converted | |||||||||
Super Voting Shares | 2,000,000 | 1 | 2,000,000 | |||||||||
Multiple Voting Shares | 1,828,422 | 100 | 182,842,200 | |||||||||
Subordinate Voting Shares | 220,913,258 | 1 | 220,913,258 | |||||||||
Total | 405,755,458 | |||||||||||
18. | NET LOSS PER SHARE |
For the Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Net loss attributable to Harvest Health & Recreation Inc. | $ | (59,630 | ) | $ | (166,735 | ) | ||
Net loss attributable to discontinued operations, net of tax | $ | (1,278 | ) | $ | (568 | ) | ||
Basic weighted-average number of shares outstanding | 354,757,211 | 285,853,929 | ||||||
Net loss per share attributable to HarvestHealth & Recreation Inc. - basic and diluted | $ | (0.17 | ) | $ | (0.58 | ) | ||
Net loss per share attributable to discontinued operations, net of tax | $ | — | $ | — |
December 31, | ||||||||
2020 | 2019 | |||||||
Stock options and restricted stock units | 14,622,148 | 17,536,250 | ||||||
Warrants (1) | 26,086,325 | 6,840,523 | ||||||
Convertible debt | 11,481,957 | 11,481,957 | ||||||
52,190,430 | 35,858,730 | |||||||
(1) | Includes the compensation warrants issued for underwriting services in the bought deal financing. |
19. | FAIR VALUE AND RISK MANAGEMENT |
• | Level 1- defined as quoted market prices in active markets for identical assets or liabilities |
• | Level 2-defined as inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, model-based valuation techniques for which all significant assumptions are observable in the market or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities and |
• | Level 3- defined as unobservable inputs that are not corroborated by market data. |
December 31, 2020 | December 31, 2019 | |||
Risk-free annual interest rate | 2.15% | 2.15% | ||
Expected annual dividend yield | 0% | 0% | ||
Expected stock price volatility | 99% | 79% | ||
Remaining life | 0.3 - 5.0 years | 2.6 Years |
December 31, 2020 | December 31, 2019 | |||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
Convertible Debt | 94,110 | 18,913 | 79,357 | 27,978 |
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Financial Assets Corporate investments | — | — | $ | 19,091 | $ | 19,091 | ||||||||||
Financial Assets Total | $ | — | $ | — | $ | 19,091 | $ | 19,091 | ||||||||
Financial Liabilities | ||||||||||||||||
Contingent consideration | — | — | 17,985 | 17,985 | ||||||||||||
Warrant liability | — | — | 20,908 | 20,908 | ||||||||||||
Financial Liabilities Total | $ | — | $ | — | $ | 38,893 | $ | 38,893 | ||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Financial Liabilities | ||||||||||||||||
Contingent consideration | — | — | 30,013 | 30,013 | ||||||||||||
Warrant liability | — | — | 5,516 | 5,516 | ||||||||||||
Financial Liabilities Total | $ | — | $ | — | $ | 35,529 | $ | 35,529 | ||||||||
Warrant Liability | Contingent Consideration | Acquisition Consideration (1) | ||||||||||
Balance at January 1, 2020 | $ | 5,516 | $ | 30,013 | $ | — | ||||||
Total gains or losses for the period: | ||||||||||||
Included in earnings (or change in net assets) | 5,294 | 4,831 | — | |||||||||
Issuances | 10,098 | 5,000 | 19,091 | |||||||||
Settlements | — | (21,859 | ) | — | ||||||||
Balance at December 31, 2020 | $ | 20,908 | $ | 17,985 | $ | 19,091 | ||||||
(1) | The consideration was in the form of private entity securities. |
Warrant Liability | Contingent Consideration | |||||||
Balance at January 1, 2019 | $ | — | $ | 29,710 | ||||
Total gains or losses for the period: | ||||||||
Included in earnings (or change in net assets) | (5,972 | ) | (3,847 | ) | ||||
Purchases | — | 4,150 | ||||||
Issuances | 11,488 | — | ||||||
Settlements | — | — | ||||||
Balance at December 31, 2019 | $ | 5,516 | $ | 30,013 | ||||
20. | COMMITMENTS AND CONTINGENCIES |
21. | RELATED PARTY TRANSACTIONS |
December 31, | December 31, | |||||||
2020 | 2019 | |||||||
Secured promissory notes dated February 2020 (1) | $ | 6,471 | $ | — | ||||
Secured revolving notes dated December 2018 through January 2019 (2) | 3,581 | 3,581 | ||||||
Total due from related party (current portion notes receivable) | $ | 10,052 | $ | 3,581 | ||||
(1) | Secured promissory note dated February 2020 in the principal amount of $5.0 million with maturity date of 18 months after the date that Harvest of Ohio, LLC has received all three certificates of operation to commence medical marijuana dispensary operations in the Ohio; principal is due at maturity. Interest rate of 6% per annum, due at maturity. The secured note of $5.0 million is due from Harvest of Ohio LLC, an Ohio limited liability company owned 49% by Steven M. White, the Chief Executive Officer of the Company and an entity in which the Company has an investment interest. The Company accounts for the investment interest under the equity method. During the year ended December 31, 2020, interest income was $0.3 million. |
(2) | Secured revolving notes dated December 2018 through January 2019 in the aggregate principal amount of $3.6 million which are due from AINA We Would LLC, the borrower, of which Harvest owns a 25% |
interest. The notes mature between December 2019 and February 2020 and the principal is due at maturity. The secured revolving notes which mature between December 2019 and February 2020 are currently in default. The Company is negotiating a settlement agreement with the debtor and, at this time, expects to receive the full principal balance. The secured revolving notes have interest rates of 8.25 – 8.5% per annum with interest payments due monthly. AINA We Would LLC can draw up to $30.0 million, with each advance subject to the approval of AINA We Would LLC and the Company in their sole discretion. During the years ended December 31, 2020 and 2019, interest income was $0.1 million and $0.3 million, respectively. |
December 31, | December 31, | |||||||
2020 | 2019 | |||||||
Right-of-use assets for operating leases, net | $ | 5,621 | $ | 6,321 | ||||
Operating lease liability, current portion | (135 | ) | (428 | ) | ||||
Operating lease liability, net of current portion | (5,595 | ) | (5,533 | ) |
22. | Subsequent Events |
Item 13. | Other Expenses of Issuance and Distribution. |
Amount | ||||
SEC registration fee | $ | 3,463.05 | ||
Accountants’ fees and expenses | 75,000.00 | |||
Legal fees and expenses | 75,000.00 | |||
Printing expenses | 75,000.00 | |||
Miscellaneous | 1,536.95 | |||
Total expenses | $ | 230,000.00 | ||
* | To be provided by amendment. |
Item 14. | Indemnification of Directors and Officers. |
(a) | indemnify an individual who: |
(i) | is or was a director or officer of our company, |
(ii) | is or was a director or officer of another corporation (A) at a time when such corporation is or was an affiliate of our company; or (B) at our request, or |
(iii) | at our request, is or was, or holds or held a position equivalent to that of, a director or officer of a partnership, trust, joint venture or other unincorporated entity, including, subject to certain limited exceptions, the heirs and personal or other legal representatives of that individual (collectively, an “eligible party”), against all eligible penalties, defined below, to which the eligible party is or may be liable; and |
(b) | after final disposition of an eligible proceeding, pay the expenses actually and reasonably incurred by an eligible party in respect of that proceeding, where: |
(i) | “eligible penalty” means a judgment, penalty or fine awarded or imposed in, or an amount paid in settlement of, an eligible proceeding, |
(ii) | “eligible proceeding” means a proceeding in which an eligible party or any of the heirs and personal or other legal representatives of the eligible party, by reason of the eligible party being or having been a director or officer of, or holding or having held a position equivalent to that of a director or officer of, our company or an associated corporation (A) is or may be joined as a party, or (B) is or may be liable for or in respect of a judgment, penalty or fine in, or expenses related to, the proceeding, |
(iii) | “expenses” includes costs, charges and expenses, including legal and other fees, but does not include judgments, penalties, fines or amounts paid in settlement of a proceeding, and |
(iv) | “proceeding” includes any legal proceeding or investigative action, whether current, threatened, pending or completed. |
(a) | if the indemnity or payment is made under an earlier agreement to indemnify or pay expenses and, at the time that the agreement to indemnify or pay expenses was made, we were prohibited from giving the indemnity or paying the expenses by our memorandum or Articles; |
(b) | if the indemnity or payment is made otherwise than under an earlier agreement to indemnify or pay expenses and, at the time that the indemnity or payment is made, we are prohibited from giving the indemnity or paying the expenses by our memorandum or Articles; |
(c) | if, in relation to the subject matter of the eligible proceeding, the eligible party did not act honestly and in good faith with a view to the best interests of our company or the associated corporation, as the case may be; or |
(d) | in the case of an eligible proceeding other than a civil proceeding, if the eligible party did not have reasonable grounds for believing that the eligible party’s conduct in respect of which the proceeding was brought was lawful. |
(a) | order us to indemnify an eligible party against any liability incurred by the eligible party in respect of an eligible proceeding; |
(b) | order us to pay some or all of the expenses incurred by an eligible party in respect of an eligible proceeding; |
(c) | order the enforcement of, or any payment under, an agreement of indemnification entered into by us; |
(d) | order us to pay some or all of the expenses actually and reasonably incurred by any person in obtaining an order under Section 164 of the Business Corporations Act (British Columbia); or |
(e) | make any other order the court considers appropriate. |
Item 15. | Recent Sales of Unregistered Securities. |
Item 16. | Exhibits and Financial Statement Schedules. |
Exhibit No. | Description | |
24.1 | Power of Attorney (included on signature page) | |
101.INS* | XBRL Instance Document | |
101.SCH* | XBRL Taxonomy Extension Schema Document | |
101.CAL* | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF* | XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB* | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE* | XBRL Taxonomy Extension Presentation Linkbase Document | |
104* | Cover Page Interactive Data File (formatted as Inline XBRL) |
‡ | Management contract or compensatory plan or arrangement. |
* | Filed herewith. |
Item 17. | Undertakings. |
(a) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
(i) | To include any prospectus required by section 10(a)(3) of the Securities Act; |
(ii) | To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the SEC pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement; and |
(iii) | To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement; |
(b) | That, for the purpose of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(c) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
(d) | That, for the purpose of determining liability under the Securities Act to any purchaser: |
(i) | Each prospectus filed by the registrant pursuant to Rule 424(b)(3) shall be deemed to be part of the registration statement as of the date the filed prospectus was deemed part of and included in the registration statement; and |
(ii) | Each prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5), or (b)(7) as part of a registration statement in reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii), or (x) for the purpose of providing the information required by section 10(a) of the Securities Act shall be deemed to be part of and included in the registration statement as of the earlier of the date such form of prospectus is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus. As provided in Rule 430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall be deemed to be a new effective date of the registration statement relating to the securities in the registration statement to which that prospectus relates, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such effective date, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such effective date. |
TRULIEVE CANNABIS CORP. | ||
By: | /s/ Kim Rivers | |
Kim Rivers | ||
Chief Executive Officer |
Signature | Title | Date | ||
/s/ Kim Rivers Kim Rivers | Director and Chief Executive Officer (Principal Executive Officer) | January 21, 2022 | ||
/s/ Alex D’Amico Alex D’Amico | Chief Financial Officer (Principal Financial Officer) | January 21, 2022 | ||
/s/ Rebecca Young Rebecca Young | Chief Accounting Officer (Principal Accounting Officer) | January 21, 2022 | ||
/s/ Giannella Alvarez Giannella Alvarez | Director | January 21, 2022 | ||
/s/ Thad Beshears Thad Beshears | Director | January 21, 2022 | ||
/s/ Peter Healy Peter Healy | Director | January 21, 2022 | ||
/s/ Richard May Richard May | Director | January 21, 2022 | ||
/s/ Thomas Millner Thomas Millner | Director | January 21, 2022 |
Signature | Title | Date | ||
/s/ Jane Morreau Jane Morreau | Director | January 21, 2022 | ||
/s/ Susan Thronson Susan Thronson | Director | January 21, 2022 |