Cover Page
Cover Page - shares | 6 Months Ended | |
Jun. 30, 2024 | Aug. 01, 2024 | |
Document Information [Line Items] | ||
Document Type | 10-Q | |
Entity Interactive Data Current | Yes | |
Amendment Flag | false | |
Document Period End Date | Jun. 30, 2024 | |
Document Fiscal Year Focus | 2024 | |
Document Fiscal Period Focus | Q2 | |
Entity File Number | 000-56132 | |
Entity Registrant Name | GREEN THUMB INDUSTRIES INC. | |
Entity Central Index Key | 0001795139 | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Shell Company | false | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Address, Address Line One | 325 West Huron Street | |
Entity Address, Address Line Two | Suite 700 | |
Entity Address, City or Town | Chicago | |
Entity Address, State or Province | IL | |
Entity Address, Postal Zip Code | 60654 | |
Entity Tax Identification Number | 98-1437430 | |
City Area Code | 312 | |
Local Phone Number | 471-6720 | |
Entity Incorporation, State or Country Code | A1 | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Subordinate Voting Shares [Member] | ||
Document Information [Line Items] | ||
Title of 12(g) Security | Subordinate Voting Shares | |
Entity Common Stock, Shares Outstanding | 211,380,808 | |
Super Voting Shares [Member] | ||
Document Information [Line Items] | ||
Title of 12(g) Security | Super Voting Shares | |
Entity Common Stock, Shares Outstanding | 206,690 | |
Multiple Voting Shares [Member] | ||
Document Information [Line Items] | ||
Title of 12(g) Security | Multiple Voting Shares | |
Entity Common Stock, Shares Outstanding | 37,683 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Current Assets: | ||
Cash and Cash Equivalents | $ 196,142 | $ 161,634 |
Accounts Receivable, Net | 49,335 | 42,975 |
Income Tax Receivable | 3,486 | 0 |
Inventories, Net | 130,530 | 112,970 |
Prepaid Expenses | 19,497 | 19,801 |
Other Current Assets | 4,812 | 5,382 |
Total Current Assets | 403,802 | 342,762 |
Property and Equipment, Net | 694,039 | 687,106 |
Right of Use Assets, Net | 247,533 | 238,369 |
Investments | 61,412 | 64,361 |
Investment in Associates | 23,484 | 24,942 |
Note Receivable | 3,550 | 550 |
Intangible Assets, Net | 513,434 | 538,678 |
Goodwill | 589,691 | 589,691 |
Deferred Tax Assets | 1,041 | 1,041 |
Deposits and Other Assets | 2,568 | 2,557 |
TOTAL ASSETS | 2,540,554 | 2,490,057 |
Current Liabilities: | ||
Accounts Payable | 29,433 | 24,495 |
Accrued Liabilities | 62,776 | 59,552 |
Compensation Payable | 12,917 | 16,005 |
Current Portion of Notes Payable | 227,265 | 2,996 |
Current Portion of Lease Liabilities | 12,853 | 12,297 |
Income Tax Payable | 25,335 | 10,705 |
Total Current Liabilities | 370,579 | 126,050 |
Long-Term Liabilities: | ||
Lease Liabilities, Net of Current Portion | 261,031 | 249,464 |
Notes Payable, Net of Current Portion and Debt Discount | 82,478 | 305,527 |
Contingent Consideration Payable | 0 | 33,250 |
Deferred Income Taxes | 72,510 | 72,510 |
TOTAL LIABILITIES | 786,598 | 786,801 |
COMMITMENTS AND CONTINGENCIES | ||
SHARE HOLDERS' EQUITY | ||
Share Capital | 1,742,784 | 1,703,852 |
Contributed (Deficit) Surplus | (31,865) | 7,871 |
Deferred Share Issuances | 12,973 | 12,973 |
Accumulated Earnings (Deficit) | 29,970 | (21,818) |
Equity of Green Thumb Industries Inc. | 1,753,862 | 1,702,878 |
Noncontrolling interests | 94 | 378 |
TOTAL SHAREHOLDERS' EQUITY | 1,753,956 | 1,703,256 |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ 2,540,554 | $ 2,490,057 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - shares | 6 Months Ended | 12 Months Ended |
Jun. 30, 2024 | Dec. 31, 2023 | |
Subordinate Voting Shares [Member] | ||
Common Stock, Shares Authorized | Unlimited | Unlimited |
Common Stock, Shares, Issued | 211,129,419 | 209,871,792 |
Common Stock, Shares, Outstanding | 211,129,419 | 209,871,792 |
Multiple Voting Shares [Member] | ||
Common Stock, Shares Authorized | Unlimited | Unlimited |
Common Stock, Shares, Issued | 37,683 | 38,531 |
Common Stock, Shares, Outstanding | 37,683 | 38,531 |
Super Voting Shares [Member] | ||
Common Stock, Shares Authorized | Unlimited | Unlimited |
Common Stock, Shares, Issued | 206,690 | 216,690 |
Common Stock, Shares, Outstanding | 206,690 | 216,690 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Income Statement [Abstract] | ||||
Revenues, net of discounts | $ 280,147 | $ 252,388 | $ 555,953 | $ 500,924 |
Cost of Goods Sold | (129,627) | (127,108) | (260,504) | (250,923) |
Gross Profit | 150,520 | 125,280 | 295,449 | 250,001 |
Expenses: | ||||
Selling, General, and Administrative | 96,500 | 84,217 | 170,758 | 164,736 |
Total Expenses | 96,500 | 84,217 | 170,758 | 164,736 |
Income From Operations | 54,020 | 41,063 | 124,691 | 85,265 |
Other Income (Expense): | ||||
Other Income (Expense), Net | 2,464 | (270) | 701 | 654 |
Interest Income, net | 2,314 | 1,531 | 4,417 | 3,262 |
Interest Expense, net | (5,981) | (2,869) | (13,495) | (6,685) |
Total Other Expense | (1,203) | (1,608) | (8,377) | (2,769) |
Income Before Provision for Income Taxes And Non-Controlling Interest | 52,817 | 39,455 | 116,314 | 82,496 |
Provision For Income Taxes | 31,899 | 25,765 | 64,048 | 59,401 |
Net Income Before Non-Controlling Interest | 20,918 | 13,690 | 52,266 | 23,095 |
Net Income Attributable to Non-Controlling Interest | 206 | 290 | 478 | 556 |
Net Income Attributable To Green Thumb Industries Inc. | $ 20,712 | $ 13,400 | $ 51,788 | $ 22,539 |
Net Income per share - basic | $ 0.09 | $ 0.05 | $ 0.22 | $ 0.09 |
Net Income per share - diluted | $ 0.09 | $ 0.05 | $ 0.22 | $ 0.09 |
Weighted average number of shares outstanding - basic | 237,416,373 | 238,000,135 | 237,083,912 | 237,700,856 |
Weighted average number of shares outstanding - diluted | 240,137,922 | 238,423,288 | 240,768,497 | 239,455,964 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Changes in Shareholders' Equity - USD ($) $ in Thousands | Total | Share Capital [Member] | Contributed Surplus (Deficit) [Member] | Deferred Share Issuance [Member] | Accumulated Earnings (Deficit) [Member] | Non-Controlling Interest [Member] |
Beginning balance at Dec. 31, 2022 | $ 1,665,432 | $ 1,663,557 | $ 23,233 | $ 36,211 | $ (58,085) | $ 516 |
Issuance of deferred shares | 20,454 | (20,454) | ||||
Distribution of Contingent Consideration | 6,070 | 6,070 | ||||
Indemnification of deferred shares associated with post acquisition costs | (2,784) | (2,784) | ||||
Exercise of options and RSUs | 916 | 3,348 | (2,432) | |||
Stock-based compensation | 13,620 | 13,620 | ||||
Distributions to limited liability company unit holders | (533) | (533) | ||||
Repurchase of Subordinate Voting Shares | 0 | |||||
Net income | 23,095 | 22,539 | 556 | |||
Ending balance at Jun. 30, 2023 | 1,705,816 | 1,693,429 | 34,421 | 12,973 | (35,546) | 539 |
Beginning balance at Mar. 31, 2023 | 1,681,146 | 1,683,671 | 28,959 | 17,105 | (48,946) | 357 |
Issuance of deferred shares | 1,348 | (1,348) | ||||
Distribution of Contingent Consideration | 6,070 | 6,070 | ||||
Indemnification of deferred shares associated with post acquisition costs | (2,784) | (2,784) | ||||
Exercise of options and RSUs | 421 | 2,340 | (1,919) | |||
Stock-based compensation | 7,381 | 7,381 | ||||
Distributions to limited liability company unit holders | (108) | (108) | ||||
Net income | 13,690 | 13,400 | 290 | |||
Ending balance at Jun. 30, 2023 | 1,705,816 | 1,693,429 | 34,421 | 12,973 | (35,546) | 539 |
Beginning balance at Dec. 31, 2023 | 1,703,256 | 1,703,852 | 7,871 | 12,973 | (21,818) | 378 |
Distribution of Contingent Consideration | 17,259 | 17,259 | ||||
Exercise of options and RSUs | 5,938 | 10,789 | (4,851) | |||
Stock-based compensation | 15,356 | 15,356 | ||||
Options exercised through net share settlement | (5,909) | 10,884 | (16,793) | |||
Distributions to limited liability company unit holders | (762) | (762) | ||||
Repurchase of Subordinate Voting Shares | (33,448) | (33,448) | ||||
Net income | 52,266 | 51,788 | 478 | |||
Ending balance at Jun. 30, 2024 | 1,753,956 | 1,742,784 | (31,865) | 12,973 | 29,970 | 94 |
Beginning balance at Mar. 31, 2024 | 1,747,130 | 1,727,584 | (2,816) | 12,973 | 9,258 | 131 |
Exercise of options and RSUs | 2,630 | 5,157 | (2,527) | |||
Stock-based compensation | 8,866 | 8,866 | ||||
Options exercised through net share settlement | (5,455) | 10,043 | (15,498) | |||
Distributions to limited liability company unit holders | (243) | (243) | ||||
Repurchase of Subordinate Voting Shares | (19,890) | (19,890) | ||||
Net income | 20,918 | 20,712 | 206 | |||
Ending balance at Jun. 30, 2024 | $ 1,753,956 | $ 1,742,784 | $ (31,865) | $ 12,973 | $ 29,970 | $ 94 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2024 | Jun. 30, 2023 | |
CASH FLOW FROM OPERATING ACTIVITIES | ||
Net Income (Loss) | $ 51,788 | $ 22,539 |
Net income attributable to non-controlling interest | 478 | 556 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 55,760 | 47,735 |
Amortization of operating lease assets | 24,676 | 24,368 |
Loss on disposal of property and equipment | 875 | 1,951 |
Impairment of long-lived property and equipment | 285 | |
Loss on equity method investments | 1,100 | 750 |
Loss from lease modification | 219 | 0 |
Stock based compensation | 15,356 | 13,620 |
(Increase) decrease in fair value of investments | (334) | 928 |
Gain on settlement of contingent consideration | (15,991) | 0 |
Increase in fair value of contingent consideration | 0 | 2,150 |
Decrease in fair value of warrants | (1,534) | (2,263) |
Gain on indemnification of deferred shares associated with post acquisition costs. | 0 | (2,784) |
Amortization of debt discount | 2,853 | 4,762 |
Changes in operating assets and liabilities: | ||
Accounts receivable, net | (6,359) | (8,265) |
Inventories, net | (17,561) | (9,097) |
Prepaid expenses and other current assets | 874 | (3,285) |
Deposits and other assets | (10) | 676 |
Accounts payable | 4,938 | 9,071 |
Accrued liabilities | (2,164) | 3,365 |
Operating lease liabilities | (21,934) | (21,589) |
Income tax receivable and payable, net | 11,144 | 7,555 |
NET CASH PROVIDED BY OPERATING ACTIVITIES | 104,174 | 93,028 |
CASH FLOW FROM INVESTING ACTIVITIES | ||
Purchases of property and equipment | (34,963) | (129,392) |
Proceeds from disposal of property and equipment | 0 | 319 |
Investments in securities and associates | (5,608) | (2,800) |
Proceeds from equity investments and notes receivable | 6,248 | 331 |
NET CASH USED IN INVESTING ACTIVITIES | (34,323) | (131,542) |
CASH FLOW FROM FINANCING ACTIVITIES | ||
Distributions to limited liability company unit holders | (762) | (533) |
Repurchase of Subordinate Voting Shares | (33,448) | 0 |
Payments for taxes related to net share settlement of equity awards | (5,438) | 0 |
Proceeds from exercise of options and warrants | 5,938 | 916 |
Proceeds from issuance of notes payable | 0 | 10,134 |
Principal repayment of notes payable | (1,633) | (659) |
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES | (35,343) | 9,858 |
CASH, CASH EQUIVALENTS : | ||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 34,508 | (28,656) |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH BEGINNING OF PERIOD | 161,634 | 177,682 |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH END OF PERIOD | 196,142 | 149,026 |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||
Interest paid | 10,975 | 10,086 |
NONCASH INVESTING AND FINANCING ACTIVITIES | ||
Accrued capital expenditures | 3,358 | 12,630 |
Noncash increase in right of use asset | (10,333) | (3,928) |
Noncash increase in lease liability | 10,333 | 3,928 |
Issuance of shares associated with contingent consideration | 17,259 | 6,070 |
Deferred share distributions | $ 0 | $ (20,454) |
Pay vs Performance Disclosure
Pay vs Performance Disclosure - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Pay vs Performance Disclosure | ||||
Net Income (Loss) | $ 20,712 | $ 13,400 | $ 51,788 | $ 22,539 |
Insider Trading Arrangements
Insider Trading Arrangements | 3 Months Ended |
Jun. 30, 2024 | |
Trading Arrangements, by Individual | |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
Overview and Basis of Presentat
Overview and Basis of Presentation | 6 Months Ended |
Jun. 30, 2024 | |
Accounting Policies [Abstract] | |
Overview and Basis of Presentation | 1. Overview and Basis of Presentation (a) Description of Business Green Thumb Industries Inc. (“Green Thumb,” the “Company,” “we” or “us”), a national cannabis consumer packaged goods company and retailer, promotes well-being through the power of cannabis while being committed to community and sustainable, profitable growth. Green Thumb owns, manufactures, and distributes a portfolio of cannabis consumer packaged goods brands including &Shine, Beboe, Dogwalkers, Doctor Solomon’s, Good Green, incredibles, and RYTHM, to third-party retail stores across the United States as well as to Green Thumb owned retail locations. The Company also owns and operates retail cannabis stores that include a national chain named RISE Dispensaries, and sell our products and third-party products. As of June 30, 2024, Green Thumb has revenue in fourteen markets (California, Connecticut, Florida, Illinois, Maryland, Massachusetts, Minnesota, Nevada, New Jersey, New York, Ohio, Pennsylvania, Rhode Island and Virginia), employs approximately 4,500 people and serves millions of patients and customers annually. The Company’s registered office is located at 250 Howe Street, 20 th Floor, Vancouver, British Columbia, V6C 3R8. The Company’s U.S. headquarters are at 325 W. Huron St., Suite 700, Chicago, IL 60654. (b) Basis of Presentation The accompanying unaudited interim condensed consolidated financial statements include the accounts of Green Thumb and have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and in accordance with the rules and regulations of the U.S. Securities & Exchange Commission (“SEC”). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and, accordingly, certain information, footnotes and disclosures normally included in the annual financial statements, prepared in accordance with GAAP, have been condensed or omitted in accordance with SEC rules and regulations. The financial data presented herein should be read in conjunction with the audited consolidated financial statements and accompanying notes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2023 (the “2023 Form 10-K”). In the opinion of management, the financial data presented includes all adjustments necessary to present fairly the financial position, results of operations and cash flows for the interim periods presented. Certain previously reported amounts have been reclassified between line items to conform to the current period presentation. Results of interim periods should not be considered indicative of the results for the full year. These unaudited interim condensed consolidated financial statements include estimates and assumptions of management that affect the amounts reported in the unaudited condensed consolidated financial statements. Actual results could differ from these estimates. (c) Significant Accounting Policies There have been no changes to the Company’s significant accounting policies as described in Note 2 to the Company's Consolidated Financial Statements included in the 2023 Form 10-K. (d) Earnings per Share Basic earnings per share is calculated using the treasury stock method, by dividing the net earnings attributable to shareholders by the weighted average number of common shares outstanding during each of the periods presented. Contingently issuable shares (including shares held in escrow) are not considered outstanding common shares and consequently are not included in the earnings per share calculation. Diluted earnings per share is calculated using the treasury stock method by adjusting the weighted average number of common shares outstanding to assume conversion of all dilutive potential common shares. The Company has three categories of potentially dilutive common share equivalents: restricted stock units, stock options and warrants. As of June 30, 2024, the Company had 9,196,881 options, 4,665,523 restricted stock units and 2,128,022 warrants outstanding. As of June 30, 2023, the Company had 10,874,051 options, 3,453,460 restricted stock units and 3,734,555 warrants outstanding. 1. Overview and Basis of Presentation (Continued) (d) Earnings per Share ( Continued ) In order to determine diluted earnings per share, it is assumed that any proceeds from the vesting of dilutive unvested restricted stock units, or exercise of unvested stock options and warrants would be used to repurchase common shares at the average market price during the period. Under the treasury stock method, the diluted earnings per share calculation excludes any potential conversion of stock options and convertible debt that would increase earnings per share or decrease loss per share. For the three months ended June 30, 2024, the computation of diluted earnings per share included 1,632,323 options, 971,792 restricted stock units, and 117,434 warrants. For the six months ended June 30, 2024, the computation of diluted earnings per share included 1,625,478 options, 1,939,848 restricted stock units, and 119,259 warrants. For the three months ended June 30, 2023, the computation of diluted earnings per share included 135,894 options and 287,259 restricted stock units. For the six months ended June 30, 2023, the computation of diluted earnings per share included 167,191 options and 1,587,917 restricted stock units. There were no dilutive warrants during the three and six months ended June 30, 2023 as the strike price was greater than the average stock price for the period. For the three and six months ended June 30, 2024, the weighted average number of anti-dilutive stock options excluded from the computation of diluted earnings per share were 896,810 and 978,895 , respectively. For the three and six months ended June 30, 2023 , the weighted average number of anti-dilutive stock options excluded from the computation of diluted earnings per share were 3,399,518 and 3,473,866 , respectively. (e) Recently Issued Accounting Standards (i) In November 2023, the FASB issued Accounting Standards Update ( “ ASU”) No. 2023-07, Segment Reporting (Topic 280) - Improvements to Reportable Segment Disclosures , to provide enhanced segment disclosures. The standard will require disclosures about significant segment expense categories and amounts for each reportable segment, for all periods presented. Additionally, the standard requires public entities to disclose the title and position of the Chief Operating Decision Maker ( “ CODM”) in the consolidated financial statements. These enhanced disclosures are required for all entities on an interim and annual basis, effective for fiscal years beginning after December 15, 2023, and interim periods within annual periods beginning after December 15, 2024. The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements. (ii) In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , which is intended to provide enhancements to annual income tax disclosures. The standard will require more detailed information in the rate reconciliation table and for income taxes paid, among other enhancements. The standard is effective for years beginning after December 15, 2024 and early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements. The Company reviews recently issued accounting standards on a quarterly basis and has determined there are no standards yet to be adopted which are relevant to the business for disclosure. |
Inventories
Inventories | 6 Months Ended |
Jun. 30, 2024 | |
Inventory Disclosure [Abstract] | |
Inventories | 2. INVENTORIES The Company’s inventories include the following at June 30, 2024 and December 31, 2023: June 30, 2024 December 31, 2023 (in thousands) Raw Material $ 2,205 $ 1,547 Packaging and Miscellaneous 11,021 10,661 Work in Process 51,219 47,029 Finished Goods 70,320 57,631 Reserve for Obsolete Inventory ( 4,235 ) ( 3,898 ) Total Inventories, Net $ 130,530 $ 112,970 |
Property and Equipment
Property and Equipment | 6 Months Ended |
Jun. 30, 2024 | |
Property, Plant and Equipment [Abstract] | |
Property and Equipment | 3. PROPERTY AND EQUIPMENT At June 30, 2024 and December 31, 2023, property and equipment consisted of the following: June 30, 2024 December 31, 2023 (in thousands) Buildings and Improvements $ 354,195 $ 353,912 Equipment, Computers and Furniture 182,041 171,522 Leasehold Improvements 222,073 200,232 Land Improvements 1,168 1,046 Capitalized Interest 31,603 30,817 Total Property and Equipment 791,080 757,529 Less: Accumulated Depreciation ( 157,168 ) ( 127,290 ) Property and Equipment, net 633,912 630,239 Land 33,725 33,725 Assets Under Construction 26,402 23,142 Property and Equipment, net $ 694,039 $ 687,106 Assets under construction represent costs associated with construction projects on cultivation and production facilities and retail stores as well as costs associated with internal-use software not yet placed in service. Depreciation expense for the three and six months ended June 30, 2024 totaled $ 15,412 thousand and $ 30,516 thousand, respectively, of which $ 9,930 thousand and $ 19,723 thousand, respectively, is included in cost of goods sold. Depreciation expense for the three and six months ended June 30, 2023 totaled $ 11,490 thousand and $ 22,381 thousand respectively, of which $ 7,694 thousand and $ 15,050 thousand, respectively, is included in cost of goods sold. |
Intangible Assets And Goodwill
Intangible Assets And Goodwill | 6 Months Ended |
Jun. 30, 2024 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Intangible Assets and Goodwill | 4. INTANGIBLE ASSETS AND GOODWILL (a) Intangible Assets Intangible assets are recorded at cost less accumulated amortization and impairment losses. Intangible assets acquired in a business combination are measured at fair value at the acquisition date. Amortization of definite life intangibles is provided on a straight-line basis over their estimated useful lives. The estimated useful lives, residual values, and amortization methods are reviewed at each year end, and any changes in estimates are accounted for prospectively. At June 30, 2024 and December 31, 2023, intangible assets consisted of the following: June 30, 2024 December 31, 2023 Gross Carrying Amount Accumulated Amortization Net Book Value Gross Carrying Amount Accumulated Amortization Net Book Value (in thousands) (in thousands) Licenses and Permits $ 660,716 $ 179,813 $ 480,903 $ 660,716 $ 157,764 $ 502,952 Trademarks 41,511 14,746 26,765 41,511 13,378 28,133 Customer Relationships 24,438 18,672 5,766 24,438 16,927 7,511 Non-Competition Agreements 2,565 2,565 — 2,565 2,483 82 Total Intangible Assets $ 729,230 $ 215,796 $ 513,434 $ 729,230 $ 190,552 $ 538,678 The Company recorded amortization expense for the three and six months ended June 30, 2024 of $ 12,573 thousand and $ 25,244 thousand, respectively. The Company recorded amortization expense for the three and six months ended June 30, 2023 of $ 12,744 thousand and $ 25,354 thousand, respectively. As of June 30, 2024 and December 31, 2023 , intangible assets are carried net of accumulated impairment losses of $ 31,131 thousand as of each period then ended. The following table outlines the estimated annual amortization expense related to intangible assets as of June 30, 2024: Estimated Year Ending December 31, (in thousands) Remainder of 2024 $ 25,148 2025 50,294 2026 47,332 2027 46,803 2028 46,803 2029 and Thereafter 297,054 $ 513,434 As of June 30, 2024 , the weighted average amortization period remaining for intangible assets was 10.91 years. (b) Goodwill At June 30, 2024 and December 31, 2023 the balances of goodwill, by segment, consisted of the following: June 30, 2024 December 31, 2023 (in thousands) Retail $ 273,802 $ 273,802 Consumer Packaged Goods 315,889 315,889 Total $ 589,691 $ 589,691 Goodwill is recognized net of accumulated impairment losses of $ 57,372 thousand as of June 30, 2024 and December 31, 2023. During the three and six months ended June 30, 2024 and 2023 , there were no goodwill impairment charges recognized by the Company in the unaudited interim condensed consolidated statements of operations. |
Investments
Investments | 6 Months Ended |
Jun. 30, 2024 | |
Investments [Abstract] | |
Investments | 5. INVESTMENTS As of June 30, 2024 and December 31, 2023, the Company held various equity interests in cannabis-related companies as well as investments in note(s) receivable instruments that had a combined fair value of $ 61,412 thousand and $ 64,361 thousand, respectively. The Company measures its investments that do not have readily determinable fair value at cost minus impairment, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. The Company performs an assessment on a quarterly basis to determine whether triggering events for impairment exist and to identify any observable price changes. The following table summarizes the changes in the Company’s investments during the six months ended June 30, 2024 and year ended December 31, 2023: June 30, 2024 December 31, 2023 (in thousands) Beginning $ 64,361 $ 74,169 Additions 2,965 8,200 Disposals ( 6,248 ) ( 498 ) Fair value adjustment 334 ( 17,460 ) Transfers and other — ( 50 ) Ending $ 61,412 $ 64,361 The following table summarizes the change in fair value associated with the Company's equity investments and notes receivable instruments recorded during the three and six months ended June 30, 2024 and 2023. Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 (in thousands) Equity Investments $ ( 481 ) $ ( 655 ) $ 158 $ ( 1,134 ) Notes Receivable Instruments 9 — 9 — Accrued Interest on Notes Receivable Instruments 84 78 167 206 Net fair value gains (losses) $ ( 388 ) $ ( 577 ) $ 334 $ ( 928 ) (a) Equity Investments As of June 30, 2024 and December 31, 2023, the Company held equity investments in publicly traded entities which have readily determinable fair values, which are classified as Level 1 investments of $ 507 thousand and $ 2,001 thousand, respectively. During the three and six months ended June 30, 2024 , the Company recorded (losses) gains on the change in fair value of such investments of $ ( 481 ) thousand and $ 158 thousand, respectively, within other income (expense) on the unaudited interim condensed consolidated statement of operations. During the three and six months ended June 30, 2023, the Company recorded net losses on the change in fair value of such investments of $ 655 thousand and $ 1,134 thousand, respectively, within other income (expense) on the unaudited interim condensed consolidated statement of operations. During the six months ended June 30, 2024 and 2023, the Company received proceeds from the sale of such investments of $ 1,652 thousand and $ 31 thousand, respectively. As of June 30, 2024 and December 31, 2023, the Company held equity investments in privately held entities that did not have readily determinable fair values, which are classified as Level 3 investments, of $ 25,953 thousand as of each period end. For the three and six months ended June 30, 2024 and 2023, there were no gains or losses on the change in fair value of such investments. There were no sales of these investments during these periods. These investments are classified as trading securities and are included within investments on the Company's unaudited interim condensed consolidated balance sheets. See Note 13 - Fair Value Measurements for additional details. 5. INVESTMENTS (Continued) (a) Equity Investments (Continued) Unrealized (losses) gains associated with the Company's equity investments recorded during the three and six months ended June 30, 2024 were $ ( 253 ) thousand and $ 319 thousand, respectively. Unrealized (losses) gains associated with the Company's equity investments recorded during the three and six months ended June 30, 2023 were $( 653 ) thousand and $ 1,996 thousand, respectively. (b) Notes Receivable Instruments As of June 30, 2024 and December 31, 2023, the Company held note receivable instruments, which were classified as a Level 1 investment as they represent public debt of a publicly traded entity, and had a fair value of $ 24,188 thousand and $ 22,214 thousand, respectively . During the three and six months ended June 30, 2024, the Company recorded fair value adjustments of $ 9 thousand on these instruments. There were no gains (losses) recognized on these investments during the three and six months ended June 30, 2023. The notes receivable had a stated interest rate of 13 % and a maturity date of April 29, 2025 . The notes did not contain any conversion features. As of June 30, 2024 and December 31, 2023, the Company held note receivable instruments, which were classified as Level 3 investments as they represent loans provided to privately held entities that do not have readily determinable fair values. The note receivable instruments had a combined fair value of $ 10,764 thousand and $ 14,193 thousand, respectively, with stated interest ranging between 2.7% - 10 % and terms between twelve months to five years . The combined fair value of these notes receivable instruments includes the initial investment cost and combined contractual accrued interest of $ 84 thousand and $ 167 thousand for the three and six months ended June 30, 2024, respectively, and $ 78 thousand and $ 206 thousand for the three and six months ended June 30, 2023, respectively. The accrued interest is recorded within interest income on the unaudited interim condensed consolidated statements of operations. On January 9, 2024, one of the Company's privately held note receivable instruments matured. As a result, the Company received the principal amount of $ 4,000 thousand along with the accrued interest of $ 605 thousand on such date. These notes receivable instruments are classified as trading securities and are included within investments on the Company's unaudited interim condensed consolidated balance sheets. See Note 13 - Fair Value Measurements for additional details. |
Leases
Leases | 6 Months Ended |
Jun. 30, 2024 | |
Leases [Abstract] | |
Leases | 6. LEASES (a) Operating Leases The Company has operating leases for its retail stores, processing and cultivation facilities and corporate office spaces. Operating lease right-of-use assets and operating lease liabilities are recognized based on the present value of future minimum lease payments over the lease term at commencement date. All real estate leases are recorded on the balance sheet. Equipment and other non-real estate leases with an initial term of twelve months or less are not recorded on the balance sheet. Lease agreements for some locations provide for rent escalations and renewal options. Certain real estate leases require payment for fixed and variable non-lease components, such as taxes, insurance and maintenance. The Company accounts for each real estate lease and the related non-lease components together as a single component. The Company determines if an arrangement is a lease at inception. The Company must consider whether the contract conveys the right to control the use of an identified asset. Certain arrangements require significant judgment to determine if an asset is specified in the contract and if the Company directs how and for what purpose the asset is used during the term of the contract. For three and six months ended June 30, 2024, the Company recorded operating lease expense of $ 12,425 thousand and $ 24,676 thousand, respectively compared to operating lease expense of $ 12,146 thousand and $ 24,368 thousand for three and six months ended June 30, 2023, respectively. Other information related to operating leases as of June 30, 2024 and December 31, 2023 were as follows: June 30, 2024 December 31, 2023 Weighted average remaining lease term (years) 11.19 11.75 Weighted average discount rate 12.29 % 12.40 % Maturities of lease liabilities for operating leases as of June 30, 2024 were as follows: Maturities of Lease Liability Year Ending December 31, Third-Party Related Party Total (in thousands) Remainder of 2024 $ 22,626 $ 292 $ 22,918 2025 44,893 592 45,485 2026 45,102 603 45,705 2027 45,622 572 46,194 2028 44,898 364 45,262 2029 and Thereafter 329,894 1,364 331,258 Total Lease Payments 533,035 3,787 536,822 Less: Interest ( 261,707 ) ( 1,231 ) ( 262,938 ) Present Value of Lease Liability $ 271,328 $ 2,556 $ 273,884 (b) Related Party Operating Leases The Company has leasing arrangements that are related party transactions, including for certain facilities in Maryland, Massachusetts and Nevada. Wendy Berger, a former director of the Company, is a principal of WBS Equities, LLC, which is the Manager of Mosaic Real Estate, LLC, which owned the facilities leased by the Company. Additionally, Mosaic Real Estate, LLC is owned in part by Ms. Berger (through the Wendy Berger 1998 Revocable Trust), Benjamin Kovler, the Chairman and Chief Executive Officer of the Company (through KP Capital, LLC), and Anthony Georgiadis, the President and a director of the Company (through Three One Four Holdings, LLC). The terms of these leases range from 7 years to 15 years . For the three and six months ended June 30, 2024, the Company recorded lease expense of $ 166 thousand and $ 305 thousand, respectively, compared to lease expense of $ 137 thousand and $ 276 thousand for the three and six months ended June 30, 2023 , respectively, associated with these leasing arrangements. |
Notes Payable
Notes Payable | 6 Months Ended |
Jun. 30, 2024 | |
Debt Disclosure [Abstract] | |
Notes Payable | 7. NOTES PAYABLE At June 30, 2024 and December 31, 2023, notes payable consisted of the following: June 30, 2024 December 31, 2023 (in thousands) Charitable contributions 1 $ 48 $ 351 Private placement debt dated April 30, 2021 2 224,435 221,680 Mortgage notes 3 85,260 86,492 Total notes payable 309,743 308,523 Less: current portion of notes payable ( 227,265 ) ( 2,996 ) Notes payable, net of current portion $ 82,478 $ 305,527 1 In connection with acquisitions completed in 2017 and 2019, the Company committed to provide charitable contributions of $ 50 thousand per quarter through October 2024 and $ 250 thousand per year through May 2024 , respectively. The net present value of these contributions has been recorded as a liability with interest rates ranging between 2.17 % - 7.00 % . 2 The April 30, 2021 private placement debt, as amended on October 21, 2021 (the “April 30, 2021 Notes”), were issued in an aggregate amount of $ 249,934 thousand with an interest rate of 7 % , maturing on April 30, 2025 . The outstanding principal balance of the April 30, 2021 Notes was $ 224,435 thousand as of June 30, 2024 and December 31, 2023. The April 30, 2021 Notes were recorded net of debt discount which was fully amortized as of June 30, 2024, and had a carrying value of $ 2,755 thousand as of December 31, 2023 . 3 The Company has issued various mortgage notes at an aggregate value of $ 88,785 thousand in connection with various operating properties as of June 30, 2024 and December 31, 2023. The mortgage notes were issued at a discount, the carrying value of which was $ 671 thousand and $ 725 thousand, and are presented net of principal payments of $ 2,854 thousand and $ 1,568 thousand as of June 30, 2024 and December 31, 2023, respectively. These mortgage notes mature between August 20, 2025 and June 5, 2035 with interest rates ranging between 5.00 % and 7.77 % . (a) April 30, 2021 Private Placement Financing: As of June 30, 2024, the Company reclassified the April 30, 2021 Notes to current portion of notes payable on the unaudited interim condensed consolidated balance sheets due to its approaching maturity. The Company is actively evaluating potential partners to refinance the April 30, 2021 Notes. While the exact amount of capital required for the refinancing has not yet been determined, the Company possesses the ability to fully repay the April 30, 2021 Notes if necessary. The Company remains confident in its ability to secure acceptable financing terms or utilize its cash reserves to settle the obligation. |
Warrants
Warrants | 6 Months Ended |
Jun. 30, 2024 | |
Warrants and Rights Note Disclosure [Abstract] | |
Warrants | 8. WARRANTS As part of the terms of the Company’s issuance of the April 30, 2021 Notes, as well as other financing arrangements, the Company issued warrants, which allow the holders to purchase Subordinate Voting Shares at an exercise price determined at the time of issuance. The following table summarizes the number of warrants outstanding as of June 30, 2024 and December 31, 2023: Liability Classified Equity Classified Number of Shares Weighted Average Exercise Price (C$) Weighted Average Remaining Contractual Life Number of Shares Weighted Average Exercise Price (USD) Weighted Average Balance as of December 31, 2023 1,997,208 C$ 18.03 0.50 1,737,347 $ 31.83 2.38 Warrants Expired ( 1,606,533 ) — — — — — Balance as of June 30, 2024 390,675 C$ 12.42 0.46 1,737,347 $ 31.83 1.88 (a) Liability Classified Warrants Outstanding The following table summarizes the fair value of the liability classified warrants at June 30, 2024 and December 31, 2023: Fair Value Warrant Liability Strike Price Warrants Outstanding June 30, 2024 December 31, 2023 Change (in thousands) Private Placement Financing Warrants Issued May 2019 C$ 19.39 — $ — $ 1,673 $ ( 1,673 ) Modification Warrants Issued November 2019 C$ 12.04 316,947 1,280 1,151 129 Additional Modification Warrants Issued May 2020 C$ 14.03 73,728 303 293 10 Totals 390,675 $ 1,583 $ 3,117 $ ( 1,534 ) During the three and six months ended June 30, 2024 and 2023, the Company recorded gains of $ 3,641 thousand and $ 1,534 thousand, and $ 621 thousand and $ 2,263 thousand, respectively, on the change in the fair value of the warrant liability within other income (expense) on the unaudited interim condensed consolidated statements of operations. The following table summarizes the significant assumptions used in determining the fair value of the warrant liability as of each reporting date (see Note 13 - Fair Value Measurements for additional details): June 30, December 31, Significant Assumptions 2024 2023 Volatility 74.81 %- 79.97 % 61.76 % - 74.31 % Remaining Term 0.36 - 0.89 years 0.39 - 1.39 years Risk Free Rate 4.02 % 3.91 % 8. WARRANTS (Continued) (b) Equity Classified Warrants Outstanding The Company's equity classified warrants were recorded at fair value at each respective date of issuance. Equity classified warrants are not remeasured at fair value on a recurring basis and are carried at their issuance date fair value. The following table summarizes the carrying amounts of the Company's equity classified warrants at June 30, 2024 and December 31, 2023: Issuance Date Fair Value Warrants June 30, December 31, Warrants Included in Contributed Surplus Strike Price Outstanding 2024 2023 (in thousands) Mortgage Warrants Issued June 2020 $ 9.10 35,000 $ 181 $ 181 Private Placement Refinance Warrants Issued April 2021 $ 32.68 1,459,044 22,259 22,259 Private Placement Refinance Warrants Issued October 2021 $ 30.02 243,303 2,616 2,616 Totals 1,737,347 $ 25,056 $ 25,056 The equity warrants were valued as of the date of issuance using a Black Scholes Option Pricing model. The following table summarizes the significant assumptions used in determining the fair value of the warrants as of each respective issuance date: Significant Assumptions Private Placement Refinancing Warrants Private Placement Refinancing Warrants Mortgage Warrants Date of Issuance October 15, 2021 April 30, 2021 June 5, 2020 Volatility 73 % 73 % 80 % Estimated Term 4 years 4 years 5 years Risk Free Rate 1.12 % 0.74 % 0.37 % |
Share Capital
Share Capital | 6 Months Ended |
Jun. 30, 2024 | |
Stockholders' Equity Note [Abstract] | |
Share Capital | 9. SHARE CAPITAL Common shares, which include the Company’s Subordinate Voting Shares, Multiple Voting Shares and Super Voting Shares are classified as equity. Incremental costs directly attributable to the issuance of common shares are recognized as a deduction from equity. The proceeds from the exercise of stock options or warrants together with amounts previously recorded in reserves over the applicable vesting periods are recorded as share capital. Income tax relating to transaction costs of an equity transaction is accounted for in accordance with Accounting Standards Codification (“ASC”) 740, Income Taxes . (a) Authorized The Company has the following classes of share capital, with each class having no par value: (i) Subordinate Voting Shares The holders of the Subordinate Voting Shares are entitled to receive dividends which may be declared from time to time and are entitled to one vote per share at meetings of the Company’s shareholders. All Subordinate Voting Shares are ranked equally with regard to the Company’s residual assets. The Company is authorized to issue an unlimited number of no par value Subordinate Voting Shares. (ii) Multiple Voting Shares Each Multiple Voting Share is entitled to 100 votes per share at shareholder meetings of the Company and is exchangeable for 100 Subordinate Voting Shares. The Company is authorized to issue an unlimited number of Multiple Voting Shares. (iii) Super Voting Shares Each Super Voting Share is entitled to 1,000 votes per share at shareholder meetings of the Company and is exchangeable for 100 Subordinate Voting Shares or one Multiple Voting Share. The Company is authorized to issue an unlimited number of Super Voting Shares. (b) Issued and Outstanding A reconciliation of the beginning and ending amounts of the issued and outstanding shares by class is as follows: Issued and Outstanding Subordinate Multiple Super As at January 1, 2024 209,871,792 38,531 216,690 Distribution of contingent consideration 1,250,000 — — Issuance of shares upon exercise of options 843,387 — — Issuances of shares upon vesting of RSUs 804,440 — — Repurchase of Subordinate Voting Shares ( 2,725,000 ) — — Exchange of shares 1,084,800 ( 848 ) ( 10,000 ) As at June 30, 2024 211,129,419 37,683 206,690 9. SHARE CAPITAL (Continued) (i) Distribution of Contingent Consideration Dharma Pharmaceuticals, LLC In connection with the Company's 2021 acquisition of Dharma Pharmaceuticals, LLC (“Dharma”), the purchase agreement included contingent consideration of up to $ 65,000 thousand in Subordinate Voting Shares of Green Thumb, dependent upon 1) the successful opening of five retail stores in the Virginia area within the first three years following the signing of the agreement (“Retail Stores Milestone”) and 2) the legal sale of adult-use cannabis in a retail store on or before January 1, 2025 (the “Recreational Sales Milestone”). The Retail Stores Milestone was fully achieved prior to expiration and settled in previous periods. On February 9, 2024, the Company and the former owners of Dharma agreed to amend the conditions of the Recreational Sales Milestone (the “Amended Agreement”). Under the Amended Agreement, the former owners waived their right to the Recreational Sales Milestone in exchange for the delivery of 1,250,000 Subordinate Voting Shares. On February 15, 2024, the Company recorded a gain of $ 15,991 thousand, representing the settlement of the Recreational Sales Milestone and distributed the shares to the former owners of Dharma, which had a fair market value of $ 17,259 thousand, which was based on the value of the shares as traded on the Canadian Securities Exchange on the date of distribution. The gain was recorded within sales general and administrative expenses on the unaudited interim condensed consolidated statement of operations. (ii) Repurchase of Subordinate Voting Shares On September 5, 2023, the Company's Board of Directors authorized the repurchase of up to 5 %, or 10,486,951 of its Subordinate Voting Shares over a 12-month period at an aggregate cost of up to $ 50,000 thousand. On February 28, 2024, the Company's Board of Directors authorized an increase in its share repurchase program of $50,000 thousand. During the six months ended June 30, 2024, the Company repurchased 2,725,000 Subordinate Voting Shares at an average price of $ 12.27 per share, bringing the total remaining repurchase ability to approximately $ 26,700 thousand through September 10, 2024. (c) Stock-Based Compensation The Company operates equity settled stock-based remuneration plans for its eligible directors, officers, employees and consultants. All goods and services received in exchange for the grant of any stock-based payments are measured at their fair value unless the fair value cannot be estimated reliably. If the Company cannot estimate reliably the fair value of the goods and services received, the Company measures their value indirectly by reference to the fair value of the equity instruments granted. For transactions with employees and others providing similar services, the Company measures the fair value of the services by reference to the fair value of the equity instruments granted. Equity settled stock-based payments under stock-based payment plans are ultimately recognized as an expense in profit or loss with a corresponding credit to equity. In June 2018, the Company established the Green Thumb Industries Inc. 2018 Stock and Incentive Plan, which was amended by Amendment No. 1 and Amendment No. 2 thereto (as amended, the “Plan”). The maximum number of Restricted Stock Units (“RSUs”) and options outstanding under the Plan at any time shall not exceed 10 % of the then issued and outstanding shares on an as-converted basis. The Company recognizes compensation expense for RSUs and options on a straight-line basis over the requisite service period of the award. Non-market vesting conditions are included in the assumptions about the number of options that are expected to become exercisable. Estimates are subsequently revised if there is any indication that the number of options expected to vest differs from the previous estimate. Any cumulative adjustment prior to vesting is recognized in the current period with no adjustment to prior periods for expense previously recognized. Option and RSU awards generally vest over three years, and options typically have a life of five to ten years. Option grants under the Plan are determined by the Compensation Committee of the Company’s Board of Directors with the option price set at no less than 100% of the fair market value of a share on the date of grant. 9. SHARE CAPITAL (Continued) (c) Stock-Based Compensation (Continued) Stock option activity is summarized as follows: Number of Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Life Balance as of December 31, 2023 10,071,467 $ 11.75 4.31 Granted 797,289 14.96 Exercised ( 843,387 ) 8.81 Forfeited ( 828,488 ) 14.06 Balance as of June 30, 2024 9,196,881 $ 12.44 4.41 Exercisable as of June 30, 2024 4,214,462 $ 8.00 3.78 The Company used the Black-Scholes option pricing model to estimate the fair value of the options granted during the six months ended June 30, 2024 and the year ended December 31, 2023, using the following ranges of assumptions: June 30, December 31, 2024 2023 Risk-free interest rate 3.25 % - 3.92 % 3.06 % - 4.32 % Expected dividend yield 0 % 0 % Expected volatility 62 % - 64 % 64 % Expected option life 4.46 - 4.5 years 3.5 – 4.5 years As permitted under ASC 718, the Company has made an accounting policy choice to account for forfeitures when they occur. The following table summarizes the number of unvested RSU awards as of June 30, 2024 and December 31, 2023 and the changes during the six months ended June 30, 2024: Number of Shares Weighted Average Grant Date Fair Value Unvested Shares at December 31, 2023 3,620,638 $ 9.25 Granted 2,458,964 14.75 Forfeited ( 609,639 ) 11.29 Vested ( 804,440 ) 9.89 Unvested Shares at June 30, 2024 4,665,523 $ 11.88 The stock-based compensation expense for the three and six months ended June 30, 2024 and 2023 was as follows: Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 (in thousands) (in thousands) Stock options expense $ 2,637 $ 4,303 $ 5,694 $ 8,786 Restricted Stock Units 6,229 3,078 9,662 4,834 Total Stock Based Compensation Expense $ 8,866 $ 7,381 $ 15,356 $ 13,620 As of June 30, 2024, $ 63,591 thousand of total unrecognized expense related to stock-based compensation awards is expected to be recognized over a weighted-average period of 2.21 years. |
Income Tax Expense
Income Tax Expense | 6 Months Ended |
Jun. 30, 2024 | |
Income Tax Disclosure [Abstract] | |
Income Tax Expense | 10. INCOME TAX EXPENSE The following table summarizes the Company’s income tax expense and effective tax rates for the three and six months ended June 30, 2024 and 2023: Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 Income before Income Taxes $ 52,817 $ 39,455 $ 116,314 $ 82,496 Income Tax Expense 31,899 25,765 64,048 59,401 Effective Tax Rate 60.4 % 65.3 % 55.1 % 72.0 % The effective tax rates for the three months ended June 30, 2024 and 2023 were based on the Company’s forecasted annualized effective tax rates and were adjusted for discrete items that occurred within the periods presented. Due to its cannabis operations, the Company is subject to the limitations of the U.S. Internal Revenue Code of 1986, as amended (“IRC”) Section 280E under which the Company is only allowed to deduct expenses directly related to sales of product. This results in permanent differences between ordinary and necessary business expenses deemed non-allowable under IRC Section 280E. Therefore, the effective tax rate can be highly variable and may not necessarily correlate with pre-tax income and provides for effective tax rates that are well in excess of statutory tax rates. Taxes paid during the six months ended June 30, 2024 and 2023 were $ 52,904 thousand and $ 52,134 thousand, respectively. |
Other Income (Expense)
Other Income (Expense) | 6 Months Ended |
Jun. 30, 2024 | |
Other Income and Expenses [Abstract] | |
Other Income (Expense) | 11. OTHER INCOME (EXPENSE) For the three and six months ended June 30, 2024 and 2023 other income (expense) was comprised of the following: Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 (in thousands) (in thousands) Fair value adjustments on equity investments $ ( 472 ) $ ( 655 ) $ 167 $ ( 1,134 ) Fair value adjustments on warrants issued 3,641 621 1,534 2,263 Loss from equity method investments ( 772 ) ( 432 ) ( 1,100 ) ( 750 ) Other 67 196 100 275 Total Other Income (Expense) $ 2,464 $ ( 270 ) $ 701 $ 654 |
Commitments and Contingencies
Commitments and Contingencies | 6 Months Ended |
Jun. 30, 2024 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | 12. COMMITMENTS AND CONTINGENCIES The Company is subject to lawsuits, investigations and other claims related to employment, commercial and other matters that arise out of operations in the normal course of business. Periodically, the Company reviews the status of each significant matter and assesses the potential financial exposure. If the potential loss from any claim or legal proceeding is considered probable, and the amount can be reliably estimated, such amount is recognized in other liabilities. Contingent liabilities are measured at management’s best estimate of the expenditure required to settle the obligation at the end of the reporting period and are discounted to present value where the effect is material. The Company performs evaluations to identify contingent liabilities for contracts. Contingent consideration is measured upon acquisition and is estimated using probability weighting of potential payouts. Subsequent changes in the estimated contingent consideration from the final purchase price allocation are recognized in the Company’s unaudited interim condensed consolidated statements of operations. (a) Contingencies The Company’s operations are subject to a variety of local and state regulations. Failure to comply with one or more of those regulations could result in fines, sanctions, restrictions on its operations, or losses of permits that could result in the Company ceasing operations in that specific state or local jurisdiction. The Company may be subject to regulatory fines, penalties, or restrictions in the future as cannabis and other regulations continue to evolve and are subject to differing interpretations. (b) Claims and Litigation From time to time, the Company may be involved in litigation relating to claims arising out of operations in the normal course of business. Subsequent to June 30, 2024 , the Company received Findings of Fact and Conclusions of Law from an October 30, 2019 complaint filed against Green Thumb (“Defendant”) alleging Defendant breached a commercial property lease with ineffective termination. The court ruled in favor of Plaintiff in the amount of $ 7,307 thousand, representing unpaid rent. In addition, the court found Defendant liable for attorney fees, which have yet to be determined. As of June 30, 2024, the Company accrued the amount of probable loss that can reasonably be estimated within accrued liabilities on the unaudited interim condensed consolidated balance sheets. No final Order of Judgment has been entered in the case and the Company has reserved all rights and intends to contest the findings, including an appeal if necessary. Other than the matter discussed above, as of June 30, 2024 and December 31, 2023 , there were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of the Company’s consolidated operations. There are also no proceedings in which any of the Company’s directors, officers or affiliates is an adverse party or has a material interest adverse to the Company’s interest. (c) Construction Commitments As of June 30, 2024, the Company held approximately $ 5,400 thousand of open construction commitments to contractors on work being performed. |
Fair Value Measurements
Fair Value Measurements | 6 Months Ended |
Jun. 30, 2024 | |
Disclosure Text Block Supplement [Abstract] | |
Fair Value Measurements | 13. FAIR VALUE MEASUREMENTS The Company applies fair value accounting for all financial assets and liabilities that are recognized or disclosed at fair value in the financial statements on a recurring basis. Fair value is defined as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities that are required to be recorded at fair value, the Company considers all related factors of the asset by market participants in which the Company would transact and the market-based risk measurements or assumptions that market participants would use in pricing the asset or liability, such as inherent risk, transfer restrictions, and credit risk. The Company applies the following fair value hierarchy, which prioritizes the inputs used to measure fair value into three levels, and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement: Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities; Level 2 – Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; and Level 3 – Inputs for the asset or liability that are not based on observable market data. (a) Financial Instruments The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, investments, accounts payable and accrued liabilities, notes payable, warrant liability, and contingent consideration payable. It was not practicable to estimate the fair value of the Company's long-term notes payable, which consist of charitable contributions, private placement debt and mortgage notes, since there were no quoted market prices or active trading markets. The carrying amount of notes payable at June 30, 2024 and December 31, 2023 was $ 309,743 thousand and $ 308,523 thousand, respectively, which includes $ 227,265 thousand and $ 2,996 thousand, respectively, of short-term debt due within one year. Financial instruments recorded at fair value are classified using a fair value hierarchy that reflects the significance of the inputs to fair value measurements. The fair values of the Company’s financial instruments associated with each of the three levels of the hierarchy are: As of June 30, 2024 (in thousands) Level 1 Level 2 Level 3 Total Cash and Cash Equivalents $ 196,142 $ — $ — $ 196,142 Investments 24,695 — 36,717 61,412 Warrant Liability — — ( 1,583 ) ( 1,583 ) $ 220,837 $ — $ 35,134 $ 255,971 As of December 31, 2023 (in thousands) Level 1 Level 2 Level 3 Total Cash and Cash Equivalents $ 161,634 $ — $ — $ 161,634 Investments 24,215 — 40,146 64,361 Contingent Consideration Payable — — ( 33,250 ) ( 33,250 ) Warrant Liability — — ( 3,117 ) ( 3,117 ) $ 185,849 $ — $ 3,779 $ 189,628 |
Segment Reporting
Segment Reporting | 6 Months Ended |
Jun. 30, 2024 | |
Segment Reporting [Abstract] | |
Segment Reporting | 14. SEGMENT REPORTING The Company operates in two segments: the cultivation, production and sale of cannabis products to retail stores (“Consumer Packaged Goods”) and retailing of cannabis to patients and consumers (“Retail”). The Company does not allocate operating expenses to these business units, nor does it allocate specific assets. Additionally, the CODM does not review total assets or net income (loss) by segments; therefore, such information is not presented below. The below table presents revenues by type for the three and six months ended June 30, 2024 and 2023: Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 (in thousands) (in thousands) Revenues, Net of Discounts Retail $ 204,656 $ 188,044 $ 408,434 $ 376,922 Consumer Packaged Goods 156,323 136,054 306,235 261,671 Intersegment Eliminations ( 80,832 ) ( 71,710 ) ( 158,716 ) ( 137,669 ) Total Revenues, Net of Discounts $ 280,147 $ 252,388 $ 555,953 $ 500,924 Depreciation and Amortization Retail $ 10,436 $ 9,109 $ 20,683 $ 17,941 Consumer Packaged Goods 17,549 15,125 35,077 29,794 Intersegment Eliminations — — — — Total Depreciation and Amortization $ 27,985 $ 24,234 $ 55,760 $ 47,735 Income Taxes Retail $ 16,405 $ 13,328 $ 33,969 $ 32,339 Consumer Packaged Goods 15,494 12,437 30,079 27,062 Intersegment Eliminations — — — — Total Income Taxes $ 31,899 $ 25,765 $ 64,048 $ 59,401 Goodwill assigned to the Retail segment as of June 30, 2024 and December 31, 2023 was $ 273,802 thousand, respectively. Intangible assets, net assigned to the Retail segment as of June 30, 2024 and December 31, 2023 was $ 266,423 thousand and $ 278,492 thousand, respectively. Goodwill assigned to the Consumer Packaged Goods segment as of June 30, 2024 and December 31, 2023 was $ 315,889 thousand, respectively. Intangible assets, net assigned to the Consumer Packaged Goods segment as of June 30, 2024 and December 31, 2023 was $ 247,011 thousand and $ 260,186 thousand, respectively. The Company’s assets are aggregated into two reportable segments (Retail and Consumer Packaged Goods). For the purposes of testing goodwill, Green Thumb has identified two reporting units which align with our reportable segments (Retail and Consumer Packaged Goods). All revenues are derived from customers domiciled in the United States and all assets are located in the United States. |
Significant Accounting Policies
Significant Accounting Policies (Policies) | 6 Months Ended |
Jun. 30, 2024 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying unaudited interim condensed consolidated financial statements include the accounts of Green Thumb and have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and in accordance with the rules and regulations of the U.S. Securities & Exchange Commission (“SEC”). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and, accordingly, certain information, footnotes and disclosures normally included in the annual financial statements, prepared in accordance with GAAP, have been condensed or omitted in accordance with SEC rules and regulations. The financial data presented herein should be read in conjunction with the audited consolidated financial statements and accompanying notes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2023 (the “2023 Form 10-K”). In the opinion of management, the financial data presented includes all adjustments necessary to present fairly the financial position, results of operations and cash flows for the interim periods presented. Certain previously reported amounts have been reclassified between line items to conform to the current period presentation. Results of interim periods should not be considered indicative of the results for the full year. These unaudited interim condensed consolidated financial statements include estimates and assumptions of management that affect the amounts reported in the unaudited condensed consolidated financial statements. Actual results could differ from these estimates. |
Significant Accounting Policies | Significant Accounting Policies There have been no changes to the Company’s significant accounting policies as described in Note 2 to the Company's Consolidated Financial Statements included in the 2023 Form 10-K. |
Earnings per Share | Earnings per Share Basic earnings per share is calculated using the treasury stock method, by dividing the net earnings attributable to shareholders by the weighted average number of common shares outstanding during each of the periods presented. Contingently issuable shares (including shares held in escrow) are not considered outstanding common shares and consequently are not included in the earnings per share calculation. Diluted earnings per share is calculated using the treasury stock method by adjusting the weighted average number of common shares outstanding to assume conversion of all dilutive potential common shares. The Company has three categories of potentially dilutive common share equivalents: restricted stock units, stock options and warrants. As of June 30, 2024, the Company had 9,196,881 options, 4,665,523 restricted stock units and 2,128,022 warrants outstanding. As of June 30, 2023, the Company had 10,874,051 options, 3,453,460 restricted stock units and 3,734,555 warrants outstanding. Earnings per Share ( Continued ) In order to determine diluted earnings per share, it is assumed that any proceeds from the vesting of dilutive unvested restricted stock units, or exercise of unvested stock options and warrants would be used to repurchase common shares at the average market price during the period. Under the treasury stock method, the diluted earnings per share calculation excludes any potential conversion of stock options and convertible debt that would increase earnings per share or decrease loss per share. For the three months ended June 30, 2024, the computation of diluted earnings per share included 1,632,323 options, 971,792 restricted stock units, and 117,434 warrants. For the six months ended June 30, 2024, the computation of diluted earnings per share included 1,625,478 options, 1,939,848 restricted stock units, and 119,259 warrants. For the three months ended June 30, 2023, the computation of diluted earnings per share included 135,894 options and 287,259 restricted stock units. For the six months ended June 30, 2023, the computation of diluted earnings per share included 167,191 options and 1,587,917 restricted stock units. There were no dilutive warrants during the three and six months ended June 30, 2023 as the strike price was greater than the average stock price for the period. For the three and six months ended June 30, 2024, the weighted average number of anti-dilutive stock options excluded from the computation of diluted earnings per share were 896,810 and 978,895 , respectively. For the three and six months ended June 30, 2023 , the weighted average number of anti-dilutive stock options excluded from the computation of diluted earnings per share were 3,399,518 and 3,473,866 , respectively. |
Recently Issued Accounting Standards | Recently Issued Accounting Standards (i) In November 2023, the FASB issued Accounting Standards Update ( “ ASU”) No. 2023-07, Segment Reporting (Topic 280) - Improvements to Reportable Segment Disclosures , to provide enhanced segment disclosures. The standard will require disclosures about significant segment expense categories and amounts for each reportable segment, for all periods presented. Additionally, the standard requires public entities to disclose the title and position of the Chief Operating Decision Maker ( “ CODM”) in the consolidated financial statements. These enhanced disclosures are required for all entities on an interim and annual basis, effective for fiscal years beginning after December 15, 2023, and interim periods within annual periods beginning after December 15, 2024. The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements. (ii) In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , which is intended to provide enhancements to annual income tax disclosures. The standard will require more detailed information in the rate reconciliation table and for income taxes paid, among other enhancements. The standard is effective for years beginning after December 15, 2024 and early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements. The Company reviews recently issued accounting standards on a quarterly basis and has determined there are no standards yet to be adopted which are relevant to the business for disclosure. |
Inventories (Tables)
Inventories (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Inventory Disclosure [Abstract] | |
Summary of inventory | The Company’s inventories include the following at June 30, 2024 and December 31, 2023: June 30, 2024 December 31, 2023 (in thousands) Raw Material $ 2,205 $ 1,547 Packaging and Miscellaneous 11,021 10,661 Work in Process 51,219 47,029 Finished Goods 70,320 57,631 Reserve for Obsolete Inventory ( 4,235 ) ( 3,898 ) Total Inventories, Net $ 130,530 $ 112,970 |
Property and Equipment (Tables)
Property and Equipment (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Property, Plant and Equipment [Abstract] | |
Property, Plant and Equipment | At June 30, 2024 and December 31, 2023, property and equipment consisted of the following: June 30, 2024 December 31, 2023 (in thousands) Buildings and Improvements $ 354,195 $ 353,912 Equipment, Computers and Furniture 182,041 171,522 Leasehold Improvements 222,073 200,232 Land Improvements 1,168 1,046 Capitalized Interest 31,603 30,817 Total Property and Equipment 791,080 757,529 Less: Accumulated Depreciation ( 157,168 ) ( 127,290 ) Property and Equipment, net 633,912 630,239 Land 33,725 33,725 Assets Under Construction 26,402 23,142 Property and Equipment, net $ 694,039 $ 687,106 |
Intangible Assets And Goodwill
Intangible Assets And Goodwill (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Summary of intangible assets | At June 30, 2024 and December 31, 2023, intangible assets consisted of the following: June 30, 2024 December 31, 2023 Gross Carrying Amount Accumulated Amortization Net Book Value Gross Carrying Amount Accumulated Amortization Net Book Value (in thousands) (in thousands) Licenses and Permits $ 660,716 $ 179,813 $ 480,903 $ 660,716 $ 157,764 $ 502,952 Trademarks 41,511 14,746 26,765 41,511 13,378 28,133 Customer Relationships 24,438 18,672 5,766 24,438 16,927 7,511 Non-Competition Agreements 2,565 2,565 — 2,565 2,483 82 Total Intangible Assets $ 729,230 $ 215,796 $ 513,434 $ 729,230 $ 190,552 $ 538,678 |
Summary of estimated annual amortization expense related to intangible assets | The following table outlines the estimated annual amortization expense related to intangible assets as of June 30, 2024: Estimated Year Ending December 31, (in thousands) Remainder of 2024 $ 25,148 2025 50,294 2026 47,332 2027 46,803 2028 46,803 2029 and Thereafter 297,054 $ 513,434 |
Summary of Goodwill And Intangible Assets Disclosure | At June 30, 2024 and December 31, 2023 the balances of goodwill, by segment, consisted of the following: June 30, 2024 December 31, 2023 (in thousands) Retail $ 273,802 $ 273,802 Consumer Packaged Goods 315,889 315,889 Total $ 589,691 $ 589,691 |
Investments (Tables)
Investments (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Investments [Abstract] | |
Schedule Of Long Term Investments | The following table summarizes the changes in the Company’s investments during the six months ended June 30, 2024 and year ended December 31, 2023: June 30, 2024 December 31, 2023 (in thousands) Beginning $ 64,361 $ 74,169 Additions 2,965 8,200 Disposals ( 6,248 ) ( 498 ) Fair value adjustment 334 ( 17,460 ) Transfers and other — ( 50 ) Ending $ 61,412 $ 64,361 |
Schedule of Change in Fair Value of Company's Investments | The following table summarizes the change in fair value associated with the Company's equity investments and notes receivable instruments recorded during the three and six months ended June 30, 2024 and 2023. Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 (in thousands) Equity Investments $ ( 481 ) $ ( 655 ) $ 158 $ ( 1,134 ) Notes Receivable Instruments 9 — 9 — Accrued Interest on Notes Receivable Instruments 84 78 167 206 Net fair value gains (losses) $ ( 388 ) $ ( 577 ) $ 334 $ ( 928 ) |
Leases (Tables)
Leases (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Leases [Abstract] | |
Schedule Of Other Information Related To Operating Leases | Other information related to operating leases as of June 30, 2024 and December 31, 2023 were as follows: June 30, 2024 December 31, 2023 Weighted average remaining lease term (years) 11.19 11.75 Weighted average discount rate 12.29 % 12.40 % |
Lessee, Operating Lease, Liability, Maturity | Maturities of lease liabilities for operating leases as of June 30, 2024 were as follows: Maturities of Lease Liability Year Ending December 31, Third-Party Related Party Total (in thousands) Remainder of 2024 $ 22,626 $ 292 $ 22,918 2025 44,893 592 45,485 2026 45,102 603 45,705 2027 45,622 572 46,194 2028 44,898 364 45,262 2029 and Thereafter 329,894 1,364 331,258 Total Lease Payments 533,035 3,787 536,822 Less: Interest ( 261,707 ) ( 1,231 ) ( 262,938 ) Present Value of Lease Liability $ 271,328 $ 2,556 $ 273,884 |
Notes Payable (Tables)
Notes Payable (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Debt Disclosure [Abstract] | |
Schedule of Debt | At June 30, 2024 and December 31, 2023, notes payable consisted of the following: June 30, 2024 December 31, 2023 (in thousands) Charitable contributions 1 $ 48 $ 351 Private placement debt dated April 30, 2021 2 224,435 221,680 Mortgage notes 3 85,260 86,492 Total notes payable 309,743 308,523 Less: current portion of notes payable ( 227,265 ) ( 2,996 ) Notes payable, net of current portion $ 82,478 $ 305,527 1 In connection with acquisitions completed in 2017 and 2019, the Company committed to provide charitable contributions of $ 50 thousand per quarter through October 2024 and $ 250 thousand per year through May 2024 , respectively. The net present value of these contributions has been recorded as a liability with interest rates ranging between 2.17 % - 7.00 % . 2 The April 30, 2021 private placement debt, as amended on October 21, 2021 (the “April 30, 2021 Notes”), were issued in an aggregate amount of $ 249,934 thousand with an interest rate of 7 % , maturing on April 30, 2025 . The outstanding principal balance of the April 30, 2021 Notes was $ 224,435 thousand as of June 30, 2024 and December 31, 2023. The April 30, 2021 Notes were recorded net of debt discount which was fully amortized as of June 30, 2024, and had a carrying value of $ 2,755 thousand as of December 31, 2023 . 3 The Company has issued various mortgage notes at an aggregate value of $ 88,785 thousand in connection with various operating properties as of June 30, 2024 and December 31, 2023. The mortgage notes were issued at a discount, the carrying value of which was $ 671 thousand and $ 725 thousand, and are presented net of principal payments of $ 2,854 thousand and $ 1,568 thousand as of June 30, 2024 and December 31, 2023, respectively. These mortgage notes mature between August 20, 2025 and June 5, 2035 with interest rates ranging between 5.00 % and 7.77 % . |
Warrants (Tables)
Warrants (Tables) | 3 Months Ended | 6 Months Ended |
Mar. 31, 2024 | Jun. 30, 2024 | |
Class of Warrant or Right [Line Items] | ||
Schedule of Stockholders' Equity Note, Warrants or Rights | The following table summarizes the number of warrants outstanding as of June 30, 2024 and December 31, 2023: Liability Classified Equity Classified Number of Shares Weighted Average Exercise Price (C$) Weighted Average Remaining Contractual Life Number of Shares Weighted Average Exercise Price (USD) Weighted Average Balance as of December 31, 2023 1,997,208 C$ 18.03 0.50 1,737,347 $ 31.83 2.38 Warrants Expired ( 1,606,533 ) — — — — — Balance as of June 30, 2024 390,675 C$ 12.42 0.46 1,737,347 $ 31.83 1.88 | |
Liability Classified Warrant [member] | ||
Class of Warrant or Right [Line Items] | ||
Schedule Of Fair Value Of Warrant Liability | The following table summarizes the fair value of the liability classified warrants at June 30, 2024 and December 31, 2023: Fair Value Warrant Liability Strike Price Warrants Outstanding June 30, 2024 December 31, 2023 Change (in thousands) Private Placement Financing Warrants Issued May 2019 C$ 19.39 — $ — $ 1,673 $ ( 1,673 ) Modification Warrants Issued November 2019 C$ 12.04 316,947 1,280 1,151 129 Additional Modification Warrants Issued May 2020 C$ 14.03 73,728 303 293 10 Totals 390,675 $ 1,583 $ 3,117 $ ( 1,534 ) | |
Schedule Of Fair Value Measurement Inputs and Valuation Techniques Used In Determining Warrant Liability | The following table summarizes the significant assumptions used in determining the fair value of the warrant liability as of each reporting date (see Note 13 - Fair Value Measurements for additional details): June 30, December 31, Significant Assumptions 2024 2023 Volatility 74.81 %- 79.97 % 61.76 % - 74.31 % Remaining Term 0.36 - 0.89 years 0.39 - 1.39 years Risk Free Rate 4.02 % 3.91 % | |
Equity Classified Warrant [member] | ||
Class of Warrant or Right [Line Items] | ||
Schedule of Stockholders' Equity Note, Warrants or Rights | The following table summarizes the carrying amounts of the Company's equity classified warrants at June 30, 2024 and December 31, 2023: Issuance Date Fair Value Warrants June 30, December 31, Warrants Included in Contributed Surplus Strike Price Outstanding 2024 2023 (in thousands) Mortgage Warrants Issued June 2020 $ 9.10 35,000 $ 181 $ 181 Private Placement Refinance Warrants Issued April 2021 $ 32.68 1,459,044 22,259 22,259 Private Placement Refinance Warrants Issued October 2021 $ 30.02 243,303 2,616 2,616 Totals 1,737,347 $ 25,056 $ 25,056 | |
Schedule Of Fair Value Measurement Inputs and Valuation Techniques Used In Determining Warrant Liability | The equity warrants were valued as of the date of issuance using a Black Scholes Option Pricing model. The following table summarizes the significant assumptions used in determining the fair value of the warrants as of each respective issuance date: Significant Assumptions Private Placement Refinancing Warrants Private Placement Refinancing Warrants Mortgage Warrants Date of Issuance October 15, 2021 April 30, 2021 June 5, 2020 Volatility 73 % 73 % 80 % Estimated Term 4 years 4 years 5 years Risk Free Rate 1.12 % 0.74 % 0.37 % |
Share Capital (Tables)
Share Capital (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Disclosure of Share Capital [Line Items] | |
Schedule of Common Stock Outstanding Roll Forward | A reconciliation of the beginning and ending amounts of the issued and outstanding shares by class is as follows: Issued and Outstanding Subordinate Multiple Super As at January 1, 2024 209,871,792 38,531 216,690 Distribution of contingent consideration 1,250,000 — — Issuance of shares upon exercise of options 843,387 — — Issuances of shares upon vesting of RSUs 804,440 — — Repurchase of Subordinate Voting Shares ( 2,725,000 ) — — Exchange of shares 1,084,800 ( 848 ) ( 10,000 ) As at June 30, 2024 211,129,419 37,683 206,690 |
Share-based Payment Arrangement, Option, Activity | Stock option activity is summarized as follows: Number of Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Life Balance as of December 31, 2023 10,071,467 $ 11.75 4.31 Granted 797,289 14.96 Exercised ( 843,387 ) 8.81 Forfeited ( 828,488 ) 14.06 Balance as of June 30, 2024 9,196,881 $ 12.44 4.41 Exercisable as of June 30, 2024 4,214,462 $ 8.00 3.78 |
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions | The Company used the Black-Scholes option pricing model to estimate the fair value of the options granted during the six months ended June 30, 2024 and the year ended December 31, 2023, using the following ranges of assumptions: June 30, December 31, 2024 2023 Risk-free interest rate 3.25 % - 3.92 % 3.06 % - 4.32 % Expected dividend yield 0 % 0 % Expected volatility 62 % - 64 % 64 % Expected option life 4.46 - 4.5 years 3.5 – 4.5 years |
Schedule of Stock-Based Compensation Expense | The stock-based compensation expense for the three and six months ended June 30, 2024 and 2023 was as follows: Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 (in thousands) (in thousands) Stock options expense $ 2,637 $ 4,303 $ 5,694 $ 8,786 Restricted Stock Units 6,229 3,078 9,662 4,834 Total Stock Based Compensation Expense $ 8,866 $ 7,381 $ 15,356 $ 13,620 |
Restricted Stock Units | |
Disclosure of Share Capital [Line Items] | |
Non-vested Restricted Stock Shares Activity | The following table summarizes the number of unvested RSU awards as of June 30, 2024 and December 31, 2023 and the changes during the six months ended June 30, 2024: Number of Shares Weighted Average Grant Date Fair Value Unvested Shares at December 31, 2023 3,620,638 $ 9.25 Granted 2,458,964 14.75 Forfeited ( 609,639 ) 11.29 Vested ( 804,440 ) 9.89 Unvested Shares at June 30, 2024 4,665,523 $ 11.88 |
Income Tax Expense (Tables)
Income Tax Expense (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Income Tax Disclosure [Abstract] | |
Schedule of Components of Income Tax Expense (Benefit) | The following table summarizes the Company’s income tax expense and effective tax rates for the three and six months ended June 30, 2024 and 2023: Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 Income before Income Taxes $ 52,817 $ 39,455 $ 116,314 $ 82,496 Income Tax Expense 31,899 25,765 64,048 59,401 Effective Tax Rate 60.4 % 65.3 % 55.1 % 72.0 % |
Other Income (Expense) (Tables)
Other Income (Expense) (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Other Income and Expenses [Abstract] | |
Schedule of Other Nonoperating Income (Expense) | For the three and six months ended June 30, 2024 and 2023 other income (expense) was comprised of the following: Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 (in thousands) (in thousands) Fair value adjustments on equity investments $ ( 472 ) $ ( 655 ) $ 167 $ ( 1,134 ) Fair value adjustments on warrants issued 3,641 621 1,534 2,263 Loss from equity method investments ( 772 ) ( 432 ) ( 1,100 ) ( 750 ) Other 67 196 100 275 Total Other Income (Expense) $ 2,464 $ ( 270 ) $ 701 $ 654 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Disclosure Text Block Supplement [Abstract] | |
Fair Value Measurements, Recurring and Nonrecurring | The fair values of the Company’s financial instruments associated with each of the three levels of the hierarchy are: As of June 30, 2024 (in thousands) Level 1 Level 2 Level 3 Total Cash and Cash Equivalents $ 196,142 $ — $ — $ 196,142 Investments 24,695 — 36,717 61,412 Warrant Liability — — ( 1,583 ) ( 1,583 ) $ 220,837 $ — $ 35,134 $ 255,971 As of December 31, 2023 (in thousands) Level 1 Level 2 Level 3 Total Cash and Cash Equivalents $ 161,634 $ — $ — $ 161,634 Investments 24,215 — 40,146 64,361 Contingent Consideration Payable — — ( 33,250 ) ( 33,250 ) Warrant Liability — — ( 3,117 ) ( 3,117 ) $ 185,849 $ — $ 3,779 $ 189,628 |
Segment Reporting (Tables)
Segment Reporting (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Segment Reporting [Abstract] | |
Schedule of Revenues | The below table presents revenues by type for the three and six months ended June 30, 2024 and 2023: Three Months Ended June 30, Six Months Ended June 30, 2024 2023 2024 2023 (in thousands) (in thousands) Revenues, Net of Discounts Retail $ 204,656 $ 188,044 $ 408,434 $ 376,922 Consumer Packaged Goods 156,323 136,054 306,235 261,671 Intersegment Eliminations ( 80,832 ) ( 71,710 ) ( 158,716 ) ( 137,669 ) Total Revenues, Net of Discounts $ 280,147 $ 252,388 $ 555,953 $ 500,924 Depreciation and Amortization Retail $ 10,436 $ 9,109 $ 20,683 $ 17,941 Consumer Packaged Goods 17,549 15,125 35,077 29,794 Intersegment Eliminations — — — — Total Depreciation and Amortization $ 27,985 $ 24,234 $ 55,760 $ 47,735 Income Taxes Retail $ 16,405 $ 13,328 $ 33,969 $ 32,339 Consumer Packaged Goods 15,494 12,437 30,079 27,062 Intersegment Eliminations — — — — Total Income Taxes $ 31,899 $ 25,765 $ 64,048 $ 59,401 |
Overview and Basis of Present_2
Overview and Basis of Presentation - Additional Information (Detail) - shares | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Number of Shares Outstanding, Diluted | 240,137,922 | 238,423,288 | 240,768,497 | 239,455,964 |
Anti-dilutive stock options excluded from the computation of diluted earnings per share | 896,810 | 3,399,518 | 978,895 | 3,473,866 |
Employee Stock Option | ||||
Number of Shares Outstanding, Diluted | 9,196,881 | 10,874,051 | ||
Weighted Average Number Diluted Shares Outstanding Adjustment | 1,632,323 | 135,894 | 1,625,478 | 167,191 |
Restricted Stock Units | ||||
Number of Shares Outstanding, Diluted | 4,665,523 | 3,453,460 | ||
Weighted Average Number Diluted Shares Outstanding Adjustment | 971,792 | 287,259 | 1,939,848 | 1,587,917 |
Warrant | ||||
Number of Shares Outstanding, Diluted | 2,128,022 | 3,734,555 | ||
Weighted Average Number Diluted Shares Outstanding Adjustment | 117,434 | 119,259 |
Inventories - Summary of invent
Inventories - Summary of inventory (Detail) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Inventory [Line Items] | ||
Raw Material | $ 2,205 | $ 1,547 |
Packaging and Miscellaneous | 11,021 | 10,661 |
Work in Process | 51,219 | 47,029 |
Finished Goods | 70,320 | 57,631 |
Reserve for Obsolete Inventory | (4,235) | (3,898) |
Total Inventories, net | $ 130,530 | $ 112,970 |
Property and Equipment - Proper
Property and Equipment - Property, Plant and Equipment (Detail) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Property, Plant and Equipment [Line Items] | ||
Total Property and Equipment | $ 791,080 | $ 757,529 |
Less: Accumulated Depreciation | (157,168) | (127,290) |
Property and Equipment, net | 633,912 | 630,239 |
Property and Equipment, net | 694,039 | 687,106 |
Land [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Total Property and Equipment | 33,725 | 33,725 |
Land Improvements [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Total Property and Equipment | 1,168 | 1,046 |
Assets Under Construction [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Total Property and Equipment | 26,402 | 23,142 |
Buildings and Improvements [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Total Property and Equipment | 354,195 | 353,912 |
Equipment, Computers and Furniture [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Total Property and Equipment | 182,041 | 171,522 |
Leasehold Improvements [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Total Property and Equipment | 222,073 | 200,232 |
Capitalized Interest [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Total Property and Equipment | $ 31,603 | $ 30,817 |
Property and Equipment - Additi
Property and Equipment - Additional Information (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Disclosure of Property of Equipment [Line Items] | ||||
Depreciation expense | $ 15,412 | $ 11,490 | $ 30,516 | $ 22,381 |
Cost of Sales [Member] | ||||
Disclosure of Property of Equipment [Line Items] | ||||
Depreciation expense | $ 9,930 | $ 7,694 | $ 19,723 | $ 15,050 |
Intangible Assets And Goodwil_2
Intangible Assets And Goodwill - Summary Of Intangible Assets (Detail) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | $ 729,230 | $ 729,230 |
Accumulated Amortization | 215,796 | 190,552 |
Finite-Lived Intangible Assets, Net | 513,434 | 538,678 |
Licenses And Permits [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 660,716 | 660,716 |
Accumulated Amortization | 179,813 | 157,764 |
Finite-Lived Intangible Assets, Net | 480,903 | 502,952 |
Trade Names [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 41,511 | 41,511 |
Accumulated Amortization | 14,746 | 13,378 |
Finite-Lived Intangible Assets, Net | 26,765 | 28,133 |
Customer Relationships [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 24,438 | 24,438 |
Accumulated Amortization | 18,672 | 16,927 |
Finite-Lived Intangible Assets, Net | 5,766 | 7,511 |
Non Competition Agreement [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 2,565 | 2,565 |
Accumulated Amortization | 2,565 | 2,483 |
Finite-Lived Intangible Assets, Net | $ 0 | $ 82 |
Intangible Assets And Goodwil_3
Intangible Assets And Goodwill - Additional Information (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | Dec. 31, 2023 | |
Amortization | $ 12,573 | $ 12,744 | $ 25,244 | $ 25,354 | |
Weighted average amortization period | 10 years 10 months 28 days | ||||
Goodwill net of accumulated impairment losses | 57,372 | $ 57,372 | $ 57,372 | ||
Goodwill impairment charge | 0 | $ 0 | 0 | $ 0 | |
Intangible assets [Member] | |||||
Goodwill net of accumulated impairment losses | $ 31,131 | $ 31,131 | $ 31,131 |
Intangible Assets And Goodwil_4
Intangible Assets And Goodwill - Summary Of Estimated Annual Amortization Expense Related To Intangible Assets (Detail) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Finite Lived Intangible Assets Future Amortization Expense [Line Items] | ||
Remainder of 2024 | $ 25,148 | |
2025 | 50,294 | |
2026 | 47,332 | |
2027 | 46,803 | |
2028 | 46,803 | |
2029 and Thereafter | 297,054 | |
Finite-Lived Intangible Assets, Net | $ 513,434 | $ 538,678 |
Intangible Assets And Goodwil_5
Intangible Assets And Goodwill - Summary Of Goodwill And Intangible Assets Disclosure (Detail) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Goodwill [Line Items] | ||
Goodwill | $ 589,691 | $ 589,691 |
Retail Segment [Member] | ||
Goodwill [Line Items] | ||
Goodwill | 273,802 | 273,802 |
Consumer Packaged Goods Segment [Member] | ||
Goodwill [Line Items] | ||
Goodwill | $ 315,889 | $ 315,889 |
Investments - Schedule Of Long
Investments - Schedule Of Long Term Investments (Detail) - USD ($) $ in Thousands | 6 Months Ended | 12 Months Ended |
Jun. 30, 2024 | Dec. 31, 2023 | |
Longterm Investments [Line Items] | ||
Beginning balance | $ 64,361 | $ 74,169 |
Additions | 2,965 | 8,200 |
Disposals | (6,248) | (498) |
Fair value adjustments | 334 | (17,460) |
Transfers and other | 0 | (50) |
Ending balance | $ 61,412 | $ 64,361 |
Investments - Schedule of Chang
Investments - Schedule of Change in Fair Value of Company's Investments (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Investments [Line Items] | ||||
Accrued Interest on Notes Receivable Instruments | $ 84 | $ 78 | $ 167 | $ 206 |
Fair value (losses) gains | (388) | (577) | 334 | (928) |
Equity Investments | ||||
Investments [Line Items] | ||||
Fair value (losses) gains | (481) | (655) | 158 | (1,134) |
Notes | ||||
Investments [Line Items] | ||||
Fair value (losses) gains | $ 9 | $ 0 | $ 9 | $ 0 |
Investments - Additional Inform
Investments - Additional Information (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||||||
Jan. 09, 2024 | Apr. 30, 2021 | Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | Dec. 31, 2023 | Dec. 31, 2019 | Dec. 31, 2017 | |
Investments [Line Items] | |||||||||
Unrealized gains and (losses) recognized on equity investments held | $ (253) | $ (653) | $ 319 | $ 1,996 | |||||
Fair value adjustments | 9 | 9 | |||||||
Investment in non convertible instrument | 24,188 | 24,188 | $ 22,214 | ||||||
Debt instrument interest rate | 7% | 2.17% | |||||||
Debt Maturity Date | Apr. 30, 2025 | ||||||||
Accrued Interest on Notes Receivable Instruments | 84 | 78 | 167 | 206 | |||||
Cannabis Companies [Member] | |||||||||
Investments [Line Items] | |||||||||
Equity interest, fair value disclosure | 61,412 | 61,412 | 64,361 | ||||||
Fair Value, Inputs, Level 1 [Member] | |||||||||
Investments [Line Items] | |||||||||
Equity interest, fair value disclosure | 507 | 507 | 2,001 | ||||||
Proceeds from sale of equity interest in privately held entity | 1,652 | 31 | |||||||
Fair value of losses on equity method of investment | (481) | 655 | 158 | 1,134 | |||||
Fair value adjustments on equity method investments | 0 | 0 | |||||||
Fair Value, Inputs, Level 3 [Member] | |||||||||
Investments [Line Items] | |||||||||
Equity interest, fair value disclosure | $ 25,953 | $ 25,953 | 25,953 | ||||||
Notes Receivable [Member] | |||||||||
Investments [Line Items] | |||||||||
Accrued Interest on Notes Receivable Instruments | $ 605 | ||||||||
Principal amount | $ 4,000 | ||||||||
Notes Receivable [Member] | Fair Value, Inputs, Level 1 [Member] | |||||||||
Investments [Line Items] | |||||||||
Debt instrument interest rate | 13% | 13% | |||||||
Debt Maturity Date | Apr. 29, 2025 | ||||||||
Notes Receivable [Member] | Fair Value, Inputs, Level 3 [Member] | |||||||||
Investments [Line Items] | |||||||||
Investment in non convertible instrument | $ 10,764 | $ 10,764 | $ 14,193 | ||||||
Accrued Interest on Notes Receivable Instruments | $ 84 | $ 78 | $ 167 | $ 206 | |||||
Minimum [Member] | Notes Receivable [Member] | Fair Value, Inputs, Level 3 [Member] | |||||||||
Investments [Line Items] | |||||||||
Debt instrument, Term | 12 months | ||||||||
Maximum [Member] | Notes Receivable [Member] | Fair Value, Inputs, Level 3 [Member] | |||||||||
Investments [Line Items] | |||||||||
Debt instrument interest rate | 10% | 10% | |||||||
Debt instrument, Term | 5 years |
Leases - Additional Information
Leases - Additional Information (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Operating lease expense | $ 12,425 | $ 12,146 | $ 24,676 | $ 24,368 |
Florida And Lllinois [Member] | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Operating lease expense | $ 166 | $ 137 | $ 305 | $ 276 |
Maximum [Member] | Florida And Lllinois [Member] | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Lease term | 15 years | 15 years | ||
Minimum [Member] | Florida And Lllinois [Member] | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Lease term | 7 years | 7 years |
Leases - Schedule Of Other Info
Leases - Schedule Of Other Information Related To Operating Leases (Detail) | Jun. 30, 2024 | Dec. 31, 2023 |
Lessee, Lease, Description [Line Items] | ||
Weighted average remaining lease term (years) | 11 years 2 months 8 days | 11 years 9 months |
Weighted average discount rate | 12.29% | 12.40% |
Leases - Lessee Operating Lease
Leases - Lessee Operating Lease Liability Maturity (Detail) $ in Thousands | Jun. 30, 2024 USD ($) |
Lessee, Lease, Description [Line Items] | |
Remainder of 2024 | $ 22,918 |
2025 | 45,485 |
2026 | 45,705 |
2027 | 46,194 |
2028 | 45,262 |
2029 and Thereafter | 331,258 |
Total Lease Payments | 536,822 |
Less: Interest | (262,938) |
Present Value of Lease Liability | 273,884 |
Third Party [Member] | |
Lessee, Lease, Description [Line Items] | |
Remainder of 2024 | 22,626 |
2025 | 44,893 |
2026 | 45,102 |
2027 | 45,622 |
2028 | 44,898 |
2029 and Thereafter | 329,894 |
Total Lease Payments | 533,035 |
Less: Interest | (261,707) |
Present Value of Lease Liability | 271,328 |
Related Party [Member] | |
Lessee, Lease, Description [Line Items] | |
Remainder of 2024 | 292 |
2025 | 592 |
2026 | 603 |
2027 | 572 |
2028 | 364 |
2029 and Thereafter | 1,364 |
Total Lease Payments | 3,787 |
Less: Interest | (1,231) |
Present Value of Lease Liability | $ 2,556 |
Notes Payable - Schedule of Deb
Notes Payable - Schedule of Debt (Detail) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 | Apr. 30, 2021 | |||
Debt Instrument [Line Items] | ||||||
Total notes payable | $ 309,743 | $ 308,523 | ||||
Less: current portion of notes payable | (227,265) | (2,996) | ||||
Notes payable, net of current portion | 82,478 | 305,527 | ||||
Acquired Debt [member] | ||||||
Debt Instrument [Line Items] | ||||||
Total notes payable | [1] | 48 | 351 | |||
Private Placement Debt April 30, 2021 [Member] | ||||||
Debt Instrument [Line Items] | ||||||
Total notes payable | 224,435 | [2] | 221,680 | [2] | $ 224,435 | |
Mortgage Notes [Member] | ||||||
Debt Instrument [Line Items] | ||||||
Total notes payable | [3] | $ 85,260 | $ 86,492 | |||
[1] In connection with acquisitions completed in 2017 and 2019, the Company committed to provide charitable contributions of $ 50 thousand per quarter through October 2024 and $ 250 thousand per year through May 2024 , respectively. The net present value of these contributions has been recorded as a liability with interest rates ranging between 2.17 % - 7.00 % The April 30, 2021 private placement debt, as amended on October 21, 2021 (the “April 30, 2021 Notes”), were issued in an aggregate amount of $ 249,934 thousand with an interest rate of 7 % , maturing on April 30, 2025 . The outstanding principal balance of the April 30, 2021 Notes was $ 224,435 thousand as of June 30, 2024 and December 31, 2023. The April 30, 2021 Notes were recorded net of debt discount which was fully amortized as of June 30, 2024, and had a carrying value of $ 2,755 thousand as of December 31, 2023 . The Company has issued various mortgage notes at an aggregate value of $ 88,785 thousand in connection with various operating properties as of June 30, 2024 and December 31, 2023. The mortgage notes were issued at a discount, the carrying value of which was $ 671 thousand and $ 725 thousand, and are presented net of principal payments of $ 2,854 thousand and $ 1,568 thousand as of June 30, 2024 and December 31, 2023, respectively. These mortgage notes mature between August 20, 2025 and June 5, 2035 with interest rates ranging between 5.00 % and 7.77 % . |
Notes Payable - Schedule of D_2
Notes Payable - Schedule of Debt (Parenthetical) (Detail) - USD ($) $ in Thousands | 6 Months Ended | 12 Months Ended | ||||||
Apr. 30, 2021 | Jun. 30, 2024 | Dec. 31, 2023 | Dec. 31, 2019 | Dec. 31, 2017 | ||||
Debt Instrument [Line Items] | ||||||||
Charitable Contribution Quarterly Payment | $ 250 | $ 50 | ||||||
Charitable Contribution, Date Of Last Payment | May 2024 | October 2024 | ||||||
Debt Instrument Interest Rate | 7% | 2.17% | ||||||
Notes payable | $ 309,743 | $ 308,523 | ||||||
Debt Maturity Date | Apr. 30, 2025 | |||||||
Private Placement Debt April 30, 2021 [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Debt Instrument Interest Rate | 7% | |||||||
Notes payable | $ 224,435 | 224,435 | [1] | 221,680 | [1] | |||
Debt face value | $ 249,934 | |||||||
Debt Instrument Carrying Amount | 2,755 | |||||||
Mortgage Notes [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Notes payable | [2] | 85,260 | 86,492 | |||||
Debt face value | 88,785 | 88,785 | ||||||
Debt Instrument Carrying Amount | 671 | 725 | ||||||
Debt Instrument, Annual Principal Payment | $ 2,854 | $ 1,568 | ||||||
Mortgage Notes [Member] | Maximum [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Debt Instrument Interest Rate | 7.77% | |||||||
Debt Maturity Date | Jun. 05, 2035 | |||||||
Mortgage Notes [Member] | Minimum [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Debt Instrument Interest Rate | 5% | |||||||
Debt Maturity Date | Aug. 20, 2025 | |||||||
[1] The April 30, 2021 private placement debt, as amended on October 21, 2021 (the “April 30, 2021 Notes”), were issued in an aggregate amount of $ 249,934 thousand with an interest rate of 7 % , maturing on April 30, 2025 . The outstanding principal balance of the April 30, 2021 Notes was $ 224,435 thousand as of June 30, 2024 and December 31, 2023. The April 30, 2021 Notes were recorded net of debt discount which was fully amortized as of June 30, 2024, and had a carrying value of $ 2,755 thousand as of December 31, 2023 . The Company has issued various mortgage notes at an aggregate value of $ 88,785 thousand in connection with various operating properties as of June 30, 2024 and December 31, 2023. The mortgage notes were issued at a discount, the carrying value of which was $ 671 thousand and $ 725 thousand, and are presented net of principal payments of $ 2,854 thousand and $ 1,568 thousand as of June 30, 2024 and December 31, 2023, respectively. These mortgage notes mature between August 20, 2025 and June 5, 2035 with interest rates ranging between 5.00 % and 7.77 % . |
Warrants - Schedule of Stockhol
Warrants - Schedule of Stockholders' Equity Note, Warrants or Rights (Detail) | 6 Months Ended |
Jun. 30, 2024 $ / shares shares | |
Liability Classified Warrant [member] | |
Class of Warrant or Right [Line Items] | |
Number of Shares, Beginning Balance | shares | 1,997,208 |
Number of Shares, Expired | shares | (1,606,533) |
Number of Shares, Ending Balance | shares | 390,675 |
Weighted Average Exercise Price, Beginning Balance | $ / shares | $ 18.03 |
Weighted Average Exercise Price, Expired | $ / shares | 0 |
Weighted Average Exercise Price, Ending Balance | $ / shares | $ 12.42 |
Weighted Average Contractual Life, Beginning Balance | 6 months |
Weighted Average Contractual Life, Ending Balance | 5 months 15 days |
Equity Classified Warrant [member] | |
Class of Warrant or Right [Line Items] | |
Number of Shares, Beginning Balance | shares | 1,737,347 |
Number of Shares, Expired | shares | 0 |
Number of Shares, Ending Balance | shares | 1,737,347 |
Weighted Average Exercise Price, Beginning Balance | $ / shares | $ 31.83 |
Weighted Average Exercise Price, Expired | $ / shares | 0 |
Weighted Average Exercise Price, Ending Balance | $ / shares | $ 31.83 |
Weighted Average Contractual Life, Beginning Balance | 2 years 4 months 17 days |
Weighted Average Contractual Life, Ending Balance | 1 year 10 months 17 days |
Warrants - Schedule Of Fair Val
Warrants - Schedule Of Fair Value Of Warrant Liability (Detail) - Liability Classified Warrant [member] - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | |
Dec. 31, 2023 | Jun. 30, 2024 | |
Class of Warrant or Right [Line Items] | ||
Warrants Outstanding | 1,997,208 | 390,675 |
Warrant Liability | $ 3,117 | $ 1,583 |
Change in Fair value of warrants liability | (1,534) | |
Private Placement Financing Warrants [member] | ||
Class of Warrant or Right [Line Items] | ||
Strike Price | $ 19.39 | |
Warrants Outstanding | 0 | |
Warrant Liability | 1,673 | $ 0 |
Change in Fair value of warrants liability | (1,673) | |
Modification Warrants [member] | ||
Class of Warrant or Right [Line Items] | ||
Strike Price | $ 12.04 | |
Warrants Outstanding | 316,947 | |
Warrant Liability | 1,151 | $ 1,280 |
Change in Fair value of warrants liability | 129 | |
Additional Modification Warrants [member] | ||
Class of Warrant or Right [Line Items] | ||
Strike Price | $ 14.03 | |
Warrants Outstanding | 73,728 | |
Warrant Liability | 293 | $ 303 |
Change in Fair value of warrants liability | $ 10 |
Warrants - Additional Informati
Warrants - Additional Information (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Class of Warrant or Right [Line Items] | ||||
Fair Value Adjustment of Warrants | $ 3,641 | $ 621 | $ 1,534 | $ 2,263 |
Warrants - Schedule Of Fair V_2
Warrants - Schedule Of Fair Value Measurement Inputs and Valuation Techniques Used In Determining Warrant Liability (Detail) - Liability Classified Warrant [member] | 6 Months Ended | 12 Months Ended |
Jun. 30, 2024 | Dec. 31, 2023 | |
Volatility | Minimum [member] | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Warrants and Rights Outstanding, Measurement Input | 0.7481 | 0.6176 |
Volatility | Maximum [member] | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Warrants and Rights Outstanding, Measurement Input | 0.7997 | 0.7431 |
Remaining Term | Minimum [member] | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Warrants and rights outstanding measurement Input term | 4 months 9 days | 4 months 20 days |
Remaining Term | Maximum [member] | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Warrants and rights outstanding measurement Input term | 10 months 20 days | 1 year 4 months 20 days |
Risk Free Rate | Minimum [member] | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Warrants and Rights Outstanding, Measurement Input | 0.0402 | 0.0391 |
Warrants - Fair Value Of The Eq
Warrants - Fair Value Of The Equity Classified Warrants (Detail) - Equity Classified Warrant [member] - USD ($) $ / shares in Units, $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Class of Warrant or Right [Line Items] | ||
Warrants Outstanding | 1,737,347 | 1,737,347 |
Warrant Liability | $ 25,056 | $ 25,056 |
Dispensary Mortgage Warrants [member] | ||
Class of Warrant or Right [Line Items] | ||
Strike Price | $ 9.1 | |
Warrants Outstanding | 35,000 | |
Warrant Liability | $ 181 | 181 |
Private Placement Refinance Warrants April 2021 [Member] | ||
Class of Warrant or Right [Line Items] | ||
Strike Price | $ 32.68 | |
Warrants Outstanding | 1,459,044 | |
Warrant Liability | $ 22,259 | 22,259 |
Private Placement Refinance Warrants October 2021 [Member] | ||
Class of Warrant or Right [Line Items] | ||
Strike Price | $ 30.02 | |
Warrants Outstanding | 243,303 | |
Warrant Liability | $ 2,616 | $ 2,616 |
Warrants - Schedule Of Fair V_3
Warrants - Schedule Of Fair Value Measurement Inputs and Valuation Techniques Used In Determining Equity Classified Warrants (Detail) - Equity Classified Warrant [Member] | 6 Months Ended |
Jun. 30, 2024 | |
Private Placement Refinance Warrants October 2021 [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrant issuance date | Oct. 15, 2021 |
Private Placement Refinance Warrants April 2021 [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrant issuance date | Apr. 30, 2021 |
Dispensary Mortgage Warrants [member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrant issuance date | Jun. 05, 2020 |
Volatility | Private Placement Refinance Warrants October 2021 [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrants and Rights Outstanding, Measurement Input | 0.73 |
Volatility | Private Placement Refinance Warrants April 2021 [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrants and Rights Outstanding, Measurement Input | 0.73 |
Volatility | Dispensary Mortgage Warrants [member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrants and Rights Outstanding, Measurement Input | 0.80 |
Remaining Term | Private Placement Refinance Warrants October 2021 [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrants and rights outstanding measurement Input term | 4 years |
Remaining Term | Private Placement Refinance Warrants April 2021 [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrants and rights outstanding measurement Input term | 4 years |
Remaining Term | Dispensary Mortgage Warrants [member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrants and rights outstanding measurement Input term | 5 years |
Risk Free Rate | Private Placement Refinance Warrants October 2021 [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrants and Rights Outstanding, Measurement Input | 0.0112 |
Risk Free Rate | Private Placement Refinance Warrants April 2021 [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrants and Rights Outstanding, Measurement Input | 0.0074 |
Risk Free Rate | Dispensary Mortgage Warrants [member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Warrants and Rights Outstanding, Measurement Input | 0.0037 |
Share Capital - Schedule of Com
Share Capital - Schedule of Common Stock Outstanding Roll Forward (Detail) | 6 Months Ended |
Jun. 30, 2024 shares | |
Subordinate Voting Shares [Member] | |
Class of Stock [Line Items] | |
Beginning balance | 209,871,792 |
Ending balance | 211,129,419 |
Subordinate Voting Shares [Member] | Share Capital [Member] | |
Class of Stock [Line Items] | |
Beginning balance | 209,871,792 |
Distribution of contingent consideration | 1,250,000 |
Issuance of shares upon exercise of options | 843,387 |
Issuances of shares upon vesting of RSUs | 804,440 |
Repurchase of Subordinate Voting Shares | (2,725,000) |
Exchange of shares | 1,084,800 |
Ending balance | 211,129,419 |
Multiple Voting Shares [Member] | |
Class of Stock [Line Items] | |
Beginning balance | 38,531 |
Ending balance | 37,683 |
Multiple Voting Shares [Member] | Share Capital [Member] | |
Class of Stock [Line Items] | |
Beginning balance | 38,531 |
Exchange of shares | (848) |
Ending balance | 37,683 |
Super Voting Shares [Member] | |
Class of Stock [Line Items] | |
Beginning balance | 216,690 |
Ending balance | 206,690 |
Super Voting Shares [Member] | Share Capital [Member] | |
Class of Stock [Line Items] | |
Beginning balance | 216,690 |
Exchange of shares | (10,000) |
Ending balance | 206,690 |
Share Capital - Share-based Pay
Share Capital - Share-based Payment Arrangement, Option, Activity (Detail) - $ / shares | 6 Months Ended | 12 Months Ended |
Jun. 30, 2024 | Dec. 31, 2023 | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Number of Shares, Balance | 10,071,467 | |
Number of Share, Granted | 797,289 | |
Number of Shares, Exercised | (843,387) | |
Number of Shares, Forfeited | (828,488) | |
Number of Shares, Ending Balance | 9,196,881 | 10,071,467 |
Number of Share, Exercisable | 4,214,462 | |
Weighted Average Exercise Price, Balance | $ 11.75 | |
Weighted Average Exercise Price, Granted | 14.96 | |
Weighted Average Exercise Price, Exercised | 8.81 | |
Weighted Average Exercise Price, Forfeited | 14.06 | |
Weighted Average Exercise Price, Ending Balance | 12.44 | $ 11.75 |
Weighted Average Exercise Price, Exercisable | $ 8 | |
Weighted Average Contractual Life, Balance | 4 years 4 months 28 days | 4 years 3 months 21 days |
Weighted Average Contractual Life, Exercisable | 3 years 9 months 10 days |
Share Capital - Schedule of Sha
Share Capital - Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions (Detail) | 6 Months Ended | 12 Months Ended |
Jun. 30, 2024 | Dec. 31, 2023 | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Risk-free interest rate, Minumum | 3.25% | 3.06% |
Risk-free interest rate, Maximum | 3.92% | 4.32% |
Expected dividend yield | 0% | 0% |
Expected volatility | 62% | 64% |
Minimum [Member] | ||
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Expected option life | 4 years 5 months 15 days | 3 years 6 months |
Maximum [Member] | ||
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Expected volatility | 64% | |
Expected option life | 4 years 6 months | 4 years 6 months |
Share Capital - Non-vested Rest
Share Capital - Non-vested Restricted Stock Shares Activity (Detail) | 6 Months Ended |
Jun. 30, 2024 $ / shares shares | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |
Number of Shares, Balance | shares | 3,620,638 |
Number of Shares, Granted | shares | 2,458,964 |
Number of Shares, Forfeited | shares | (609,639) |
Number of Shares, Vested | shares | (804,440) |
Number of Shares, Balance | shares | 4,665,523 |
Weighted Average Grant Date Fair Value, Balance | $ / shares | $ 9.25 |
Weighted Average Grant Date Fair Value, Granted | $ / shares | 14.75 |
Weighted Average Grant Date Fair Value, Forfeited | $ / shares | 11.29 |
Weighted Average Grant Date Fair Value, Vested | $ / shares | 9.89 |
Weighted Average Grant Date Fair Value, Balance | $ / shares | $ 11.88 |
Share Capital - Schedule of Sto
Share Capital - Schedule of Stock-Based Compensation Expense (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||||
Stock-Based Compensation Expense | $ 8,866 | $ 7,381 | $ 15,356 | $ 13,620 |
Stock options expense | ||||
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||||
Stock-Based Compensation Expense | 2,637 | 4,303 | 5,694 | 8,786 |
Restricted Stock Units | ||||
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||||
Stock-Based Compensation Expense | $ 6,229 | $ 3,078 | $ 9,662 | $ 4,834 |
Share Capital - Additional Info
Share Capital - Additional Information (Detail) $ / shares in Units, $ in Thousands | 3 Months Ended | 6 Months Ended | ||||||
Feb. 15, 2024 USD ($) | Feb. 09, 2024 shares | Jun. 01, 2018 | Jun. 30, 2024 USD ($) shares | Jun. 30, 2023 USD ($) | Jun. 30, 2024 USD ($) Dispensary $ / shares shares | Jun. 30, 2023 USD ($) | Sep. 05, 2023 USD ($) shares | |
Selling, General and Administrative Expense | $ 96,500 | $ 84,217 | $ 170,758 | $ 164,736 | ||||
Dharma Pharmaceuticals LLC [Member] | ||||||||
Conversion of Stock, Shares Issued | shares | 1,250,000 | 65,000,000 | ||||||
Selling, General and Administrative Expense | $ 15,991 | |||||||
Dharma Pharmaceuticals LLC [Member] | Maximum [Member] | ||||||||
Retail dispensary | Dispensary | 5 | |||||||
Restricted Stock Units (RSUs) [Member] | ||||||||
Cost Not yet Recognized, Amount | $ 63,591 | $ 63,591 | ||||||
Cost Not yet Recognized, Period for Recognition | 2 years 2 months 15 days | |||||||
Multiple Voting Shares [Member] | Conversion Of Multiple Voting Shares [member] | ||||||||
Voting Rights | 100 | |||||||
Subordinate Voting Shares [Member] | Dharma Pharmaceuticals LLC [Member] | ||||||||
Issuance of shares under business combinations and investments, value | $ 17,259 | |||||||
Subordinate Voting Shares [Member] | GTII Stock and Incentive Plan [Member] | ||||||||
Percentage of maximum number of shares issued under the plan | 10% | |||||||
Super Voting Shares [Member] | Conversion Of Super Voting Shares [member] | ||||||||
Voting Rights | 1,000 | |||||||
Repurchase of Subordinate Voting Shares[Member] | ||||||||
Percentage of Stock Repurchase Program, Authorized | 5% | |||||||
Share Repurchase Program, Authorized, Number of Shares | shares | 2,725,000 | 2,725,000 | 10,486,951 | |||||
Accelerated Share Repurchases, Final Price Paid Per Share | $ / shares | $ 12.27 | |||||||
Share Repurchase Program, Remaining Authorized, Amount | $ 26,700 | $ 26,700 | ||||||
Share Repurchase Program, Authorized, Amount | $ 50,000 |
Income Tax Expense - Schedule o
Income Tax Expense - Schedule of Components of Income Tax Expense (Benefit) (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Income Tax Expense (Benefit), Effective Income Tax Rate Reconciliation, Amount [Abstract] | ||||
Income before Income Taxes | $ 52,817 | $ 39,455 | $ 116,314 | $ 82,496 |
Income Tax Expense | $ 31,899 | $ 25,765 | $ 64,048 | $ 59,401 |
Effective Tax Rate | 60.40% | 65.30% | 55.10% | 72% |
Income Tax Expense - Additional
Income Tax Expense - Additional Information (Detail) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2024 | Jun. 30, 2023 | |
Income Tax Disclosure [Abstract] | ||
Income tax paid | $ 52,904 | $ 52,134 |
Other Income (Expense) - Schedu
Other Income (Expense) - Schedule of Other Nonoperating Income (Expense) (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Fair value adjustments on equity investments | $ (472) | $ (655) | $ 167 | $ (1,134) |
Fair value adjustment on warrants issued | 3,641 | 621 | 1,534 | 2,263 |
Loss from equity method investments | (772) | (432) | (1,100) | (750) |
Other | 67 | 196 | 100 | 275 |
Total Other Income (Expense) | $ 2,464 | $ (270) | $ 701 | $ 654 |
Commitments and Contingencies -
Commitments and Contingencies - Additional of Information (Detail) $ in Thousands | 1 Months Ended | 6 Months Ended | 12 Months Ended |
Aug. 01, 2024 USD ($) | Jun. 30, 2024 USD ($) Lawsuit | Dec. 31, 2023 Lawsuit | |
Subsequent Event [Member] | |||
Disclosure of Commitments and Contingencies [Line Items] | |||
Loss contingency, damages sought, value | $ 7,307 | ||
Construction Commitments [Member] | |||
Disclosure of Commitments and Contingencies [Line Items] | |||
Contractual obligation | $ 5,400 | ||
Pending Litigation [Member] | |||
Disclosure of Commitments and Contingencies [Line Items] | |||
Loss contingency, number of plaintiffs | Lawsuit | 0 | 0 |
Fair Value Measurements - Fair
Fair Value Measurements - Fair Value Measurements, Recurring and Nonrecurring (Detail) - Financial Instruments [Member] - USD ($) $ in Thousands | Jun. 30, 2024 | Jun. 30, 2023 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Cash and Cash Equivalents | $ 196,142 | $ 161,634 |
Investments | 61,412 | 64,361 |
Contingent Consideration Payable | (33,250) | |
Warrant Liability | (1,583) | (3,117) |
Fair Value, Net Asset (Liability) | 255,971 | 189,628 |
Fair Value, Inputs, Level 1 [member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Cash and Cash Equivalents | 196,142 | 161,634 |
Investments | 24,695 | 24,215 |
Contingent Consideration Payable | 0 | |
Warrant Liability | 0 | 0 |
Fair Value, Net Asset (Liability) | 220,837 | 185,849 |
Fair Value, Inputs, Level 2 [member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Cash and Cash Equivalents | 0 | 0 |
Investments | 0 | 0 |
Contingent Consideration Payable | 0 | |
Warrant Liability | 0 | 0 |
Fair Value, Net Asset (Liability) | 0 | 0 |
Fair Value, Inputs, Level 3 [member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Cash and Cash Equivalents | 0 | 0 |
Investments | 36,717 | 40,146 |
Contingent Consideration Payable | (33,250) | |
Warrant Liability | (1,583) | (3,117) |
Fair Value, Net Asset (Liability) | $ 35,134 | $ 3,779 |
Fair Value Measurements - Addit
Fair Value Measurements - Additional Information (Detail) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Disclosure Text Block Supplement [Abstract] | ||
Notes payable | $ 309,743 | $ 308,523 |
Current Portion of Notes Payable | $ 227,265 | $ 2,996 |
Segment Reporting - Schedule of
Segment Reporting - Schedule of Revenues (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Segment Reporting Information [Line Items] | ||||
Revenues | $ 280,147 | $ 252,388 | $ 555,953 | $ 500,924 |
Depreciation and Amortization | 27,985 | 24,234 | 55,760 | 47,735 |
Income Taxes | 31,899 | 25,765 | 64,048 | 59,401 |
Operating Segments [Member] | Consumer Packaged Goods Segment [Member] | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 156,323 | 136,054 | 306,235 | 261,671 |
Depreciation and Amortization | 17,549 | 15,125 | 35,077 | 29,794 |
Income Taxes | 15,494 | 12,437 | 30,079 | 27,062 |
Operating Segments [Member] | Retail Segment [Member] | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 204,656 | 188,044 | 408,434 | 376,922 |
Depreciation and Amortization | 10,436 | 9,109 | 20,683 | 17,941 |
Income Taxes | 16,405 | 13,328 | 33,969 | 32,339 |
Operating Segments [Member] | Intersegment Eliminations and Corporate [Member] | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | (80,832) | (71,710) | (158,716) | (137,669) |
Depreciation and Amortization | 0 | 0 | 0 | 0 |
Income Taxes | $ 0 | $ 0 | $ 0 | $ 0 |
Segment Reporting - Additional
Segment Reporting - Additional Information (Detail) - USD ($) $ in Thousands | Jun. 30, 2024 | Dec. 31, 2023 |
Goodwill | $ 589,691 | $ 589,691 |
Intangible Assets Net | 513,434 | 538,678 |
Consumer Packaged Goods Segment [Member] | ||
Goodwill | 315,889 | 315,889 |
Retail Segment [Member] | ||
Goodwill | 273,802 | 273,802 |
Operating Segments [Member] | Consumer Packaged Goods Segment [Member] | ||
Goodwill | 315,889 | 315,889 |
Intangible Assets Net | 247,011 | 260,186 |
Operating Segments [Member] | Retail Segment [Member] | ||
Goodwill | 273,802 | 273,802 |
Intangible Assets Net | $ 266,423 | $ 278,492 |