0001171843-23-005731.txt : 20230918 0001171843-23-005731.hdr.sgml : 20230918 20230918125246 ACCESSION NUMBER: 0001171843-23-005731 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 12 CONFORMED PERIOD OF REPORT: 20220331 FILED AS OF DATE: 20230918 DATE AS OF CHANGE: 20230918 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Red White & Bloom Brands Inc. CENTRAL INDEX KEY: 0001744345 STANDARD INDUSTRIAL CLASSIFICATION: FINANCE SERVICES [6199] IRS NUMBER: 000000000 STATE OF INCORPORATION: A1 FISCAL YEAR END: 0731 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-55992 FILM NUMBER: 231260658 BUSINESS ADDRESS: STREET 1: 161 BAY STREET STREET 2: SUITE 4010 CITY: TORONTO STATE: A6 ZIP: M5J2S1 BUSINESS PHONE: 6412670555 MAIL ADDRESS: STREET 1: 161 BAY STREET STREET 2: SUITE 4010 CITY: TORONTO STATE: A6 ZIP: M5J2S1 FORMER COMPANY: FORMER CONFORMED NAME: Red White & Blooms Brand Inc. DATE OF NAME CHANGE: 20200508 FORMER COMPANY: FORMER CONFORMED NAME: Tidal Royalty Corp. DATE OF NAME CHANGE: 20180621 6-K 1 f6k_033122.htm FORM 6-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549 

 

 

FORM 6-K

 

 

REPORT OF FOREIGN ISSUER

PURSUANT TO RULE 13a-16 OR 15b-16 OF

THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report: March 31, 2022

 

Commission File Number: 000-55992

 

 

Red White & Bloom Brands Inc.

(Exact name of registrant as specified in its charter)

 

 

789 West Pender Street, Suite 810
Vancouver BC Canada V6C 1H2
(Address of principal executive office)

 

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

 

Form 20-F ☒ Form 40-F ☐

 

 

 

EXHIBIT INDEX

 

Exhibit No. Description
99.1 CEO Certificate ended March 31, 2022
99.2 CFO Certificate ended March 31, 2022
99.3 FS ended March 31, 2022
99.4 MDA ended March 31, 2022
99.5 NR Reports Fiscal results for 2021 and Q1 2022
99.6 CFO Certificate ended June 30, 2022
99.7 CEO Certificate ended June 30, 2022
99.8 Interim FS
99.9 MDA ended June 30, 2022
99.10 NR Reports Fiscal results for Q2 2022

 

 

 

 

 

 

 

 

 

 

SIGNATURES

 

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

 

  Red White & Bloom Brands Inc.  
       
  By: /s/ Edoardo Mattei  
    Edoardo Mattei  
    Chief Financial Officer  
Date: June 30, 2023      

 

 

EX-99.1 2 exh_991.htm EXHIBIT 99.1

Exhibit 99.1

 

 

Form 52-109FV2

Certification of interim filings - venture issuer basic certificate

 

I, Brad Rogers, Chief Executive Officer of Red White & Bloom Brands Inc., certify the following:

 

1.Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Red White & Bloom Brands Inc. (the “issuer”) for the interim period ended March 31, 2022.

 

2.No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

Date: August 2, 2022.

 

(Signed): “Brad Rogers”

 

Brad Rogers

Chief Executive Officer

 

NOTE TO READER

 

In contrast to the certificate required for non-venture issuers under National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (NI 52-109), this Venture Issuer Basic Certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as defined in NI 52-109. In particular, the certifying officers filing this certificate are not making any representations relating to the establishment and maintenance of

 

i)controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

ii)a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in this certificate. Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in NI 52-109 may result in additional risks to the quality, reliability, transparency and timeliness of interim and annual filings and other reports provided under securities legislation.

 

 

EX-99.2 3 exh_992.htm EXHIBIT 99.2

Exhibit 99.2

 

Form 52-109FV2

Certification of interim filings - venture issuer basic certificate

 

I, Brad Rogers, interim Chief Financial Officer of Red White & Bloom Brands Inc., certify the following:

 

1.Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Red White & Bloom Brands Inc. (the “issuer”) for the interim period ended March 31, 2022.

 

2.No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

Date: August 2, 2022.

 

(Signed): “Brad Rogers”

 

Brad Rogers

Interim Chief Financial Officer

 

NOTE TO READER

 

In contrast to the certificate required for non-venture issuers under National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (NI 52-109), this Venture Issuer Basic Certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as defined in NI 52-109. In particular, the certifying officers filing this certificate are not making any representations relating to the establishment and maintenance of

 

i)controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

ii)a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in this certificate. Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in NI 52-109 may result in additional risks to the quality, reliability, transparency and timeliness of interim and annual filings and other reports provided under securities legislation.

 

 

EX-99.3 4 exh_993.htm EXHIBIT 99.3

Exhibit 99.3

 

 

 

 

 

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

 

Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

 

 

 

 

 

 

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notice to Reader Issued by Management

 

Under National Instrument 51-102, Part 4, Subsection 4.3(3)(a), if an auditor has not performed a review of the condensed interim consolidated financial statements, they must be accompanied by a notice to this effect.

 

The accompanying unaudited condensed interim consolidated financial statements have been prepared and are the responsibility of the Company’s management. The Company’s independent auditor has not performed a review of the unaudited condensed interim consolidated financial statements.

 

August 1, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

 

Table of Contents

 

For the Three Months Ended March 31, 2022 and 2021

 

Management's Responsibility for Financial Reporting   1 
      
Condensed Interim Consolidated Financial Statements     
      
Condensed Interim Consolidated Statements of Financial Position   2 
      
Condensed Interim Consolidated Statements of Loss and Comprehensive Loss   3 
      
Condensed Interim Consolidated Statements of Changes in Shareholders' Equity   4 
      
Condensed Interim Consolidated Statements of Cash Flows   5 
      
Notes to the Condensed Interim Consolidated Financial Statements   6 - 49 

 

 

 

 

 

Management's Responsibility For Financial Reporting

 

To the Shareholders of Red White & Bloom Brands Inc.:

 

Management is responsible for the preparation and presentation of the accompanying condensed interim consolidated financial statements, including responsibility for significant accounting judgments and estimates in accordance with International Financial Reporting Standards. This responsibility includes selecting appropriate accounting principles and methods, and making decisions affecting the measurement of transactions in which objective judgment is required.

 

In discharging its responsibilities for the integrity and fairness of the condensed interim consolidated financial statements, management designs and maintains the necessary accounting systems and related internal controls to provide reasonable assurance that transactions are authorized, assets are safeguarded and financial records are properly maintained to provide reliable information for the preparation of the condensed interim consolidated financial statements.

 

The Board of Directors is responsible for overseeing management in the performance of its financial reporting responsibilities. The Board has the responsibility of meeting with management and external auditors to discuss the internal controls over the financial reporting process, auditing matters and financial reporting issues. The Board is also responsible for recommending the appointment of the Company's external auditors.

 

August 1, 2022

 

/s/ Michael Marchese   /s/ Brad Rogers  
Michael Marchese, Director Brad Rogers, Director

 

 

 

1

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Condensed Interim Consolidated Statements of Financial Position

As at March 31, 2022 and December 31, 2021

(Unaudited - Expressed in Canadian Dollars)

 

         

March 31,

2022

    

December 31,

2021

 
ASSETS   Notes           
Current assets               
Cash and cash equivalents       $4,740,618   $818,753 
Prepaid expenses and other assets        5,747,183    3,700,500 
Accounts receivable   7    4,955,299    4,823,696 
Biological assets   8    4,976,803    5,523,061 
Inventory   9    16,683,547    5,991,739 
Loans receivable   13    -    51,129,395 
Assets held for sale   10    54,232,640    55,022,520 
Derivative asset   16    1,218,382    1,218,382 
         92,554,472    128,228,046 
Non-current assets             
Property, plant and equipment, net   11    70,520,034    24,392,475 
Right-of-use assets   12    22,948,013    18,688,257 
Call/put option   14    -    146,774,493 
Goodwill   6, 15    218,445,671    11,890,928 
Intangible assets, net   15    125,212,635    116,893,915 
         437,126,353    318,640,068 
Total assets       $529,680,825   $446,868,114 
                
LIABILITIES AND SHAREHOLDERS' EQUITY               
Current liabilities               
Accounts payable and accrued liabilities       $66,590,278   $27,475,664 
License liability        8,135,473    8,135,473 
Convertible debentures   16    26,829,797    26,017,720 
Current loans payable   18    56,402,036    51,876,994 
Lease liabilities   19    1,932,455    640,159 
Credit facility   17    67,475,316    65,472,909 
Income taxes payable        9,924,822    3,828,818 
         237,290,177    183,447,737 
Non-current liabilities               
Loans payable, net of current portion   18    38,088,824    38,104,234 
Lease liabilities, net of current portion   19    22,110,538    18,634,333 
Deferred income tax liability        7,397,215    7,504,953 
Derivative liability   16    2,326,101    2,326,101 
Total liabilities        307,212,855    250,017,358 
                
Shareholders' equity Share capital   20    320,886,510    282,166,160 
Contributed surplus        14,225,399    14,192,749 
Cumulative translation adjustment        (2,071,447)   (692,849)
Accumulated deficit        (128,303,346)   (116,877,562)
Non-controlling interest   6    17,730,854    18,062,258 
Total shareholders' equity        222,467,970    196,850,756 
                
Total liabilities and shareholders' equity       $529,680,825   $446,868,114 

 

Going concern (Note 2)  

Commitments and contingencies (Note 26)

Subsequent events (Note 28)        

 

Approved and authorized for issuance on behalf of the Board of Directors on August 1, 2022 by:

 

/s/ Michael Marchese  /s/ Brad Rogers  
Michael Marchese, Director Brad Rogers, Director

 

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

 

2

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Condensed Interim Consolidated Statements of Loss and Comprehensive Loss

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

     2022      2021
Note 27
 
   Notes      
Sales       $28,046,801   $11,823,405 
Cost of sales, before fair value adjustments        16,705,335    (4,469,960)
         11,341,466    7,353,445 
Unrealized changes in fair value of biological assets        (2,450,005)   (367,578)
Realized fair value amounts included in inventory sold        276,927    (559,261)
Gross profit        9,168,388    6,426,606 
Expenses
General and administration
        4,696,605    3,755,827 
Salaries and wages        4,307,804    2,947,145 
Depreciation and amortization   11, 15    1,481,045    7,221,964 
Share-based compensation   20    273,000    2,821,297 
Sales and marketing        547,330    929,644 
Consulting fees        49,799    —   
         11,355,583    17,675,877 
Loss from operations before other expenses (income)        (2,187,195)   (11,249,271)
Other expense (income) Finance expense, net        8,003,137    393,373 
Foreign exchange        (1,401,967)   532,285 
Gain on revaluation of call/put option        —      42,492,860 
(Gain) loss on disposal of property, plant and equipment        —      (601)
Revaluation of financial instruments        —      712,000 
Total other expense (income)        6,601,170    44,129,917 
 Loss before income taxes        (8,788,365)   (55,379,188)
Current income tax expense        (2,071,170)   1,508,674 
Net loss        (10,859,535)   (56,887,862)
Loss from discontinued operations   27    (897,653)   —   
Net loss for the period        (11,757,188)   (56,887,862)
Translation adjustment on consolidation of foreign subsidiaries        (1,378,598)   (894,214)
Comprehensive loss       $(13,135,786)  $(57,782,076)

 

Net loss attributable to:

               
Shareholders of the Company        (11,425,784)   (56,887,862)
Non-controlling interests        (331,404)   —   
Comprehensive loss attributable to:               
Shareholders of the Company      (12,804,382)   (57,782,076)
Non-controlling interests      (331,404)   —   
Net loss per share, basic and diluted     $(0.05)  $(0.29)
Weighted average number of outstanding common shares, basic and diluted       236,840,299    196,334,998 

 

 

3

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Condensed Interim Consolidated Statements of Changes in Shareholders' Equity

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

   Share Capital    
   Convertible Series I  Convertible Series II     Non-controlling  Contributed  Translation  Accumulated   
   Notes  Preferred Shares  Preferred Shares  Common Shares  Interests  Surplus  Adjustment  Deficit  Total
      #      $      #      $      #      $      $      $      $      $      $  
 Balance,  January 1,  2021
        3,181,250    5,637,175    113,585,889    46,046,088    191,317,226    178,088,767    —      14,863,863    (1,896,622)   (33,254,492)   209,484,779 
Restricted share units issued   6    —      —      —      —      1,854,645    1,473,657    —      —      —      —      1,473,657 
Share-based compensation   18    —      —      —      —      —      —      —      1,347,641    —      —      1,347,641 
Shares issued debt settlement   18    —      —      —      —      237,500    342,000    —      —      —      —      342,000 
Warrants exercised   18    —      —      —      —      11,021,974    10,718,135    —      (94,705)   —      —      10,623,430 
Stock options exercised   18    —      —      1,200,000    1,430,398    1,375,000    1,162,921    —      (1,888,319)   —      —      705,000 
Foreign translation adjustment        —      —      —      —      —      —      —      —      (894,214)   —      (894,214)
Net loss        —      —      —      —      —      —      —      —      —      (56,887,862)   (56,887,862)
Balances, March 31, 2021        3,181,250    5,637,175    114,785,889    47,476,486    205,806,345    191,785,480    —      14,228,480    (2,790,836)   (90,142,354)   166,194,431 
                                                             
 Balances,  December 31,  2021        3,181,250    5,637,175    92,985,275    46,736,677    260,860,351    229,792,308    18,062,258    14,192,749    (692,849)   (116,877,562)   196,850,756 
 Exercise of  restricted  share units    20    —      —      —      —      260,000    240,350    —      (240,350)   —      —      —   
 Restricted  share units  issued    20    —      —      —      —      —      —      —      273,000    —      —      273,000 
 Preferred  shares  conversion    20    —      —      (3,753,940)   (5,995,355)   4,053,523    5,995,355    —      —      —      —      —   
 Shares issued  for Pharmaco   acquisition        —      —      37,000,000    19,240,000    37,000,000    19,240,000    —      —      —      —      38,480,000 
 Currency   translation  adjustment        —      —      —      —      —      —      —      —      (1,378,598)   —      (1,378,598)
 Net loss        —      —      —      —      —      —      (331,404)   —      —      (11,425,784)   (11,757,188)

 Balances, March 31, 2022

        3,181,250    5,637,175    126,231,335    59,981,322    302,173,874    255,268,013    17,730,854    14,225,399    (2,071,447)   (128,303,346)   

222,467,970 

 

4

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Condensed Interim Consolidated Statement of Cash Flows

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

        2022      2021  
           Note 28  
Operating activities  Notes      
Net loss for the year
       $(11,757,188)  $(56,887,862)
Items not affecting cash:               
 Share-based compensation
        273,000    2,821,297 
Foreign exchange        (1,401,967)   1,210,042 
Revaluation of call/put option   14    —      42,492,860 
Depreciation and amortization   11, 15    1,481,045    6,619,158 
Realized gain in cost of sales        (276,927)   559,261 
Fair value adjustment on biological assets        2,450,005    367,578 
Finance fees        2,595,241    —   
         (6,636,791)   (2,817,666)
Changes in non-cash operating working capital   24    11,677,477    (5,838,035)
         5,040,686    (8,655,701)
Investing activities               
 Purchase of property, plant and equipment
   11    (951,277)   —   
Cash from acquisition   6    747,226    —   
Loan received        —      (8,006,088)
         (204,051)   (8,006,088)
Financing activities               
 Exercise of warrants
   18    —      10,623,430 
Exercise of stock options   20    —      705,000 
Convertible debentures   14    —      14,559,577 
Loans payable repaid   16    —      (4,243,947)
Principal lease repayments        (1,469,706)   (53,582)
         (1,469,706)   21,590,478 
Increase in cash        3,366,929    4,928,689 
Net effects of foreign exchange        554,936    —   
Cash, beginning of period        818,753    1,146,569 
Cash, ending of period       $4,740,618   $6,075,258 
Supplemental disclosure of cash flow information (Note 24)               

 

5

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

1.BACKGROUND AND NATURE OF OPERATIONS

 

Red White & Bloom Brands Inc. (formerly, Tidal Royalty Corp.) (the "Company" or "RWB") was incorporated on March 12, 1980 pursuant to the Business Corporations Act, British Columbia.

 

The Company’s head office and registered office is located at Suite 810 – 789 West Pender Street, Vancouver, British Columbia, V6C 1H2. The Company's common shares currently trade on the Canadian Securities Exchange under the trading symbol "RWB" and in the United States on the OTCQB under the symbol "RWBYF".

 

On April 24, 2020, Tidal Royalty Corp. (“Tidal”) and MichiCann Medical Inc., a private Ontario-based corporation (“MichiCann”) completed an amalgamation structured as a three-cornered amalgamation whereby MichiCann was amalgamated with a newly incorporated subsidiary of Tidal.

 

Immediately prior to the amalgamation, Tidal completed a consolidation of the Tidal common shares on the basis of one post-consolidation Tidal share for every sixteen pre-consolidation Tidal common shares and changed its name from “Tidal Royalty Corp.” to “Red White & Bloom Brands Inc.”. Each MichiCann share was exchanged to one common share and one convertible series II preferred share of the Company. Due to the terms of the exchange ratio, the previous shareholders of MichiCann acquired a controlling interest in Tidal and as such, the amalgamation has been accounted for as a reverse takeover transaction with MichiCann being the resulting issuer for financial reporting purposes.

 

2.GOING CONCERN

 

These condensed interim consolidated financial statements have been prepared on a going concern basis which presumes the realization of assets and discharge of liabilities in the normal course of business for the foreseeable future. As at March 31, 2022, the Company has accumulated losses of $128,303,346 (December 31, 2021 - $116,877,562) since inception, and for the three months ended March 31, 2022, the Company incurred a net loss of $ 11,757,188 (March 31, 2021 - $56,887,862), and had a working capital deficiency of $144,735,705 (December 31, 2021 - working capital deficiency of $55,219,691). As such, there is a material uncertainty related to these events and conditions that may cast significant doubt on the Company's ability to continue as a going concern, and therefore, it may be unable to realize its assets and discharges its liabilities in the normal course of business. The Company’s operations have been historically funded with debt and equity financing, which is dependent upon many external factors and, as such, it may be difficult to rely on additional debt and equity financing when required. The Company may not have sufficient cash to fund the acquisition and development of assets therefore will require additional funding, which if not raised, may result in the delay, postponement, or curtailment of some of its activities.

 

In assessing whether the going concern assumption was appropriate, management took into account all relevant information available about the future, which was at least, but not limited to, the twelve-month period following March 31, 2022. To address its financing requirements, the Company will seek financing through debt and equity financing, asset sales, and rights offering to existing shareholders. While the Company has been successful in obtaining financing to date, and believes it will be able to obtain sufficient funds in the future and ultimately achieve profitability and positive cash flows from operations, the Company’s ability to raise capital may be adversely impacted by: market conditions that have resulted in a lack of normally available financing in the cannabis industry; increased competition across the industry, and overall negative investor sentiment in light of the ongoing COVID-19 pandemic. Accordingly, there can be no assurance that the Company will achieve profitability, or secure financing on terms favorable to the Company or at all.

 

6

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

If the going concern assumption were not appropriate for these condensed interim consolidated financial statements then adjustments would be necessary to the carrying values of assets and liabilities, the reported expenses and the condensed interim consolidated statements of financial position classifications used. Such adjustments could be material.

 

COVID-19

 

The outbreak of the novel strain of coronavirus, specifically identified as “COVID- 19”, has resulted in governments worldwide enacting emergency measures to combat the spread of the virus, including the closure of non-essential businesses. Government measures did not materially disrupt the Company’s operations during the three months ended March 31, 2022. The production and sale of cannabis has been recognized as an essential service across the U.S and the Company has not experienced production delays or prolonged retail closures as a result.

 

The duration and further impact of the COVID-19 outbreak is unknown at this time, as is the efficacy of the government and central bank interventions. Management has been closely monitoring the impact of COVID-19. The Company has implemented various measures to reduce the spread of the virus, including implementing social distancing at its cultivation facilities, manufacturing facilities and dispensaries, enhancing cleaning protocols and encouraging employees to practice preventive measures recommended by governments and health officials.

 

Due to the uncertainty surrounding COVID-19, it is not possible to predict the impact that COVID-19 may have on the business and financial position. In addition, the estimates in the Company’s condensed interim consolidated financial statements may possibly change in the near term as a result of COVID-19 and the effect of any such changes could be material, which has and could continue to result in impairment of long- lived assets including intangibles and goodwill. Management is closely monitoring the impact of the pandemic on all aspects of its business.

 

 

 

 

 

7

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

3.BASIS OF PRESENTATION

 

a)Statement of Compliance

 

These condensed interim consolidated financial statements have been prepared in conformity with International Accounting Standards (“IAS”) 34 – Interim Financial Reporting and do not include all information required for full annual consolidated financial statements in accordance with IFRS and should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2021. These condensed interim consolidated financial statements of the Company and its subsidiaries were prepared using accounting policies consistent with IFRS as issued by the International Accounting Standards Board and interpretations of the IFRS Interpretations Committee (“IFRIC”).

 

The condensed interim consolidated financial statements do not include all the information and disclosures required in the annual audited consolidated financial statements. Accordingly, these condensed interim consolidated financial statements for the three months ended March 31, 2022 and 2021 should be read together with the annual consolidated financial statements for the year ended December 31, 2021 and 2020.

 

The preparation of condensed interim consolidated financial statements in accordance with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are consistent with those disclosed in the notes to the condensed interim consolidated financial statements for the three months ended March 31, 2022. These condensed interim consolidated financial statements were authorized for issue by the Board of Directors on August 1, 2022.

 

b)Basis of Presentation

 

These condensed interim consolidated financial statements have been prepared on a historical cost basis except for biological assets and certain financial instruments classified as fair value through profit or loss, which are measured at fair value, as detailed in Note 21. In addition, these condensed interim consolidated financial statements have been prepared using the accrual basis of accounting, except for cash flow information.

 

c)Basis of Consolidation

 

The condensed interim consolidated financial statements for the three months ended March 31, 2022 and 2021 include the accounts of the Company and its wholly-owned subsidiaries. Subsidiaries are entities controlled by the Company. Control exists when the Company has the power, directly and indirectly, to govern the financial and operating policies of an entity and be exposed to the variable returns from its activities. The financial statements of subsidiaries are included in the condensed interim consolidated financial statements from the date that control commences until the date that control ceases. All inter- company transactions, balances, income and expenses eliminated in full upon consolidation. These condensed interim consolidated financial statements include the accounts of the following active entities:

 

Name of Subsidiary Jurisdiction

Percentage

Ownership

Percentage

Ownership

    2022 2021
MichiCann Medical Inc.    Ontario, Canada 100% 100%
1251881 B.C. Ltd.    British Columbia, Canada 100% 100%
Mid-American Growers, Inc.    Delaware, USA 100% 100%
Mid-American Cultivation LLC    Illinois, USA 100% 100%

 

8

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

RWB Shelby, Inc. Illinois, USA 100% 100%
Real World Business Integration LLC Illinois, USA 100% 100%
RWB Michigan, LLC Michigan, USA 100% 100%
RWB Platinum Vape Inc. California, USA 100% 100%
Vista Prime Management, LLC California, USA 100% 100%
GC Ventures 2, LLC Michigan, USA 100% 100%
RWB Licensing Inc. British Columbia, Canada 100% 100%
RWB Freedom Flower, LLC Illinois, USA 100% 100%
RWB Illinois, Inc. Delaware, USA 100% 100%
Vista Prime 3, Inc. California, USA 100% 100%
PV CBD LLC California, USA 100% 100%
Vista Prime 2, Inc. California, USA 100% 100%
Royalty USA Corp. Delaware, USA 100% 100%
RLTY Beverage 1 LLC Delaware, USA 100% 100%
RLTY Development MA 1 LLC Delaware, USA 100% 100%
RLTY Development Orange LLC Massachusetts, USA 100% 100%
RLTY Development Springfield LLC Massachusetts, USA 100% 100%
Red White & Bloom Florida, Inc. Florida, USA 77% 77%
RWB Florida LLC Florida, USA 77% 77%
PharmaCo, Inc. Michigan, USA 100% -

 

d)Functional and Presentation Currency

 

The Company’s presentation currency, as determined by management, is the Canadian dollar. Management has determined that the functional currency of its parent and Canadian subsidiaries is the Canadian dollar and the functional currency of its United States subsidiaries is the United States dollar. These condensed interim consolidated financial statements are presented in Canadian dollars unless otherwise specified.

 

 

 

 

 

9

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

4.SIGNIFICANT ACCOUNTING POLICIES

 

These condensed interim consolidated financial statements have been prepared using the same accounting policies, significant accounting judgments and estimates, and methods of computation as the annual consolidated financial statements of the Company as at and for the year ended December 31, 2021, as described in Note 4 of those annual audited consolidated financial statements.

 

Accounting Policies Adopted in the Current Period

 

During the three months ended March 31, 2022, the Company adopted Classification of Liabilities as Current or Non-Current (Amendments to IAS 1), which clarifies the guidance on whether a liability should be classified as either current or non-current.

 

The amendments:

 

•  clarify that the classification of liabilities as current or non-current should only be based on rights that are in place "at the end of the reporting period";

 

•  clarify that classification is unaffected by expectations about whether an entity will exercise its right to defer settlement of a liability; and

 

•  make clear that settlement includes transfers to the counterparty of cash, equity instruments, other assets or services that result in extinguishment of the liability.

 

This amendment was effective for annual periods beginning on or after January 1, 2022 and the adoption of this amendment did not have a material impact on the Company's condensed interim consolidated financial statements.

 

5.REVERSE TAKEOVER

 

On April 24, 2020, Tidal and MichiCann entered into a business combination agreement (the “Combination Agreement”). The Combination Agreement was structured as a three-cornered amalgamation whereby MichiCann was combined with a newly incorporated subsidiary of Tidal, forming the Company. The amalgamation resulted in all the issued and outstanding shares of Tidal and MichiCann being exchanged for common shares and convertible series II preferred shares of the Company as described in Note 1.

 

The amalgamation was considered a reverse takeover ("RTO") as the legal acquiree’s (Tidal) former shareholders control the consolidated entity after completion of the amalgamation. Consequently, the legal acquiree (MichiCann) is the accounting acquirer and the historical financial results presented in these condensed interim consolidated financial statements are those of MichiCann.

 

At the time of the amalgamation, Tidal’s assets consisted primarily of cash and receivables and it did not have any inputs and processes capable of generating outputs; therefore, Tidal did not meet the definition of a business. Accordingly, as Tidal did not qualify as a business in accordance with IFRS 3 Business Combinations, the amalgamation did not constitute a business combination; however, by analogy it has been accounted for as a reverse takeover. Therefore, MichiCann, the legal subsidiary, has been treated as the accounting acquirer, and Tidal, the legal parent, has been treated as the accounting acquiree.

 

10

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Upon completion of the amalgamation 375,431,661 Tidal common shares and 50,900,000 Tidal preferred shares were consolidated into 23,464,462 common shares and 3,181,250 convertible series I preferred shares of the Company on the basis of one post-consolidated share for every sixteen pre-consolidation shares. The consideration relating to the deemed shares issued in the reverse acquisition was based on the fair value of common shares of $27,031,042 was based on the market price of $1.152 per share of Tidal on April 24, 2020 and fair value of convertible series I preferred shares of $5,637,175, was estimated using the option pricing model with the following assumptions.

 

Volatility   80%
Risk-free rate   0.319%
Time to liquidation in years   2.0 

 

In addition, exchanged on the reverse takeover 1,186,711 Tidal common share purchase warrants and 1,799,110 Tidal stock options were fair valued on the acquisition date using a Black-Scholes option pricing model and included in the consideration paid by the Company.

 

The Company used Black-Scholes option pricing model to determine the fair value of the warrants and stock options with the following weighted average assumptions:

 

Expected life in years   2.38 
Volatility   80%
Risk-free rate   0.39%
Share price  $1.152 
Dividend yield   0.00%

 

In connection with the amalgamation, the Company issued 7,381,000 common shares and 7,381,000 convertible series II preferred shares to a finder. The fair value of these common shares amounting to $8,502,900 was determined based on the market price of $1.152 per share of Tidal on April 24, 2020 and fair value of convertible series II preferred shares of $13,204,609, was estimated using the option pricing model with the following assumptions.

 

Volatility   80%
Risk-free rate   0.319%
Time to liquidation in years   2.0 

 

As the acquisition was not considered a business combination, the excess of consideration paid over the net assets acquired together with any transaction costs incurred for the amalgamation is expensed as a listing expense in accordance with IFRS 2 Share-Based Payments.

 

Consideration paid:   
Common shares deemed issued  $27,031,042 
Preferred shares deemed issued   5,637,175 
Finder's fee - common shares   8,502,900 
Finder's fee - preferred shares   13,204,609 
Fair value of warrants   303,749 
Fair value of stock options   486,518 
   $55,165,993 

 

11

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Net identifiable assets acquired:   
Cash and cash equivalents  $1,822,156 
Accounts receivable   2,229 
Prepaid expenses   794,538 
Promissory note receivable   4,169,009 
Right-of-use asset   91,402 
Convertible loan receivable   17,597,600 
Accounts payable   (898,303)
Lease liability   (118,119)
   $23,460,512 
Listing expense  $31,705,481 

 

Convertible loan receivable consists of an amount receivable by Tidal Royalty Corp. from MichiCann Medical Inc. with a fair value of $17,597,600 on the date the amalgamation was effectively settled (Note 16).

 

Promissory note receivables were issued to TDMA LLC. During the year ended December 31, 2019, Tidal entered into a definitive Membership Interest Purchase Agreement (the “MIPA”) with TDMA LLC to acquire all of the issued and outstanding equity in TDMA Orange, LLC, a wholly owned subsidiary of TDMA LLC. Pursuant to the terms of the MIPA, Tidal obtains 100% interest in two cultivation licenses and a processing license in the county of Orange, in the Commonwealth of Massachusetts. As consideration, Tidal will forgive the promissory notes including accrued interest. These promissory notes were interest-bearing at 10% per annum and were measured at fair value. The fair value of TDMA loan was estimated using the Discount Cashflow method with following assumptions:

 

Risk adjusted rate - April 24, 2020   18.31% - 18.57%
Risk adjusted rate - December 31, 2020   18.67% - 18.95%

 

6.ACQUISITION

 

During the three months period ended March 31, 2022, the Company completed the following acquisition. Acquisition of Pharmaco, Inc.

 

On February 7, 2022, the Company, through its wholly-owned subsidiary, RWB Michigan, LLC, (RWB Michigan) completed the acquisition of all of the issued and outstanding common shares of Pharmaco, Inc. (the "PharmaCo Acquisition"). Pharmaco is licensed to operate medical marijuana dispensaries and cultivation facilities in the state of Michigan. The Pharmaco Acquisition also includes the sale of eight fully operating dispensaries, two operational indoor cultivation facilities and twenty owned properties for potential additional cultivation and dispensary locations in the state of Michigan.

 

12

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

In accordance with the Company’s accounting policies and IFRS, the measurement period for the PharmaCo Acquisition shall not exceed one year from acquisition date. Accordingly, the accounting for the PharmaCo Acquisition has only been provisionally determined as at February 7, 2022 and March 31, 2022. The following table summarizes the value of consideration paid on the acquisition date and the provisional allocation of the purchase price to the assets and liabilities acquired based on available information. The Company has yet to determine the fair value of the consideration, assets, and liabilities acquired as part of the PharmaCo Acquisition. Once this has been determined, the provisional allocation values may change. These changes may be material.

 

The Company's consideration for the PharmaCo Acquisition was as follows:

 

1.Issuance of 37 million Units of RWB Capital; each Unit consists of one common share and one series II convertible preferred share in the capital of RWB; The Units were issued at a deemed price of CDN $1.04 per Unit.

 

2.Each Series II Preferred Share shall be convertible, in accordance with the formula as set out in the terms in RWB’s articles, at any time or times before April 24, 2022; and

 

3.RWB converted $30 million of previously advanced loans to PharmaCo into preferred shares in PharmaCo issued to RWB Michigan immediately prior to closing which upon issuance RWB Michigan will hold 100% of the ownership of PharmaCo.

 

The Pharmaco Acquisition was accounted for as a business combination in accordance with IFRS 3. The following table summarizes the fair value of consideration paid and the allocation of the purchase price to the assets acquired and liabilities assumed:

 

Consideration paid:   
  Fair value of call/put option
  $146,774,493 
37,000,0000 share Units   38,480,000 
Investment in PharmaCo preferred shares   38,001,000 
   $223,255,493 
Net identifiable assets acquired:
     
Cash  $747,226 
Accounts receivable   1,159,131 
Inventory   5,110,274 
Biological assets   579,004 
Prepaid expenses   985,202 
Other assets   12,092,756 
Property, plant and equipment   47,184,451 
Right-of-use assets   5,053,167 
License   10,133,600 
Current liabilities   (61,249,959)
Lease obligation   (5,264,804)
Goodwill   206,725,445 
   $223,255,493 

 

13

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Revenue and net loss for the period ended March 31, 2022, of the acquiree after the acquisition date, as recorded in the condensed interim consolidated statements of loss and comprehensive loss from February 8, 2022 to March 31, 2022 amounted to $10,734,753 and $1,431,494, respectively. If this transaction had closed on January 1, 2022, the Company estimates it would have recorded revenue of $18,579,379 and a net loss of $2,477,586, resulting in an increase in revenue of $7,844,627 and an increase in net loss of $1,046,092 for the three-month period ended March 31, 2022.

 

During the year ended December 31, 2021, the Company completed the following acquisitions:

 

Acquisition of Acreage Florida, Inc.

 

On April 27, 2021, the Company, through its wholly-owned subsidiary, RWB Florida, LLC, completed the acquisition of all of the issued and outstanding common shares of Acreage Florida, Inc. (the "Florida Acquisition"). Subsequent to the Florida Acquisition, Acreage Florida Inc. changed its name to Red White and Bloom Florida, Inc. (“RWB Florida”). RWB Florida is licensed to operate medical marijuana dispensaries, a processing facility, and cultivation facilities in the state of Florida. The Florida Acquisition also includes the sale of property, an administrative office building and 8 leased stores in prime locations throughout the state of Florida.

 

The Company's consideration for the Florida Acquisition was as follows:

 

1.Aggregate cash consideration of $31,005,829 (US $25,000,000);

 

2.5,950,971 common shares of the Company, subject to a 12 month lock-up agreement pursuant to which one-sixth of the common shares will be released each month commencing six-months post-closing;

 

3.A 13-month secured promissory note in the principal amount of $22,225,631 (US $18,000,000) bearing interest at 8% per annum; and

 

4.A 7-month secured promissory note in the principal amount of $12,347,573 (US $10,000,000) bearing interest at 8% per annum.

 

 

 

14

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The Florida Acquisition was accounted for as a business combination in accordance with IFRS 3. The following table summarizes the fair value of consideration paid and the allocation of the purchase price to the assets acquired and liabilities assumed:

 

Consideration paid:   
Cash  $31,005,829 
5,950,971 common shares   8,747,927 
Secured promissory notes   34,573,204 
   $74,326,960 
Net identifiable assets acquired:
     
Cash  $344,657 
Inventory   379,847 
Biological assets   641,633 
Prepaid expenses   132,459 
Other assets   219,453 
Property, plant and equipment   12,213,013 
Right-of-use assets   18,126,916 
License   49,326,731 
Current liabilities   (299,137)
Lease obligation   (18,126,916)
Goodwill   11,368,304 
   $74,326,960 

 

Revenue and income for the fiscal year ended December 31, 2021, of the acquiree after the acquisition date, as recorded in the consolidated statements of loss and comprehensive loss for the year ended December 31, 2021 amounted to $1,136,061 and $73,651, respectively. If this transaction had closed on January 1, 2021, the Company estimates it would have recorded revenue of $1,678,587 and a net loss of $108,522, resulting in an increase in revenue of $542,526 and an increase in net loss of $35,171 for the year ended December 31, 2021.

 

Subsequent to the Florida Acquisition, RWB Florida raising funds by:

 

-issuing 4.00% of its membership units for a total cash consideration $3,720,900 (US $3,000,000); and

 

-issuing 18.84% membership units for cash consideration of $14,659,287 (US $12,067,209);

 

In connection with the issuance of membership units and convertible debentures (Note 16), RWB Florida incurred total financing costs of $1,574,000. Accordingly, $590,296 of this amount of was classified as a reduction of the non-controlling interest amount.

 

As at December 31, 2021, the total non-controlling interest of RWB Florida was 22.84%. During the three months ended March 31, 2022, $(331,404) of the loss from RWB Florida was attributable to non-controlling interests.

 

The total non-controlling interest as at December 31, 2021 amounted to $ 18,062,258. The total non-controlling interest as at March 31, 2022 amounted to $ 17,730,854.

 

15

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Apopka, Florida

 

On August 4, 2021, the Company closed on the acquisition of a 45,000 square foot greenhouse situated on 4.7 acres of land in Apopka, Florida for a purchase consideration of

 

a)US $750,000 cash paid on closing;

 

b)  US $125,000 in the form of a promissory note payable in 5 monthly installments commencing 30 days post-closing; and

 

c)Issuance of 1,010,656 common shares of the Company at a price of CDN $1.04 for total consideration of $1,051,082.

 

This transaction did not meet the definition of business under IFRS 3. Accordingly, it has been recorded as an asset purchase. The consideration paid was allocated to land in the amount of $601,057 and building in the amount of $1,791,703.

 

During the year ended December 31, 2020, the Company completed the following acquisitions.

 

Mid-American Growers, Inc.

 

On January 10, 2020, the Company acquired 100% of the issued and outstanding shares of Mid-American Growers, Inc. (“MAG”). MAG is a company that cultivates and sells hemp-based products throughout North America. Under the terms of the agreement, the Company paid $31,249,391 in cash and issued rights to receive 17,133,600 common shares of MichiCann with a fair value of $44,984,267.

 

Immediately prior to the RTO on April 24, 2020, 17,133,600 common shares of MichiCann were issued to sellers of MAG, and the 17,133,600 MichiCann shares were converted to 17,133,600 common shares of the Company and 17,133,600 convertible series II preferred shares of the Company (Note 5). 17,133,600 common shares 17,133,600 convertible series II preferred shares were escrowed, and the common shares and convertible series II preferred shares are released as follows: 1,199,352 common shares and 1,199,352 convertible series II preferred shares every month for fourteen months starting on the date that is year following the RTO and 342,669 common shares and 342,669 convertible series II preferred shares on December 24, 2021.

 

The fair value of rights to receive common shares was estimated using option pricing model. Key inputs and assumptions used in the valuation methods as of the acquisition date were as follows:

 

Share price  $2.950 
Volatility   85%
Discount for lack of marketability   11%

 

Included in the agreement is a milestone payment of 2,640,000 common shares of the Company should the MAG sellers reasonably assist the Company in receiving a commercial cultivation license for its facility in Illinois (the “Milestone Event”). There is an additional milestone payment of USD $5,000,0000 should the Milestone Event be completed during calendar year 2020. Concurrently, the Company entered an earn-out agreement with the sellers of MAG whereby the Company will pay a 23% commission on hemp product sales during the period of April 1, 2020 to March 31, 2021. This has been accounted for as a payment for post-combination services and was not added to the purchase price. Based on the actual results, the Company has determined that no earn-out amount is payable by the Company.

 

16

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Concurrent with the closing of the MAG acquisition, MichiCann’s wholly owned subsidiary, RWB Illinois, Inc. acquired an additional 142 acres of land located in Illinois, together with the buildings, plant facilities, structures, building systems fixtures and improvements located thereon and related personal property and intangibles (together with the MAG owned property, the “Illinois Facility”) for USD $2,000,000 pursuant to a real estate purchase agreement made and entered into as of January 10, 2020 between RWB, VW Properties LLC, as seller, and each of the MAG Sellers. The USD $2,000,000 paid to purchase the additional land has been included in the consideration to acquire the issued and outstanding shares of MAG. A pre-existing relationship consisting of an amount receivable by the Company from MAG with a fair value of $1,459,218 on the date of acquisition was effectively settled.

 

The acquisition of MAG was accounted for as a business combination because the acquisition met requirements under IFRS 3. The consideration and net identifiable assets acquired were recorded in the accounts of the Company at its fair values as follows:

 

Consideration paid:   
Cash paid upon closing  $20,644,291 
Cash paid in 2019   10,605,100 
Rights to common shares   44,984,267 
Settlement of pre-existing relationship   1,459,218 
   $77,692,876 
Net identifiable assets acquired:
     
Cash and cash equivalents  $162,204 
Accounts receivable   58,470 
Inventory   4,395,361 
Biological assets   26,842 
Property, plant and equipment   94,197,701 
Goodwill   6,083,036 
Accounts payable   (1,539,657)
Other payable   (656,900)
Deferred tax liability   (25,034,181)
   $77,692,876 

 

If this transaction had closed on January 1, 2020, the Company's revenue for the year ended December 31, 2020 would have increased by $11,557, and net loss for the year would have increased by $342,610. Consolidated revenue and income for the year, of the acquiree after the acquisition date, as recorded in the consolidated statements of loss and comprehensive loss for the year ended December 31, 2020 is $4,071,820 and $12,505,267, respectively.

 

The settlement of a pre-existing relationship consists of an amount receivable by the Company from MAG with a fair value of $1,459,218 on the date of acquisition.

 

17

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

1251881 B.C. Ltd.

 

On June 10, 2020, the Company acquired 100% of the issued and outstanding shares of 1251881 B.C. Ltd. Under the terms of the agreement, the Company issued 13,500,000 common shares and 4,500,000 special warrants as a consideration. The special warrants are automatically convertible into 4,500,000 common shares of the Company should the volume weighted average price of the Company’s common shares be less than $1.50 for the first 180 days following the acquisition date. In connection with the acquisition, the Company issued 1,800,000 common shares to a finder. On December 15, 2020, all special warrants were converted into common shares for the finder's fee.

 

The fair value of special warrants amounting to $4,995,000 was based on the market price of $1.11 per common share of the Company as of the acquisition date. The fair value of finder's fee amounting to $1,998,000 was based on the market price of $1.11 per share as of the acquisition date.

 

The fair value of 13,500,000 common shares amounting to $34,907,000 was determined as a reference to the fair value of net assets acquired in accordance with IFRS 2 requirements.

 

At the time of the acquisition, 1251881 B.C. Ltd.’s assets consisted solely of intangible assets and it did not have any processes capable of generating outputs; therefore 1251881 B.C. Ltd. did not meet the definition of a business under IFRS 3 and the acquisition was accounted for as an asset acquisition. The consideration paid and net identifiable assets acquired were recorded in the accounts of the Company at its fair value determined as follows:

 

Consideration paid:   
Common shares issued  $34,907,000 
Common shares - Finder's fee   1,998,000 
Fair value of special warrants issued   4,995,000 
   $41,900,000 
Net identifiable assets acquired:     
 Intangible assets
  $101,887,000 
License Liability   (59,987,000)
   $41,900,000 

 

Immediately prior to the acquisition, 1251881 B.C Ltd. entered into (i) a retail license agreement with High Times Retail Licensing, LLC (”HT”) whereby 1251881 B.C. Ltd was granted the right-to-use certain intellectual property associated with retail dispensary and local delivery services for cannabis products, cannabis accessories and merchandise in the States of Michigan, Illinois and Florida; and (ii) a product licensing agreement with HT whereby 1251881 B.C. Ltd. was granted an exclusive license to use certain intellectual property related to the commercialization of cannabis products in Michigan, Illinois and Florida and CBD products nationally carrying HT brands.

 

During the year ended December 31, 2021, HT failed to deliver on its obligations to deliver the licensed property in each state they were granted and further failed to perform under the agreements entered into by the Company. As a result, the Company recorded an impairment on the associated intangible assets in the amount of $72,242,048 and reduction of the associated liability in the amount of $53,840,877. This has been presented as a loss on licensing agreement, net in the amount of $18,401,571 on the consolidated statements of loss and comprehensive loss.

 

18

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Platinum Vape LLC

 

On September 14, 2020, a wholly-owned subsidiary of the Company acquired all of the issued and outstanding equity interest of Platinum Vape LLC (“Platinum Vape” or “PV”) in a cash and convertible note payable amounting to USD $35,000,000, comprised of USD $7,000,000 in cash paid at closing, a further USD $13,000,000 in cash payable 120 days after closing and USD $15,000,000 convertible promissory note payable on the third anniversary of closing, which may be converted into Company stock only after 12 months. Concurrently, the Company entered an earn-out agreement with the sellers of PV whereby the Company will pay cash or common shares of the Company with equivalent value of USD $25,000,000 payable based on achievement of the following milestones during the 12-month period immediately following the closing:

 

·USD $7,500,000 paid on PV achieving revenue of USD $80,000,000 and maintain 15% earnings before interest and taxes;

 

·USD $7,500,000 paid on PV achieving revenue of USD $90,000,000 and maintain 15% earnings before interest and taxes; and

 

·USD $10,000,000 paid on PV achieving revenue of USD $100,000,000 and maintain 15% earnings before interest and taxes.

 

During the year ended December 31, 2020, this earn-out amount was accounted for as a payment for post- combination services and was not added to the purchase price. The earn-out expense during the year ended December 31, 2020 amounted to $9,805,500.

 

During the year ended December 31, 2021, the earn-out amount was no-longer considered payable. Accordingly, an earn-out recovery in the amount of $9,401,250 was recorded in the consolidated statements of operations and comprehensive loss.

 

The acquisition of PV was accounted for as a business combination because the acquisition met requirements under IFRS 3. The consideration and net identifiable assets acquired were recorded in the accounts of the Company at its fair value as follows:

 

Consideration paid:   
Cash paid on closing  $9,222,500 
Present value of cash payable 120 days after closing   16,655,835 
Cash to be paid in one year   19,511,124 
Convertible promissory note   17,219,398 
   $62,608,857 
Net identifiable assets acquired:
     
Cash and cash equivalents  $1,745,431 
Accounts receivable   4,188,780 
Prepaid expenses   400,520 
Inventory   3,184,355 
Property, plant and equipment   319,876 
Right-of-use   475,396 
Licenses   29,907,250 
Brand   33,991,500 
Goodwill   281,172 
Accounts payable   (2,416,543)
Lease liability   (475,122)
Loan   (30,628)
Deferred tax liability   (8,963,130)
   $62,608,857 

 

19

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The cash payable 120 days after closing was paid on the January 12, 2021.

 

If this transaction had closed on January 1, 2020, the Company's revenue for the year ended December 31, 2020 would have increased by $14,093,729, and net loss for the year would have decreased by $6,804,672. Consolidated revenue and income for the year, of the acquiree after the acquisition date, as recorded in the consolidated statements of loss and comprehensive loss for the year ended December 31, 2020 is $19,266,708 and $6,804,672, respectively.

 

7.ACCOUNTS RECEIVABLE

 

The Company’s accounts receivable as at March 31, 2022 and 2021 consists of the following:

 

  

 

March 31,

2022

 

    December 31, 2021  
Trade receivables  $6,056,297   $4,906,864 
Sales tax receivable   336,812    279,082 
Other receivable   244,834    237,740 
Provision for sales returns and allowances   (1,682,644)   (599,990)
   $4,955,299   $4,823,696 

  

Sales tax receivable represents excess of input tax credits on purchased goods or services received over sales tax collected on the taxable sales in Canada.

 

  

 

March 31,

2022

 

    December 31,
2021
 
Current  $2,141,598   $3,262,124 
1-30 Days   2,309,021    532,195 
31-60 Days   176,763    186,992 
61-90 Days   105,792    336,770 
91 Days and over   1,323,124    588,783 
Total trade receivables  $6,056,297   $4,906,864 

 

20

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

8.BIOLOGICAL ASSETS

 

The Company’s biological assets consist of 7,595 plants growing as at March 31, 2022 and 10,864 plants as at December 31, 2021. The continuity of biological assets is as follows:

 

  

 

March 31,

2022

 

 

 

December 31,

2021

 

Carrying amount, beginning of period  $5,523,061   $—   
Acquired from PharmaCo acquisition   571,188    —   
Capitalized cost   2,190,145    —   
Fair value adjustment   3,436,803    —   
Transferred to inventory   (6,744,394)   —   
Acquired from Acreage acquisition   —      641,168 
Capitalized cost   —      4,000,190 
Fair value adjustment   —      3,972,360 
Transferred to inventory   —      (3,090,657)
Carrying value, end of year  $4,976,803   $5,523,061 

 

Fair Value Measurement Disclosure

 

The Company measures its biological assets at their fair value less costs to sell. This is determined using a model which estimates the expected harvest yield in grams for plants currently being cultivated, and then adjusts that amount for the expected selling price per gram and also for any additional costs to be incurred, such as post-harvest costs.

 

The following significant unobservable inputs, all of which are classified as level 3 on the fair value hierarchy, were used by management as part of this model:

 

·Selling price – calculated as the weighted average historical selling price for all strains of cannabis sold by the Company, which is expected to approximate future selling prices

 

·Stage of growth – represents the weighted average number of weeks out of the 15 weeks growing cycle that biological assets have reached as of the measurement date

 

·Yield by plant – represents the expected number of grams of finished cannabis inventory which are expected to be obtained from each harvested cannabis plant

 

·Attrition – represents the weighted average percentage of biological assets which are expected to fail to mature into cannabis plants that can be harvested

 

·Post-harvest costs – calculated as the cost per gram of harvested cannabis to complete the sale of cannabis plants post harvest, consisting of the cost of direct and indirect materials and labour related to labeling and packaging

 

Sensitivity Analysis

 

Significant unobservable assumptions used in the valuation of biological assets, including the sensitivities on changes in these assumptions and their effect on the fair value of biological assets, are as follows:

 

     Weighted average assumption     

10% Change

of inputs

 
Selling price per gram  $7.22   $7.94 
Yield by plant   159.72    175.69 
Attrition   16.50%   18.15%
Post-harvest costs ($/gram)  $1.95   $2.14 

 

21

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

As a plant matures the likelihood of wastage declines. As a result, attrition estimates were relatively low in the periods. However, due to the onset of COVID-19, a restricted labour pool forced the Company to prioritize higher margin crops while leaving less profitable plants to die.

 

9.INVENTORY

 

The Company’s inventory as at March 31, 2022 and 2021 consists of the following:

 

     March 31, 2022     

Dec 31,

2021

 
Hemp finished goods  $—     $—   
Cannabis and CBD derivative finished goods   7,918,311    3,710,344 
Cannabis and CBD derivative work-in-process   3,648,036    1,970,185 
Raw materials   4,787,579    206,126 
Consumables and non-cannabis merchandise   329,621    105,084 
   $16,683,547   $5,991,739 

 

During the three months ended March 31, 2022, the total inventory expensed through cost of sales was $6,630,699 (2021 - $4,469,960).

 

10.ASSETS HELD FOR SALE

 

On December 29, 2021, the Company entered into a letter of intent for the sale of the Company’s facility located at 14240 Greenhouse Avenue in Granville, Illinois, USA (the “Granville Facility”) for a price of USD $44,500,000 (the “Granville Transaction”).

 

Accordingly, the Granville Facility has been recorded as assets held for sale and has been written down from its carrying value of $80,023,986 (USD $63,739,746) to its fair value less costs to sell for a total consideration of $54,232,640 December 31, 2021 - $55,022,520) (USD $43,400,000 representing a sales price of USD $44,500,000 less selling costs of USD $1,100,000) as at March 31, 2022. The difference has been recorded as an impairment charge during the year ended December 31, 2021.

 

The Granville Transaction was completed on April 14, 2022. As a result of this disposition, the Company reclassified Mid-American Growers Inc. ("MAG") as discontinued operations. See Note 27 with respect to MAGs revenue, expenses and cash-flows for the three months ended March 31, 2022 and 2021.

 

The assets held for sale transactions during the year ended December 31, 2021 are as follows:

 

Balance at December 31, 2020  $—   
Reclassification from property and equipment (Note 11)   81,334,086 
Impairment   (26,020,708)
Currency translation adjustment   (290,858)
Balance at December 31, 2021  $55,022,520 
Currency translation adjustment   (789,880)
Balance at March 31, 2022  $54,232,640 

 

22

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

11.PROPERTY, PLANT AND EQUIPMENT, NET

 

Property, plant and equipment, net as at March 31, 2022 and December 31, 2021 consists of the following:

 

     Land      Building and Improvements      Machinery and equipment      Total  
Cost                    
Balance, December 31, 2020  $2,879,315   $76,590,398   $12,641,498   $92,111,211 
Acquired from Acreage   434,082    9,152,835    2,626,096    12,213,013 
Acquired from Apopka   167,493    2,225,267    —      2,392,760 
Additions   1,207,146    1,619,166    7,149,605    9,975,917 
Reclassified as assets held for sale                    
(Note 10)   (2,867,103)   (76,605,642)   (12,663,438)   (92,136,183)
Translation adjustment   (20,672)   78,251    900,592    958,171 
Balance, December 31, 2021  $1,800,261   $13,060,275   $10,654,353   $25,514,889 
Acquired from PharmaCo   —      45,161,242    1,045,362    46,206,604 
Additions   —      182,038    769,239    951,277 
Balance, March 31, 2022  $1,800,261   $58,403,555   $12,468,954   $72,672,770 
Accumulated depreciation                    
Balances, December 31, 2020  $—     $4,003,716   $1,395,440   $5,399,156 
Depreciation   —      4,237,999    2,181,769    6,419,768 
Reclassified as assets held for sale                    
(Note 10)   —      (8,080,855)   (2,721,242)   (10,802,097)
Translation adjustment   —      388,906    (283,319)   105,587 
Balances, December 31, 2021  $—     $549,766   $572,648   $1,122,414 
Depreciation   —      322,843    707,479    1,030,322 
Balances, March 31, 2022  $—     $1,319,005   $1,280,127   $2,152,736 
Balances, December 31, 2021  $1,800,261   $12,510,509   $10,081,705   $24,392,475 
Balances, March 31, 2022  $1,800,261   $57,084,550   $11,188,827   $70,520,034 

 

 

 

23

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

12.RIGHT-OF-USE ASSETS

 

     $  
Balance, December 31, 2020   392,188 
Acquired from RWB Florida   18,126,916 
Additions   805,840 
Depreciation for the year   (1,075,322)
Foreign exchange translation   438,635 
Balance, December 31, 2021   18,688,257 
Acquired from PharmaCo   5,053,167 
Depreciation for the period   (456,912)
Foreign exchange translation   (336,499)
Balance, March 31, 2022   22,948,013 

 

13.LOANS RECEIVABLE

 

Loans receivable as at March 31, 2022 and December 31, 2021 consist of the following:

 

    March 31,
2022
     December 31,
2021
 
Advances to PharmaCo Inc.   —     $18,501,780 
Promissory note receivable from PharmaCo Inc.   —      32,627,616 
Total   —     $51,129,396 

 

Advances to PharmaCo Inc.

 

The loan receivable balance amounted to $4,810,000 as at December 31, 2018. During the year ended December 31, 2019, PharmaCo paid $428,671 to the Company. The loan receivable balance was amounting to $4,381,329 as at December 31, 2019.

 

During the year ended December 31, 2020, the Company issued 2,339,200 units consisting of one common share and one convertible series II preferred share to a third-party to pay for $5,848,000 owed by PharmaCo to its related party. The amount of $5,848,000 has been recorded as a loan receivable from PharmaCo. The loan receivable is interest-free and does not have fixed terms of repayment. During the year ended December 31, 2020, the Company advanced additional $854,949 to PharmaCo. The Company advanced a further $2,535,600 during the year ended December 31, 2021.

 

During the three months ended March 31, 2022, the Company acquired all of the issued and outstanding shares of PharmaCo. As a result, the outstanding balance was eliminated upon consolidation.

 

24

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Promissory note receivable from PharmaCo Inc.

 

On June 7, 2019, the Company entered a Promissory Note Agreement (“Promissory Note”) with PharmaCo. Under the terms of this agreement, the Company advanced a principal amount of $30,648,517. The Promissory Note is non-interest bearing, unsecured, and matured on January 2, 2020. On January 2, 2020, the Company agreed to extend the Promissory Note with PharmaCo until January 22, 2021. On January 2, 2021, the Company agreed to extend the Promissory Note with PharmaCo until January 22, 2022.

 

On January 2, 2020, the Company advanced a principal amount of $1,979,099. The Promissory Note is non- interest bearing, unsecured, and matures on January 22, 2021. The funds advanced under the Promissory Note were received from the Bridging Finance Inc. on which date under the credit facility (Note 17). On January 22, 2021, the Company agreed to extend the Promissory Note with PharmaCo until January 22, 2022.

 

During the three months ended March 31, 2022, the Company acquired all of the issued and outstanding shares of PharmaCo. As a result, the outstanding balance was eliminated upon consolidation.

 

14.CALL/PUT OPTION

 

On January 4, 2019, MichiCann entered into a call/put option agreement (the “Call/Put Option Agreement”) with PharmaCo Inc. (“PharmaCo”) and its shareholders (“PharmaCo Shareholders”) pursuant to which the PharmaCo Shareholders granted MichiCann the call right to acquire 100% of the issued and outstanding shares of PharmaCo from the PharmaCo shareholders, and MichiCann granted all of the PharmaCo Shareholders the put right to sell 100% of the issued and outstanding shares of PharmaCo to MichiCann, in exchange for the issuance of 37,000,000 MichiCann common shares in aggregate (subject to standard anti- dilution protections) subject to all state and local regulatory approvals including the approval of the Medical Marihuana Licensing Board and/or the Bureau of Medical Marihuana Regulation within the Department of Licensing and Regulatory Affairs (“LARA”) in the State of Michigan. Each PharmaCo shareholder shall have the right, but not the obligation, as its sole direction, to sell to MichiCann all, but not less than all, of the PharmaCo common shares held by it. 37,000,000 MichiCann common shares will be converted to 37,000,000 common shares and 37,000,000 convertible series II preferred shares of the Company in accordance with the terms outlined in the amalgamation transaction.

 

On January 4, 2019, MichiCann entered a Debenture Purchase Agreement with PharmaCo. Under the terms of this agreement, the MichiCann will advance a principal amount of up to USD $114,734,209. The principal amount of the Opco Debenture is convertible into common shares of PharmaCo at a conversion price equal to the then outstanding balance of the Opco Debenture divided by the total number of PharmaCo common shares then outstanding. As of December 31, 2019, MichiCann has advanced $48,502,029, plus $5,700,400 that was advanced during the year ended December 31, 2018, and was transferred to the OpCo Debenture in 2019. The OpCo Debenture earns interest at 8% per annum and is secured by all real and personal property and interests in the real and personal property of PharmaCo, whether now owned or subsequently acquired. The principal amount and accrued interest of the Opco Debenture outstanding is convertible at any time on or prior to the earlier of the business day immediately preceding: (i) the Maturity Date; and (ii) the date that is 30 days after the Company received LARA’s written approval of the application seeking permission to convert the Opco Debenture and own the common shares of PharmaCo. The OpCo Debenture including all accrued interest has a maturity date of January 4, 2023.

 

OpCo Debenture and call/put option are measured at fair value through profit or loss. OpCo Debenture and call/put option are presented as one financial instrument for a financial statements presentation purpose. The combined fair value of OpCo Debenture and call/put option as of December 31, 2019 was amounting to $55,967,351.

 

25

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The fair value of the convertible debenture and the fair value of the call/put option are measured together as one instrument. The fair value of call/put option component was estimated using a Monte Carlo simulation valuation model. Key inputs and assumptions used for the valuations as of December 31, 2022 was follows:

 

     December 31, 2021  
 

Share Price

  $1.21 
Volatility - MichiCann   80%
Volatility - PharmaCo Inc.   290%
Risk-free rate   0.39% for 1.01 years 
PharmaCo Inc. enterprise value  $154.3 mm 

 

As at December 31, 2021, the combined fair value of the OpCo Debenture, accrued interest and call/put option was determined to be $146,774,493. During the year ended December 31, 2021, the Company recorded a gain on the revaluation of put/call option in the amount $32,054,789 in its consolidated statement of loss and comprehensive loss. During the year ended December 31, 2021, the Company recorded interest in the amount of $2,060,964 in the finance expenses, net, on the consolidated statement of loss and comprehensive loss.

 

As disclosed in Note 6, on February 8, 2022, the Company, through its wholly-owned subsidiary RWB Michigan, LLC, acquired all of the issued and outstanding shares of PharmaCo, Inc. The fair value of put/call option amounting to $146,774,493 was recorded as a part of the consideration paid for the acquisition. No interest income or gain on put/call option was recorded in the condensed interim consolidated statement of loss and comprehensive loss. During the three months ended March 31, 2021, the Company recorded a fair value loss of $42,492,860 in its condensed interim consolidated statement of loss and comprehensive loss.

 

26

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

15.INTANGIBLE ASSETS AND GOODWILL

 

Intangible assets as at March 31, 2022 and December 31, 2021 consist of the following:

 

     Platinum Vapes
License
     Platinum Vapes
Brand
     PharmaCo License      Massachusetts
License
     Florida License      Total  
Cost                  
Balance, December 31, 2020  $28,901,640   $32,848,560   $—     $—     $—      61,750,200 
Additions   —      —      —      4,985,209    49,326,731    54,311,940 
Disposals   —      —      —      —      —      —   
Impairment   —      —      —      —      —      —   
Translation adjustment   (122,580)   (139,320)   —      —      1,093,675    831,775 
                               
Balance, December 31, 2021  $28,779,060   $32,709,240    —     $4,985,209   $50,420,406   $116,893,915 
Additions   —      —      10,133,600    —      —      10,133,600 
Disposals   —      —      —      —      —      —   
Impairment   —      —      —      —      —      —   
Translation adjustment   (413,140)   (469,560)   (136,800)   -71,566    -723,814    (1,814,880)
                               
Balance, March 31, 2022  $28,365,920   $32,239,680   $9,996,800   $4,913,643   $49,696,592   $125,212,635 
                               
Balances, December 31, 2020  $—     $—     $—     $—     $—      —   
Amortization   —      —      —      —      —      —   
Disposals   —      —      —      —      —      —   
Translation adjustment   —      —      —      —      —      —   
                               
Balances, December 31, 2021  $—     $—     $—     $—     $—      —   
Amortization   —      —      —      —      —      —   
Disposals   —      —      —      —      —      —   
Translation adjustment   —      —      —      —      —      —   
                               
Balances, March 31, 2022  $—     $—     $—     $—     $—      —   
                               
Net Book Value                              
Balances, December 31, 2021  $28,779,060   $32,709,240   $—     $4,985,209   $50,420,406    116,893,915 
Balances, March 31, 2022  $28,779,060   $32,709,240   $9,996,800   $4,985,209   $50,420,406    125,212,635 

 

 

The Company has determined that the Platinum Vape License, Platinum Vape Brand, Massachusetts license and Florida License have indefinite lives.

 

During the year ended December 31, 2021, the Company obtained 100% interest in two cultivation licenses and a processing license in the county of Orange, in the Commonwealth of Massachusetts in exchange of these promissory notes and accrued interest totaling to $4,985,209. These licenses have been included in the intangible assets as at March 31, 2022 and December 31, 2021 as indefinite life intangible assets.

 

At the end of each reporting period, the Company assesses whether there were events or changes in circumstances that would indicate that a Cash Generating Unit (“CGU”) or group of CGUs were impaired. The Company considers external and internal factors, including overall financial performance and relevant entity-specific factors, as part of this assessment.

 

27

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

PV Brand and License CGU - The Company’s PV Brand and License represents its operations including development, manufacturing, distribution and sale of cannabis products and accessories within the United States. This CGU is attributed to the Company’s license to operate in the Cannabis industry in the State of California, Michigan, and other states to which the Company is able to enter into its PV License. As a result of the impairment test, management concluded that the carrying value was lower than the recoverable amount and recorded no impairment

 

High Times Retail Licensing Agreement CGU - The Company’s High Times Retail Licensing agreement represents its right to use certain intellectual property associated with retail dispensary and local delivery services for cannabis products, cannabis accessories and merchandise in the states of Michigan, Illinois and Florida. As a result of the impairment test, management concluded that the carrying value was considered impaired in 2021.

 

High Times Product Licensing Agreement CGU - The Company’s High Times Retail Licensing agreement represents its right to use certain intellectual property related to the commercialization of cannabis products in Michigan, Illinois and Florida and CBD products nationally carrying HT brands. As a result of the impairment test, management concluded that the carrying value was considered impaired in 2021.

 

Goodwill arose from the acquisition of MAG, PV, Acreage and PharmaCo. Goodwill as of March 31, 2022 and 2021 was comprised of the following:

 

Balance, December 31, 2020  $6,206,068 
Acquisition on Acreage   11,368,304 
Impairment of MAG   (6,083,036)
Translation adjustment   399,592 
Balance, December 31, 2021  $11,890,928 
Acquisition of Pharmaco   206,725,445 
Translation adjustment   (170,702)
Balance, March 31, 2022  $218,445,671 

 

28

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

16.CONVERTIBLE DEBENTURES

 

The Company's convertible debentures are comprised of the following:

 

     April Debentures      June Debentures  
Proceeds from issuance of convertible debentures  $6,235,562   $25,117,892 
Less: debt issuance costs   —      (983,704)
Net proceeds from issuance of convertible debentures    6,235,562    24,134,188 
Amounts classified as an embedded derivative liability   (495,597)   (3,945,251)
Interest liability classified as a derivative liability   —      (2,935,299)
Amounts classified as convertible debentures at amortized cost  $5,739,965   $17,253,638 
Interest accrued   342,763    1,360,055 
Accretion of interest   62,477    881,637 
Foreign exchange   81,264    295,921 
Carrying value of convertible debentures, December 31, 2021  $6,226,469   $19,791,251 
Interest accrued   124,885    587,923 
Accretion of interest   29,713    449,011 
Foreign exchange   (71,613)   (307,842)
Carrying value of convertible debentures, March 31, 2022  $6,309,454   $20,520,343 

 

The convertible debentures balance as at March 31, 2022 amounted to $ 26,829,797 (December 31, 2021 - $26,017,720).

 

April 23, 2021 Convertible Debenture

 

On April 23, 2021, the Company closed a convertible debenture offering of unsecured convertible debenture units of the Company for gross proceeds of $6,235,562 (US $5,000,000) (the "April Debentures"). The April Debentures mature on April 23, 2024 and bear interest at 8% per annum, accrued monthly and payable at maturity. The outstanding principal amount of the April Debentures are convertible into common shares at a conversion price of USD $2.75 per common share of the Company. Upon conversion, the holder will not be entitled to receive accrued interest. The Company may prepay the April Debentures in cash on or subsequent to the first anniversary date.

 

The April Debentures were determined to be a compound instrument, comprising of a liability and embedded derivative liabilities consisting of a conversion feature and a prepayment option. The fair values of the embedded derivative liability components were measured using a binomial lattice methodology based on a Cox-Ross-Rubenstein approach.

 

The fair value of the derivative liability in connection with the April Debentures amounted to $495,597 on April 23, 2021. The fair value of the derivative liability in connection with the April Debentures amounted to $49,387 as at December 31, 2021 and March 31, 2022.

 

The following range of assumptions were used to value the embedded derivative liabilities during the year ended December 31, 2021 and three months ended March 31, 2022:

 

Share price   $0.42 - $1.56 
Volatility   90 - 97% 
Credit spread   6.80 - 7.55% 
Instrument-specific spread   2.50% - 3.24% 
Risk-free rate   0.32% - 0.83% 
 Term (in years)   2.32 - 3.00 
 Discount on lack of marketability   9.89% - 13% 

 

29

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

June 4, 2021 Convertible Debenture

 

On June 4, 2021, the Company closed a convertible debenture offering of unsecured convertible debenture units of the Company for gross proceeds of $25,117,892 (US $20,112,015) (the "June Debentures"). The June Debentures mature on June 4, 2024 and bear interest at 8% per annum, accrued monthly and payable at maturity. The outstanding principal amount and accrued interest of the June Debentures are convertible into common shares at a conversion price of US $2.75 per common share of the Company. In connection with the June Debentures, the Company agreed to issue 753,385 common shares on the closing date and on the anniversary date and the second anniversary date, the Company shall issue common shares in an amount equal to 4% of the adjusted principal balance at the volume-weighted average trading price for a period of 15 trading days. The Company has the option to prepay the June Debentures in cash at or after the first-anniversary date. The Company has the option to prepay the June Debentures before the first-anniversary date by paying accrued interest as if no prepayment of principal was paid to the Company. In connection with the June Debentures, the Company incurred finders’ fees in the amount $983,704, which was capitalized against the June Debentures. $199,934 of this amount was included in interest expense during the year ended December 31, 2021.

 

The June Debentures were determined to be a compound instrument, comprising of a liability, embedded derivative liabilities consisting of a conversion feature and a prepayment option and a derivative liability related to additional interest payable in a variable number of shares. The fair values of the embedded derivative liability components comprising the conversion feature and a prepayment option were measured using a binomial lattice methodology based on a Cox-Ross-Rubenstein approach. The fair value of the derivative liability and derivative liability related to the additional shares payable on June 4, 2021 amounted to $3,945,251 and $2,935,299, respectively.

 

As at March 31, 2022 and December 31, 2021, the derivative asset in connection with the June Debentures amounted to $1,218,382.

 

The following range of assumptions were used to value the embedded derivative liability/asset during the year ended December 31, 2021 and three months ended March 31, 2022:

 

Share price   $0.42 - $1.56 
Volatility   90 - 97% 
Credit spread   6.80 - 7.55% 
Instrument-specific spread   2.50% - 3.24% 
Risk-free rate   0.32% - 0.83% 
Term (in years)   2.32 - 3.00 
Discount on lack of marketability   9.89% - 13% 

 

Additional Interest Payable

 

The fair value of the derivative liability related to the additional interest payable in variable shares was measured using a Monte Carlo simulation based on modelling the stock price using a Geometric Brownian Motion.

 

As at March 31, 2022 and December 31, 2021, the derivative liability related to the additional shares payable amounted to $2,276,714.

 

30

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The following range of assumptions were used to value this derivative liability:

 

Share price   $0.42 - $1.56 
Volatility   90 - 97% 
Risk-free rate   0.32% - 0.83% 
Term (in years)   2.32 - 3.00 
Discount on lack of marketability   9.89% - 13% 

 

17.CREDIT FACILITY

 

On June 4, 2019, Bridging Finance Inc. (the “Lender”) entered into a credit agreement (the “Credit Agreement”) with the Company and PharmaCo Inc. (“PharmaCo”) (collectively, the “Borrowers”) pursuant to which the Lender established a non-revolving credit facility (the “Facility”) for the Borrowers in a maximum principal amount of $36,610,075 (the “Facility Limit”). The purpose of the Facility was so that the Borrowers can purchase certain real estate and business assets in the state of Michigan, to make additional permitted acquisitions and for general corporate and operating purposes.

 

The obligations under the Facility were due and payable on the earlier of: (a) the termination date (being January 4, 2020); and (b) the acceleration date (being the earlier of the date of an insolvency event or that a demand notice is delivered pursuant to the terms of the Credit Agreement).

 

In respect of the advance made by the Lender to the Borrowers under the Facility, the Borrowers agreed to pay the Lender:

 

(a)  Interest at the prime rate plus 10.55% per annum calculated and compounded monthly, payable monthly in arrears on the last day of each month; and

 

(b)A work fee equal to $909,360 (the “Work Fee”) (paid by the Company).

 

The obligations under the Facility are secured by general security agreements on each Borrower, mortgages on certain owned real property of PharmaCo among other security obligations.

 

As the funds under the Facility (net of the Work Fee, commissions and other transaction expenses of the Lender) were advanced by the Lender directly to MichiCann, MichiCann in turn advanced the funds (net of MichiCann’s transaction expenses) to PharmaCo pursuant to a Promissory Note issued by PharmaCo to MichiCann in the principal amount of $30,648,547 (Note 13).

 

On January 10, 2020, the Facility was amended (the “Amended Facility”) pursuant to an amended and restated agreement between the Lender, MichiCann (as guarantor) and PharmaCo, RWB Illinois, Inc. (“RWB”) and MAG. The Amended Facility consisting of Non-revolving Facility A and Facility B. Non- revolving Facility A for USD$27,000,000 was used to pay the outstanding advances from the bridge financing of CAD$36,610,075. As a result, the old bridge financing facility balance was fully paid.

 

The obligations under the Amended Facility are due and payable on the earlier of:

 

(a)   the termination date (being July 10, 2021 subject to the right of the Borrowers to extend the termination date by paying a 1% fee for two additional six-month periods for a total of 30 months); and

 

(b)  the acceleration date (being the earlier of the date of an insolvency event or that a demand notice is delivered pursuant to the terms of the Amended Facility).

 

31

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The Company exercised the right to extend the termination date on July 10, 2021, and January 10, 2022 became the revised maturity date. In January 2022, the Lender, through its receiver (PWC), agreed in principal to an amended maturity date subject to the completion of the sale of the MAG assets. The MAG assets were subsequently sold and closed on April 28, 2022, with approximately $51.7 million of the proceeds going towards repayment of the obligations to the Lender. The Company and the Lender have agreed to an extension to October 28, 2022, which definitive agreements are currently being finalized.

 

Therefore, the outstanding balance at March 31, 2022 has been treated as a current liability.

 

In respect of the advance made by the Lender to the Borrowers under the Facility, the Borrowers agreed to pay the Lender:

 

(a)   Interest at the prime rate plus 12% per annum calculated and compounded monthly, payable monthly in arrears on the last day of each month;

 

(b)A work fee equal to $1,492,500 during the year ended December 31, 2020; and

 

(c)A work fee equal to $1,332,075 during the year ended December 31, 2021.

 

The work fee of $1,492,500 was recognized as transaction cost and offset against the debt. $817,462 of the total work fee was expensed in the year ended December 31, 2020, and $657,037 of the work fee was expensed in the year ended December 31, 2021.

 

The total interest recorded during the year ended March 31, 2022 was $2,002,407 (2021 - $7,922,884).

 

A continuity of the credit facility balance is as follows:

 

Balances, December 31, 2018  $—   
Original credit agreement   36,610,075 
      
Balances, December 31, 2019  $36,610,075 
Repaid on January 10, 2020  $(36,610,075)
Amended credit agreement   65,490,910 
Work fee recognized contra liability   (1,966,043)
Work fee expensed   1,291,005 
Balances, December 31, 2020  $64,815,872 
Work fee recognized as contra liability   (654,909)
Work fee expensed   1,311,946 
Balances, December 31, 2021  $65,472,909 
Accrued interest   2,002,407 
Work fee expensed   —   
Balances, March 31, 2022  $67,475,316 

 

32

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

18.LOANS PAYABLE

 

Current loans payables as at March 31, 2022 and 2021 are as follow:

 

 

 

 

 

March 31,

2022

 

   

December 31,

2021

 
 City of San Diego - Excise tax payment plan. Original amount of US $828,200 - 7% interest, monthly payment of US $82,820  $611,580   $734,994 
Private loans - original loan of $7,329,616 interest bearing, principal due on demand   250,000    253,170 
Payable to RGR Ltd. - original loan US $11,500,000 - 10%, principal and interest payable due on demand.   19,384,888    14,713,347 
Payable to Oakengate investments - original loan USD
$5,000,000 - 12%, principal and interest payable due on demand
   6,877,815    6,877,815 
Payable to RGR Ltd. - original loan USD $11,500,000 - 12%, principal and interest payable due on demand   3,377,268    3,377,268 
Acreage acquisition 1 - original loan of $12,373,013 - 8% interest, principal and interest payable at maturity, due on November 28, 2021   —      594,650 
Acreage acquisition 2 - original loan of $22,271,424 - 8% interest, principal and interest payable at maturity, due on May 31, 2022   24,660,481    24,065,831 
Payable to Oakshire - original loan of $1,080,947 – non- interest bearing, no fixed payment terms   1,060,910    1,076,362 
Mid-American Growers SBA loan 2 - original loan of
$190,853 – 1% interest, principal and interest payable at maturity on April 6, 2022
   179,094    183,557 

 

Total

  $56,402,036   $51,876,994 

 

33

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Non-current loans payable as at December 31, 2021 and 2020 are as follow:

 

  

 

March 31,

2022

 

   

December 31,

2021

 
Vista Prime Management Ford loan - original loan of $16,218 – 5.90% interest, repayable in monthly installments of principal and interest of $314, maturing on January 12, 2023  $—     $3,610 
Vista Prime Management Ram loan - original loan of $26,872 – 6.10% interest, repayable in monthly installments of principal and interest of $670, maturing on   —      11,800 
July 25, 2023          
Payable to RGR Ltd. - original loan US $19,370,020 - 10%, principal and interest payable at maturity on January 31, 2023   25,022,136    25,022,136 
Payable to DZ Investment. - original loan US $5,400,000
- 8%, principal and interest payable at maturity on September 14, 2023
   6,533,344    6,533,344 
Payable to SDZ Investment. - original loan US
$5,400,000 - 8%, principal and interest payable at maturity on September 14, 2023
   6,533,344    6,533,344 

 

Total

  $38,088,824   $38,104,234 

 

All short-term and long term loans are unsecured and do not have any covenants.

 

19.LEASE LIABILITIES

 

The Company's leases are comprised of leased premises and offices. The Company's lease liabilities as of March 31, 2022 were as follows:

 

Balance, January 1, 2020  $—   
Acquired from PV
   475,122 
Interest expense   6,545 
Lease payments   (75,008)
Foreign exchange   (14,190)
Balance, December 31, 2020   392,469 
Acquired from PV   805,840 
Acquisition of Acreage Florida   18,126,916 
Interest expense   1,423,009 
Lease payments   (1,980,266)
Foreign exchange   506,524 
Balance, December 31, 2021  $19,274,492 
Acquisition of PharmaCo   5,053,167 
Interest expense   1,403,709 
Lease payments   (1,469,706)
Foreign exchange   (218,669)
Balance, March 31, 2022  $24,042,993 

 

34

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The following table presents the contractual undiscounted cash flows for lease obligations as at March 31, 2022:

 

Contractual undiscounted cashflows   
Less than one year   2,250,146 
One to five years   10,137,489 
More than five years   32,940,780 
Total undiscounted lease obligations  $45,328,415 
Current portion  $1,932,455 
Non-current portion   22,110,538 
Total discounted lease obligations  $24,042,993 

 

- The Company has a lease for manufacturing and distribution facility in San Diego, which expires on October 15, 2022. The lease was accounted for as a long-term lease, using an incremental borrowing rate of 6.00%.

 

-  The Company has a lease for manufacturing and distribution facility in Warren, which expires in June 2025. The lease was accounted for as a long-term lease, using an incremental borrowing rate of 10%.

 

-  The Company also has leases for retail stores in Florida, which have terms expiring between December 2024 to January 2040.

 

20.SHARE CAPITAL

 

Authorized Share Capital

 

Unlimited number of common shares without par value.

 

Unlimited number of convertible series I preferred shares without par value, each share convertible into one common share by the holder, and non-voting.

 

Unlimited number of convertible series II preferred shares without par value, each share convertible into one common share by the holder. Upon conversion of series II preferred shares into common shares, preferred shareholders will receive equivalent number of common shares plus an additional 5% common shares for each twelve month period up to twenty-four months.

 

Common Shares

 

Transactions during the three months ended March 31, 2022

 

On February 8, 2022, the Company issued 37,000,000 Share Units to acquire 100% of the issued and outstanding shares of PharmaCo, Inc. at a price of $1.02 per Unit for total consideration of $38,480,000. Each Unit consists of one common share and one convertible series II preferred share. Further details in relation to the acquisition are described in Note 6.

 

35

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

  

2021 Transactions

 

During the year ended December 31, 2021, the Company issued the following common shares, net of share issuance costs, as a result of acquisition of Acreage, the Apopka asset acquisition, conversion of convertible series II preferred shares, debt settlement, exercise of stock options, exercise of RSUs, exercise of warrants and finance charges.

 

     Number of shares      Share capital  
Acquisition of Acreage   5,950,971   $8,747,927 
Apopka asset acquisition   1,010,656    1,051,082 
Conversion of convertible series II preferred shares   32,290,461    11,596,682 
Debt settlement   7,022,312    3,259,469 
Exercise of stock options   1,375,000    903,994 
Exercise of RSU   3,529,145    3,186,970 
Exercise of warrants   16,180,195    20,253,387 
Finance charges   2,184,385    2,704,030 
Total   69,543,125   $51,703,542 

 

On April 28, 2021, the Company issued 5,950,971 common shares to acquire 100% of the issued and outstanding shares of Acreage Florida, Inc. at a price of $1.47 per share for total consideration of $8,747,927. Further details in relation to the acquisition are described in Note 6.

 

On August 4, 2021, the Company issued 1,010,656 common shares of the Company at a price of $1.04 per share for total consideration of $1,051,082 for the Apopka, Florida asset acquisition, as described in Note 6.

 

During the year ended December 31, 2021, the Company issued an aggregate of 32,290,461 common shares for the conversion of 30,246,040 convertible series II preferred shares. As a result of this exercise, $11,596,682 was transferred from convertible series II preferred shares to common shares.

 

During the year ended December 31, 2021, the Company issued 7,022,312 common shares at a weighted average price of $0.46 per common share for an aggregate value of $3,259,469 for the settlement of $5,248,419 of debt. The Company recognized gain of $1,988,950 on this settlement.

 

During the year ended December 31, 2021, the Company issued 1,375,000 common shares and 1,200,000 convertible series II preferred shares as a result of an exercise of 1,375,000 stock options for gross proceeds of $705,000. The weighted average exercise price of all stock options exercises amounted to $0.41 per common share. As a result of these stock option exercises, an aggregate of $1,078,319 was transferred from contributed surplus to common shares and convertible series II preferred shares.

 

During the year ended December 31, 2021, the Company issued 3,529,145 common shares pursuant to the exercise of RSUs. The value of these common shares amounted to $3,186,970.

 

During the year ended December 31, 2021, the Company issued 16,180,195 common shares pursuant to the exercise of warrants for gross proceeds of $15,781,652. As a result of this exercise, contributed surplus in the amount of $4,471,735 was transferred to common shares.

 

During the year ended December 31, 2021, the Company issued 2,184,385 common shares at a weighted average price of $1.24 per share for an aggregate amount of $2,704,030 related to debt. This amount was recorded as contra liability on the consolidated statements of loss and comprehensive loss.

 

36

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

2020 Transactions

 

During the year ended December 31, 2020, the Company issued the following common shares, net of share issuance costs, as a result of acquisition of Mid-American growers, Bought deal, debenture repayment, debt settlement, High times acquisition, reverse takeover, exercise of stock options, exercise of warrants and finance charges.

 

     Number of shares      Share capital  
Bought deal   33,350,000   $17,144,296 
Reverse takeover   23,464,462    27,031,042 
Finance charges   7,381,000    8,502,900 
High times acquisition   19,800,000    41,900,000 
Acquisition of Mid-American growers   17,133,600    17,620,480 
Debenture repayment   500,000    290,000 
Debt settlement   2,339,200    2,292,416 
Exercise of stock options   2,050,000    1,202,074 
Exercise of warrants   1,087,212    739,399 
Total   107,105,474   $116,722,607 

 

Private Placement

 

On September 24, 2020, the Company closed a bought deal offering for a total issuance of 33,350,000 units of the Company at a price of $0.75 per unit for aggregate gross proceeds of $25,012,500, which includes the full exercise of the over-allotment option.

 

Each unit consists of one common share in the capital of the Company (a “Common Share”) and one Common Share purchase warrant (a “Warrant”). Each Warrant entitles the holder thereof to purchase one Common Share at an exercise price of $1.00, for a period of 24 months following the close. If, at any time prior to the expiry date of the Warrants, the volume weighted average price of the Common Shares on the Canadian Securities Exchange (or such other stock exchange where the majority of the trading volume occurs) exceeds $1.50 for 10 consecutive trading days, the Company may provide written notice to the holders of the Warrants by way of a news release advising that the Warrants will expire at 5:00 p.m. (Vancouver time) on the 30th day following the date of such notice unless exercised by the holders prior to such date.

 

The Company paid the Underwriters a cash fee of 6% ($1,500,750) of the aggregate gross proceeds, and an aggregate of 2,001,000 non-transferable compensation warrants, with each compensation warrant being exercisable into units at a price of $0.75 for a period of 24 months following the closing of the Offering. Other transaction fees were also incurred in the amount of $211,482. Net cash proceeds received after the underwriter fee is $23,300,268.

 

A unit price of $0.75 per unit was allocated to a common share and a common share purchase warrant using a relative fair value of $0.58 and $0.178 per common share and common share purchase warrant respectively. The gross proceeds of $19,138,852 and $5,873,648 were allocated to common shares and common shares purchase warrants respectively. The fair value of the common share purchase warrants was determined using a Monte Carlo valuation model with the following main assumptions:

 

Black-Scholes inputs    September 24, 2020  
Risk-free rate   0.23% (2 yrs) 
Exercise price  $1.00 
Stock price  $0.58 
Expected volatility   101%

 

37

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The fair value of the compensation warrants of $894,450 was estimated using both Black-Scholes and Monte Carlo valuation models with the following main assumptions:

 

Black-Scholes inputs    September 24, 2020  
Risk-free rate   0.23% (2 yrs) 
Exercise price  $0.75 
Stock price  $0.58 
Expected volatility   101%

 

Total transaction fees paid in cash and compensation warrants amounted to $2,606,682 which were deducted $1,994,556 and $612,126 from common shares and common shares purchase warrants, respectively.

 

The Company issued 1,411,333 units to settle a debt of $1,058,500, of which 866,666 units were issued to the CEO of the Company.

 

On January 10, 2020, the Company issued 17,133,600 rights to common shares of MichiCann medical Inc. to acquire 100% of the issued and outstanding shares of Mid-American Growers, Inc. Immediately prior to the RTO on April 24, 2020, 17,133,600 common shares of MichiCann were issued to sellers of Mid- American Growers, Inc. and 17,133,600 common shares of MichiCann were converted to 17,133,600 common shares of the Company and 17,133,600 convertible series II preferred shares. The fair value of shares was determined as described in Note 6.

 

On April 24, 2020, the Company issued 23,464,462 common shares and 3,181,250 convertible series I preferred shares pursuant to reverse takeover transaction. The fair value of shares was determined as described in Note 5.

 

On April 24, 2020, the Company issued 7,381,000 common shares and 7,381,000 convertible series II convertible common shares as finance charges pursuant to reverse takeover transaction. The fair value of shares was determined as described in Note 5.

 

On June 10, 2020, the Company issued 15,300,000 common shares and 4,500,000 special warrants to acquire 100% of the issued and outstanding shares of 1251881 B.C. Ltd. The fair value of shares was determined as described in Note 6.

 

On September 24, 2020, the Company closed the bought deal offering for a total issuance of 33,350,000 units of the Company at a price of $0.75 per unit for aggregate gross proceeds of $25,012,500, which includes the full exercise of the over-allotment option.

 

During the year ended December 31, 2020, the Company issued 500,000 common shares to settle $290,000 debenture at a price of $0.58 per share.

 

During the year ended December 31, 2020, the Company issued 2,339,200 common shares and 2,339,200 convertible series II preferred shares to settle $5,848,000 debt to a third-party.

 

During the year ended December 31, 2020, the Company issued 2,050,000 common shares and 2,050,000 convertible series II preferred shares pursuant to the exercise of stock options for gross proceeds of $1,112,500.

 

During the year ended December 31, 2020, the Company issued 1,087,212 common shares and 470,340 convertible series II preferred shares pursuant to the exercise of warrants for gross proceeds of $963,840.

 

38

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Convertible Series I Preferred Shares

 

On April 24, 2020, as a result of the reverse takeover transaction, the Company issued 3,181,250 convertible series I preferred shares to Tidal shareholders. (Note 5)

 

Convertible Series II Preferred Shares

 

During the three months period ended March 31, 2022, 3,753,940 convertible series II preferred shares were converted into common shares on 1:1 basis. The Company issued 299,583 additional common shares as dividend upon conversion of convertible series II preferred shares.

 

During the year ended December 31, 2021, the Company issued and converted the following convertible series II preferred shares, net of share issuance costs, as a result of acquisition of debenture repayment, exercise of stock options and conversion of convertible series II preferred share.

 

     Number of shares      Share capital  
Debenture repayment   8,445,426   $11,407,946 
Conversion to common shares   (30,246,040)   (11,596,682)
Exercise of stock options   1,200,000    879,325 
Total   (20,600,614)  $1,067,711 

 

During the year ended December 31, 2021, the Company issued 8,445,426 convertible series II preferred shares at a price of $1.35 per share, and 4,222,713 share purchase warrants with a fair value of $2,509,965 to settle a debenture with an outstanding amount of $9,376,585. As a result of this settlement, the Company recognized a loss in the amount of $4,541,326. $11,407,946 was recorded as convertible series II preferred shares while the remaining $2,509,965 was recorded in contributed surplus.

 

During the year ended December 31, 2021, the Company issued 1,200,000 convertible series II preferred shares pursuant to the exercise of stock options as in common shares.

 

During the year ended December 31, 2021, 30,246,040 convertible series II preferred share were converted to 32,290,461 common shares resulting in a transfer between convertible series II preferred shares and common shares in the amount of $11,596,682.

 

During the year ended December 31, 2020, the Company issued the following convertible series II preferred shares, net of share issuance costs, as a result of acquisition of MidAmerican growers, debt settlement, conversion of MichiCann shares to RWB shares, exercise of stock options, exercise of warrants and finance charges.

 

     Number of shares      Share capital  
Acquisition of Mid American Growers   17,133,600   $27,363,787 
Conversion of MichiCann shares to RWB shares   84,211,749    $Nil 
Finance charges   7,381,000    13,204,609 
Debt settlement   2,339,200    3,555,584 
Exercise of stock options   2,050,000    1,602,237 
Exercise of warrants   470,340    319,871 
Total   113,585,889   $46,046,088 

 

39

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

On January 10, 2020, the Company 17,133,600 common shares of MichiCann Medical Inc. to acquire 100% of the issued and outstanding shares of MidAmerican Growers, Inc. Immediately prior to the RTO on April 24, 2020, 17,133,600 common shares of MichiCann were issued to sellers of MidAmerican Growers, Inc. and 17,133,600 common shares of MichiCann were converted to 17,133,600 common shares of the Company and 17,133,600 convertible series II preferred shares. The fair value of shares was determined as described in Note 6.

 

On April 24, 2020, the Company issued 84,211,749 convertible series II preferred shares to MichiCann shareholders immediately prior to reverse takeover transaction. No fair value was allocated.

 

On April 24, 2020, the Company issued 7,381,000 common shares and 7,381,000 convertible series II convertible common shares as finance charges pursuant to reverse takeover transaction. The fair value of shares was determined as described in Note 5.

 

During the year ended December 31, 2020, the Company issued 2,339,200 convertible series II preferred shares and 2,339,200 common shares to settle $5,848,000 debt to a third party.

 

During the year ended December 31, 2020, the Company issued 2,050,000 convertible series II preferred shares and 2,050,000 common shares pursuant to the exercise of stock options for gross proceeds of $1,112,500.

 

During the year ended December 31, 2020, the Company issued 470,340 convertible series II preferred shares and 1,087,212 common shares pursuant to the exercise of warrants for gross proceeds of $963,840.

 

Warrants

 

The following warrants were outstanding and exercisable at March 31, 2022:

 

Issue Date  Expiry Date    Exercise
Price
     Number of Warrants Outstanding and Exercisable      Weighted Average
Life
 
September 24, 2020   September 24, 2022  $1.00    18,763,979    0.48 
September 24, 2020   September 24, 2022   0.75    406,826    0.48 
January 14, 2021   January 14, 2023   1.00    25,000    0.79 
January 29, 2021   January 29, 2023   1.00    3,745    0.83 
February 4, 2021   February 4, 2023   1.20    1,000,000    0.85 
February 9, 2021   February 9, 2023   1.00    199,194    0.86 
February 11, 2021   February 11, 2023   1.00    871,732    0.87 
March 11, 2021   March 11, 2023   1.00    487,014    0.94 
May 12, 2021   May 12, 2023   1.15    4,222,713    1.11 
Balance at March 31, 2022     $1.03    25,980,203    0.62 

 

     Number of      Weighted Average  
     Warrants      Exercise Price  
Balances, December 31, 2019    595,340   $1.00 
Issued    41,037,711    1.07 
Exercised    (5,587,215)   0.17 
Cancelled    (694,836)   2.92 
Balances, December 31, 2020    35,351,000   $0.99 
Issued    6,816,887    1.12 
Exercised    (16,187,684)   1.00 
Balances, December 31, 2021 and March 31, 2022    25,980,203   $1.03 

 

40

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Warrant transactions and the number of warrants outstanding are summarized as follows:

 

During the year ended December 31, 2021, the Company issued an aggregate of 1,594,174 pursuant to exercise of broker warrants issued in a bought deal financing agreement. These warrants are exercisable at the price of $1.00 per unit for a period of 24 months.

 

On February 3, 2021, the Company issued 1,000,000 warrants in connection with the issuance of debt. The warrants vest immediately and are exercisable at the price of $1.20 per unit for a period of 24 months.

 

On May 12, 2021, the Company issued 4,222,713 warrants pursuant to the settlement of a debenture as disclosed previously. These warrants are exercisable at the price of $1.15 per unit for a period of 24 months. Fair value of these warrants was determined $2,509,965, and the Company recognized the amount as a loss on the settlement.

 

On April 24, 2020, the Company issued 862,813 warrants to holders of Tidal warrants pursuant to Amended Agreement of the reverse takeover transaction. The warrants are exercisable at the price of $0.80 per common share of the Company.

 

On April 24, 2020, as a result of the completion of the reverse takeover transaction, the Company issued 323,898 warrants towards finder's fee. The warrants are exercisable at the price of $5.28 per common share of the Company.

 

On June 10, 2020, the Company issued 4,500,000 special warrants related to the 1251881 B.C. Ltd. acquisition. The special warrants are automatically convertible into 4,500,000 common shares of the Company should the volume weighted average price of the Company’s common shares be less than $1.50 for the first 180 days following the acquisition date. The 4,500,000 warrants were exercised on December 14, 2020.

 

On September 24, 2020, the Company issued 33,350,000 warrants pursuant to bought deal financing agreement. The warrants are exercisable at the price of $1.00 per common share of the Company for a period of 24 months.

 

On September 24, 2020, the Company issued 2,001,000 warrants to finders pursuant to bought deal financing agreement. The warrants are exercisable at the price of $0.75 per unit for a period of 24 months. The unit consists of one common share of the Company and one warrant exercisable at the price of $1.00 per common share of the Company.

 

The warrants issued during the year ended December 31, 2021 had a fair value of $3,184,380 (December 31, 2020 - $6,155,972) valued using the Black-Scholes option pricing model with the following weighted average assumptions:

 

     2021      2020  
Risk-free interest rate   0.30%   0.20%
Stock price  $1.23   $0.58 
Expected term (in years)   2.00    2.00 
Estimated dividend yield   N/A    N/A 
Estimated volatility   91.34%   101%

 

41

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The risk-free interest rate is based on yields on Bank of Canada bonds that correspond with the term of the warrant contracts. Stock prices are taken from the closing market price on the warrant grant dates. Terms are stated on each warrant contract. There are no dividends on the underlying stock, hence dividends were not considered when running the Black-Scholes option pricing model. Volatility is estimated using the standard deviation of the Company's historical daily stock returns. The expected volatility of the Company's equity instruments was estimated based on the historical vesting method.

 

Options

 

Options transactions and the number of options outstanding are summarized are as follows:

 

     Number of Options      Weighted Average Exercise Price  
Balances, December 31, 2019   7,417,500   $0.80 
Granted   6,657,679    0.37 
Assumed from RTO   1,799,110    0.64 
Exercised   (2,050,000)   0.54 
Cancelled   (775,000)   2.14 
Balances, December 31, 2020   13,049,289    1.42 
Granted   3,595,000    0.70 
Exercised   (1,375,000)   0.51 
Balances, December 31, 2021 and March 31, 2022   15,269,289   $1.26 

 

Issue Date  Expiry Date   

Exercise

Price

    

Number of Stock

Options

    

Weighted Average

Life

 
October 1, 2018 -  October 1, 2023 -               
December 21, 2021  December 21, 2026   $0.40 - $0.93    10,502,500    3.57 
January 15, 2019 -  February 4, 2022 -               
July 27, 2020  July 27, 2025  $1.00    2,550,179    1.87 
June 22, 2018 -  June 22, 2023               
July 6, 2021  July 6, 2025   $1.10 - $5.44    2,216,610    2.11 
Balance at March 31, 2022     $1.26    15,269,289    3.07 

 

On July 27, 2020, the Company adopted a rolling stock option plan (the “Option Plan”), under which the maximum number of common shares reserved for issuance under the Option Plan at any one time shall not exceed at any time 20% of the then issued and outstanding common shares.

 

Under the Option Plan, the Board of Directors may from time to time, in its discretion, grant stock options to directors, officers, employees and consultants of the Company. Pursuant to the Option Plan, the Company may issue options for such period and exercise price as may be determined by the Board of Directors, and in any case not exceeding ten (10) years from the date of grant. The minimum exercise price of an option granted under the Option Plan must not be less than the closing price of the common shares on the date preceding the option grant date.

 

The total number of options awarded to any one individual in any 12 month period shall not exceed 5% of the issued and outstanding common shares as at the grant date.

 

The total number of options awarded to any one Consultant in a 12 month period shall not exceed 2% of the issued and outstanding common shares as of the grant date. The total number of Options awarded in any 12 month period to employees performing investor relations activities for the Company shall not exceed 2% of the issued and outstanding common shares as of the grant date.

 

42

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Stock option transactions during the years ended December 31, 2021 and 2020 are as follows:

 

In connection with the RTO, the Company assumed 1,799,110 Tidal stock options. Vesting periods of these options ranges from 0 to 2 years from the grant dates. The weighted average exercise price is $0.64 per share.

 

During the year ended December 31, 2021, the Company granted 3,595,000 stock options to employees and consultants of the Company. Vesting periods range from 0 to 3 years from the grant dates. The weighted average exercise price of these granted stock options were $0.70 per common share.

 

During the year ended December 31, 2021, an aggregate 1,375,000 stock options were exercised for gross proceeds of $705,000, resulting in the issuance of 1,375,000 common shares and 1,200,000 convertible series II preferred shares. The weighted average exercise price of these stock options exercises amounted to $0.51 per common share. As a result of these stock option exercises, an aggregate of $1,078,319 was transferred from contributed surplus to common shares and convertible series II preferred shares.

 

During the year ended December 31, 2020, the Company granted 6,657,679 stock options to employees and consultants of the Company. Vesting periods range from 0 to 3 years from grant dates. The weighted average exercise price is $0.37 per share.

 

During the year ended December 31, 2020, 2,050,000 options were exercised. The weighted average exercise price is $0.54 per share.

 

During the year ended December 31, 2020, 775,000 options were cancelled. The weighted average exercise price is $2.14 per share.

 

The options granted during the year ended December 31, 2021 had a fair value of $2,136,275 (2020 - $3,983,752) estimated using the Black-Scholes option pricing model with the following weighted average assumptions:

 

     2021      2020  
Risk-free interest rate   1.23%   0.45%
Stock Price  $0.76   $0.77 
Expected term (in years)   5.00    5.00 
Estimated dividend yield   N/A    N/A 
Estimated volatility   88%   105.27%

 

The risk-free interest rate is based on yields on Bank of Canada bonds that correspond with the term of the option contracts. Stock prices are taken from the closing market price on the option grant dates. Terms are stated on each option contract. There are no dividends on the underlying stock, hence dividends were not considered when running the Black-Scholes option pricing model. Volatility is estimated using the standard deviation of the Company's historical daily stock returns. The expected volatility of the Company's equity instruments was estimated based on the historical vesting method.

 

Restricted Share Units

 

The Company has a restricted share plan (the "RSU Plan") that allows the issuance of restricted share units (“RSU”) and deferred share units (“DSU”) Under the terms of the RSU Plan the Company may grant RSUs and DSUs to directors, officers, employees and consultants of the Company. Each RSU gives the participant the right to receive one common share of the Company. The Company may reserve up to a maximum of 20% of the issued and outstanding common shares at the time of grant pursuant to awards granted under the RSU Plan.

 

43

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

During the three months ended March 31, 2022, 260,000 RSUs were exercised. On January 8, 2022, the Company granted 525,000 RSUs to a consultant of the Company that vested immediately. The Company expensed $273,000 in relation to these RSUs as share-based compensation.

 

During the year ended December 31, 2021 and 2020, the Company had the following RSU issuances:

 

·On January 27, 2021, the Company granted 354,645 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.17 per RSU;

 

·On March 31, 2021, the Company granted 174,500 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.43 per RSU;

 

·On April 1, 2021, the Company granted 500,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.43 per RSU;

 

·On May 5, 2021, the Company granted 500,000 RSUs certain to employees of the Company. These RSUs vested immediately and were valued at $1.30 per RSU;

 

·On August 13, 2021, the Company granted 750,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $0.94 per RSU;

 

·On December 22, 2021, the Company granted 135,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $0.41 per RSU;

 

·During the year ended December 31, 2021, 3,529,145 RSUs were exercised resulting in the issuance of 3,529,145 common shares of the Company; and

 

·On October 1, 2020, the Company granted 1,500,000 RSUs to certain employees of the Company. These RSUs vested immediately and expire on October 1, 2025.

 

Total stock-based compensation as a result of the RSU grants during the year amounted to $2,745,255. As a result of these grants and exercises, $441,715 was transferred from contributed surplus to common shares during the year ended December 31, 2021.

 

RSUs transactions and the number of RSUs outstanding are summarized are as follows:

 

     Number of RSU  
Balances, December 31, 2019    —   

Granted

    1,500,000 
Balances, December 31, 2020    1,500,000 
Granted    2,414,145 
Exercised    (3,529,145)
Balances, December 31, 2021    385,000 
Granted    525,000 
Exercised    (260,000)
Balances, March 31, 2022     650,000 

 

44

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

21.FINANCIAL INSTRUMENTS AND RISKS

 

a)Fair Value

 

Assets and liabilities measured at fair value on a recurring basis were presented on the Company’s condensed interim consolidated statements of financial position as at March 31, 2022 and December 31 2021, consisting of cash and cash equivalents, derivative assets, and derivative liabilities.

 

The fair values of other financial instruments, which include accounts receivable, accounts payable and accrued liabilities, loans receivable, loans payable, approximate their carrying values due to the relatively short-term maturity of these instruments.

 

b)Credit Risk

 

Credit risk is the risk of an unexpected loss if a customer or third party to a financial instrument fails to meet its contractual obligations. Financial instruments that are subject to such risk include cash, accounts receivable and loans receivable. Accounts receivable balances are receivable from financial stable companies with good credit history. Included in the accounts receivables is a credit loss allowance in the amount of $1,682,645 as at March 31, 2022 (December 31, 2021 - $599,990). The Company limits its exposure to credit loss by placing its cash with reputable financial institutions. Deposits held with these institutions may exceed the amount of insurance provided on such deposits. The Company is exposed to significant credit risk on its loans receivable. The carrying amount of financial assets represents the maximum credit exposure. The Company mitigates credit risk on loans receivable by monitoring the financial performance of borrowers.

 

c)Currency Risk

 

The Company is exposed to foreign currency risk from fluctuations in foreign exchange rates and the degree of volatility in these rates due to the timing of their accounts payable balances. The risk is mitigated by timely payment of creditors and monitoring of foreign exchange fluctuations by management. As at March 31, 2022 and 2021, the Company did not use derivative instruments to hedge its exposure to foreign currency risk.

 

d)Interest Rate Risk

 

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. Interest earned on cash is at nominal interest rates, and therefore the Company does not consider interest rate risk for cash to be significant.

 

As at March 31, 2022 and 2021, the interest rate on loans receivable, credit facilities, and convertible debentures are fixed based on the contracts in place. As such, the Company is exposed to interest rate risk to the extent as stated on these financial assets and liabilities.

 

e)Liquidity Risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company manages its liquidity risk by forecasting cash flows from operations and anticipated investing and financing activities.

 

As at March 31, 2022, the Company had a cash balance of $4,740,618 (2021 - $818,753) available to apply against short-term business requirements and current liabilities of $237,290,177 (2021 - $183,447,737). All of the liabilities presented as accounts payable and accrued liabilities are due within 120 days of March 31, 2022.

 

45

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

22.RELATED PARTY TRANSACTIONS

 

The following is a summary of related party transactions that occurred during the three months period ended March 31, 2022 and 2021:

 

a)Included in accounts payable and accrued liabilities is $233,931 (March 31, 2021 - $173,010) payable to officers and a director of the Company. Amounts due to related parties have no stated terms of interest and/or repayment and are unsecured.

 

b)Key management personnel include the directors and officers of the Company. Key management compensation consists of the following:

 

     March 31, 2022      March 31, 2021  
Consulting fees paid or accrued to a company controlled by a director of the Company  $253,772   $135,510 
Salary accrued to management of the Company   80,659    37,500 
Share-based compensation   —      128,830 
   $334,431   $301,840 

 

There were no post-employment benefits, termination benefits or other long-term benefits paid to key management personnel for the three months period ended March 31, 2022 and 2021.

 

23.CAPITAL MANAGEMENT

 

The Company monitors its capital structure and makes adjustments according to market conditions in an effort to meet its objectives given the current outlook of the business and industry in general. The Company may manage its capital structure by issuing new shares, repurchasing outstanding shares, adjusting capital spending, or disposing of assets. The capital structure is reviewed by management and the board of directors on an ongoing basis.

 

The Company’s equity comprises of share capital, contributed surplus, warrant reserve, and accumulated deficit. As at March 31, 2022, the Company has a shareholders’ equity of $ 222,467,970 (December 31, 2021 - $196,850,756). Note that included in the condensed interim consolidated statements of financial position presented is a deficit of $(128,303,346) as at March 31, 2022 (December 31, 2021 - $116,877,562). The Company manages capital through its financial and operational forecasting processes.

 

The Company reviews its working capital and forecasts its future cash flows based on operating expenditures, and other investing and financing activities. Selected information is provided to the board of directors of the Company. The Company’s capital management objectives, polices and processes have remained unchanged during the three months ended March 31, 2022. The Company is not subject to any external capital requirements.

 

46

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

24.SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

 

The changes in non-cash working capital items during the three months period ended March 31, 2022 and 2021 are as follows:

 

     March 31, 2022      March 31, 2021  
Prepaid expenses  $(1,061,481)  $992,510 
Accounts receivable   (2,007,503)   (4,324,469)
Accounts payable and accrued liabilities   15,556,734    2,525,352 
Current income tax payable   6,096,004    2,098,437 
Lease liabilities   —      30,632 
Biological assets   (1,324,743)   —   
Inventory   (5,581,534)   (4,618,329)
Loans receivable   —      (9,715,138)
Loans payable   —      3,891,161 
   $11,677,477   $(9,119,844)

 

25.OPERATING SEGMENTS

 

Operating segments are components of the Company that engage in business activities which generate revenues and incur expenses (including intercompany revenues and expenses related to transactions conducted with other components of the Company). The operations of an operating segment are distinct and the operating results are regularly reviewed by the chief operating decision maker (“CODM”) for the purposes of resource allocation decisions and assessing its performance. Reportable segments are Operating segments whose revenues or profit/loss or total assets exceed ten percent or more of those of the combined entity. Key measures used by the CODM to assess performance and make resource allocation decisions include revenues, gross profit and net (loss) income. The Company's business activities are conducted through one operating segment, cannabis and hemp. All revenue is derived from the sale of cannabis and hemp products in the USA.

 

26.COMMITMENTS AND CONTINGENCIES

 

(a)Claims and Litigation

 

A third party consultant worked for the Company in 2017. On or about December 18, 2017, the Company had an oral discussion with the consultant on the compensation of the service the consultant provided. On January 10, 2019, the Company amended the contract, and the consultant signed a full and final release in favor of the Company. Although the Company made full compensation to the consultant according to the amended contract, the consultant filed a statement of claim against the Company on April 26, 2021. The Company is in process of finalizing the defense. The Company does not believe that this claim has merit and it intends to defend the claim.

 

In the normal course of business, the Company is involved in various legal proceedings, the outcomes of which cannot be determined at this time, and, accordingly, no provision has been recorded in these condensed interim consolidated financial statements. Management believes that the resolutions of these proceedings will not have a material unfavorable effect on the Company's condensed interim consolidated financial statements.

 

47

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

(b)Contingencies

 

i)  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 licenses and permits that could result in the Company ceasing operations in that specific state or local jurisdiction. While management believes that the Company is in compliance with applicable local and state regulations at March 31, 2022 and March 31, 2021, cannabis and other regulations continue to evolve and are subject to differing interpretations. As a result, the Company may be subject to regulatory fines, penalties, or restrictions in the future.

 

ii)   On June 4, 2020, the Company acquired certain rights granted from HT Retail Licensing, LLC (“Licensor”) to 1251881 BC Ltd, (“Licensee”), a wholly owned subsidiary of the Company. Under this agreement, the Licensor granted an exclusive, non-transferable, non-assignable right and license to practice High Times Intellectual Property Rights (the “Rights”) related to the Commercialization of Cannabis Products and CBD Products in the Territory - Michigan, Florida and Illinois for Cannabis and in the general US for CBD. The Rights for the State of Florida were denied for use by the OMMU, and the Company did not receive a THC license in the State of Illinois. The first licensing period for Michigan was for a period of 18 months which was completed on December 20, 2021. The Company recorded an accrual of licensing fees commencing on June 4, 2020, up until, and including, March 31, 2022. Subsequent to year end, the Company received a Cease-and-Desist notice from Licensor in respect to the Rights and ceased to be engaged in the manufacturing, sale or licensing of the Rights. Accordingly, the Company has impaired its Right of Use under the licensing agreement and has eliminated any license liabilities remaining after February 27th, 2022. In addition, the company has entered into negotiations with respect to the accrued existing outstanding liabilities to the Licensor and agreed to voluntary non-binding mediation between the Company and the Licensor. The Company has not reached a resolution with the Licensor, as there continues to be a dispute over the amount of licensing fees owned to the licensor and there can be no assurance that a resolution would be favorable to the Company. Notwithstanding the above, the Company’s position remains that there was a failure of the Licensor to perform under the licensing agreements between the parties.

 

27.DISCONTINUED OPERATIONS

 

During the year ended December 31, 2021 and as disclosed in Note 10, the Company entered into a letter of intent for the sale of the Granville Facility. Accordingly, the entire Granville CGU has been classified as a a discontinued operations given it is no longer part of the Company's ongoing business. Additional information with respect to the components of income (loss) and cash flows from discontinued operations are as follows:

 

     March 31, 2022  
Revenue  $139,267 
Cost of sales   141,246 
Gross profit (loss)   (1,979)
    General and administration
   1,929,244 
Salaries and wages   777,972 
Sales and marketing   49,616 
Loss from operations before other expenses (income)   (2,758,811)
Other expense (income)     
Finance expense   (24,925)
(Gain) loss on disposal of property, plant and equipment   (4,742)
Other income   (1,831,491)
Loss before income taxes   (897,653)
Deferred income tax recovery   —   
Net loss from discontinued operations  (897,653)
Net loss per share, basic and diluted on discontinued operations  $(0.01)

Weighted average number of outstanding common shares,

basic and diluted

   236,840,299 

 

48

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.) 

Notes to Condensed Interim Consolidated Financial Statements

For the Three Months Ended March 31, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Cash Flows from Discontinued Operations   
     2022  
 Net cash used in operating activities  $197,627 
 Net cash used in financing activities   (1,851)
 Change in cash and cash equivalents  $194,776 

 

The Company's condensed interim consolidated statement of loss and comprehensive loss for the three months ended March 31, 2021 presented in these financial statements include the results of discontinued operations.

 

28.SUBSEQUENT EVENT

 

Subsequent to the three months ended March 31, 2022, the Company completed the Granville Transaction as disclosed in Note 10.

 

 

 

 

49

 

 

 

 

EX-99.4 5 exh_994.htm EXHIBIT 99.4

Exhibit 99.4

 

 

 

 

Red White & Bloom Brands Inc.

(Formerly Tidal Royalty Corp.)

 

Management’s Discussion and Analysis

 

For the three months ended March 31, 2022

 

Expressed in Thousands of Canadian Dollars unless otherwise noted

 

 

 

1

 

 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

The following management discussion and analysis (“MD&A”) may contain “forward-looking information” within the meaning of Canadian securities legislation (“forward-looking statements”). These forward-looking statements are made as of the date of this MD&A and the Company does not intend, and does not assume any obligation, to update these forward-looking statements, except as required under applicable securities legislation. Forward-looking statements relate to future events or future performance and reflect Company management’s expectations or beliefs regarding future events. In certain cases, forward-looking statements can be identified by the use of words such as “plans”, “expects” or “does not expect”, “is expected”, “budget”, “scheduled”, “estimates”, “forecasts”, “intends”, “anticipates” or “does not anticipate”, or “believes”, or variations of such words and phrases or statements that certain actions, events or results “may”, “could”, “would”, “might” or “will be taken”, “occur” or “be achieved” or the negative of these terms or comparable terminology. In this document, certain forward-looking statements are identified by words including “may”, “future”, “expected”, “intends” and “estimates”. By their very nature forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. The Company provides no assurance that forward-looking statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Accordingly, readers should not place undue reliance on forward-looking statements.

 

Certain forward-looking statements in this MD&A include, but are not limited to the following:

 

the Company’s expansion plans; and

 

its expectations regarding production capacity and production yields

 

The above and other aspects of the Company’s anticipated future operations are forward-looking in nature and, as a result, are subject to certain risks and uncertainties. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, undue reliance should not be placed on them as actual results may differ materially from the forward-looking statements. Such forward-looking statements are estimates reflecting the Company's best judgment based upon current information and involve a number of risks and uncertainties, and there can be no assurance that other factors will not affect the accuracy of such forward-looking statements. Such factors include but are not limited to the Company’s ability to obtain the necessary financing and the general impact of financial market conditions, the yield from marijuana growing operations, product demand, changes in prices of required commodities, competition, government regulations and other risks.

 

Readers are encouraged to read the Company’s public filings with Canadian securities regulators which can be accessed and viewed via the System for Electronic Data Analysis and Retrieval (SEDAR) at www.sedar.com

 

 

2

 

 

INTRODUCTION

 

The following MD&A of Red White & Bloom Brands Inc. (formerly Tidal Royalty Corp.) (the “Company” or “RWB”) should be read in conjunction with the Company’s condensed consolidated financial statements and notes thereto for the three months ended March 31, 2022 and for the year ended December 31, 2021, which are prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and interpretations of the International Financial Reporting Interpretations Committee (“IFRIC”).

 

This document is intended to assist the reader in better understanding operations and key financial results as of the date of this MD&A. The consolidated financial statements and this MD&A have been approved by its Board of Directors. This MD&A is dated August 1, 2022.

 

All dollar amounts referred to in this MD&A are expressed in Canadian dollars except where indicated otherwise.

 

DESCRIPTION OF BUSINESS AND GOING CONCERN

 

Red White & Bloom Brands Inc. (formerly Tidal Royalty Corp.) (the “Company” or “RWB”) was incorporated on March 12, 1980, pursuant to the Business Corporations Act, British Columbia. The shares of the Company are traded on the Canadian Stock Exchange under the trading symbol “RWB” and on the OTCQX under the trading symbol “RWBYF”.

 

The Company’s head office and registered office is located at Suite 810 – 789 West Pender Street, Vancouver, British Columbia, V6C 1H2. On April 24, 2020, Tidal Royalty Corp. (“Tidal”) and a private Ontario company named MichiCann Medical Inc. (“MichiCann”) completed an amalgamation structured as a three-corned amalgamation whereby MichiCann was amalgamated with a newly incorporated subsidiary of Tidal, forming the Company.

 

Immediately prior to the amalgamation, Tidal completed a consolidation of the Tidal common shares on the basis of one post- consolidated Tidal share for every sixteen pre-consolidation Tidal common shares and changed its name from “Tidal Royalty Corp.” to “Red White & Bloom Brands Inc.”. Each MichiCann share was exchanged to one common share and one convertible series II preferred share of the Company. Due to the terms of the exchange ratio, the previous shareholders of MichiCann acquired a controlling interest in Tidal and as such, the amalgamation has been accounted for as a reverse takeover transaction with MichiCann being the resulting issuer for financial reporting purposes.

 

The amalgamation resulted in all the issued and outstanding shares of MichiCann being exchanged for one common share and one convertible series II preferred share of the Company. Holders of MichiCann common share purchase warrants and MichiCann stock options received one replacement warrant or stock option, as applicable, with each exercisable for units consisting of one common share and one convertible series II preferred share.

 

RWB Florida is licensed to operate medical marijuana dispensaries, a processing facility, and a cultivation facility in the state of Florida. RWB owns a property in Sanderson, Florida that includes over 15 acres of land and approximately 110,000 SF facility for cultivation and a 4,000 SF freestanding administrative office building. In addition, the Company owns an operational 45,000 square foot greenhouse situated on 4.7 acres of land in Apopka, Florida. RWB Florida has 8 leased stores in prime locations throughout the state of which 3 are currently open and operating.

 

RWB Platinum Vape (“PV”) operations offer a full product line of premium cannabis products sold at over 700 retailers throughout Michigan, California and Oklahoma. PV product lines include a wide range of disposable and reusable vape cartridges as well as pods in a variety of strain-specific flavors and effects; cannabis-infused chocolates that are carefully crafted, palate driven creations; Gummy Coins based on traditional candy flavors; and Packaged Flower and Pre-rolls.

 

On February 8, 2022, RWB received regulatory approvals and closed the acquisition of PharmCo. PharmaCo was granted a Step 1 prequalification by the Medical Marihuana Licensing Board of the State of Michigan in October 2018 and has been awarded multiple municipal approvals for grower permits (cultivation), manufacturing (including extraction and derivative manufacturing) and provisioning centers (dispensaries).

 

 

3

 

 

PharmaCo owns three indoor cultivation facilities with a cumulative 110,000 square feet and 10 acres of outdoor cultivation. They control 2 locations for processing and currently operate 8 provisioning centers (dispensaries).

 

The Company also owns 100% of RWB Michigan LLC, which is licensed in the State of Michigan for both adult use and medical marijuana. RWB Michigan commenced operations in a 15,000 square foot processing facility in Warren, Michigan in January of 2022.

 

GOING CONCERN

 

These condensed consolidated financial statements have been prepared under the assumption of a going concern, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business. As of March 31, 2022, the Company has accumulated losses of $128,303,346 (December 31, 2021 - $116,877,562) since inception, and for the three months ended March 31, 2022, the Company incurred a net loss of $11,757,188 (March 31, 2021-$56,887,862) and had a working capital deficiency of $144,735,705 (December 31, 2021 – working capital deficiency of $55,219,691). As such, there is a material uncertainty related to these events and conditions that may cast significant doubt on the Company’s ability to continue as a going concern, and therefore, it may be unable to realize its assets and discharge its liabilities in the normal course of business. The Company’s operations are mainly funded with debt and equity financing, which is dependent upon many external factors and may be difficult to raise additional funds when required. The Company may not have sufficient cash to fund the acquisition and development of assets and therefore will require additional funding, which if not raised, may result in the delay, postponement, or curtailment of some of its activities.

 

In assessing whether the going concern assumption was appropriate, Management has taken into account all relevant information available, but not limited to, for the twelve-month period following March 31, 2022. To address its financing requirements, the Company is considering several options including financing through debt and equity financing, asset sales, and rights offering to existing shareholders. The Company will also seek to improve its cash flows by prioritizing certain projects with a greater expected return and reducing operating costs by streamlining its operations and support functions. While the Company has been successful in obtaining financing to date, and believes it will be able to obtain sufficient funds in the future and ultimately achieve profitability and positive cash flows from operations, the Company’s ability to raise capital may be adversely impacted by: market conditions that may result in a lack of normally available financing in the cannabis industry; and increased competition across the industry, and overall negative investor sentiment in light of the ongoing COVID-19 pandemic. Accordingly, there can be no assurance that the Company will achieve profitability, or secure financing on terms favorable to the Company or at all.

 

If the going concern assumption were not appropriate for the condensed consolidated financial statements, then adjustments would be necessary to the carrying values of assets and liabilities, the reported expenses and the statements of financial position classifications used. Such adjustments could be material.

 

RWB focuses its efforts on the United States cannabis industry. During the three months ended March 31, 2022, the Company had operations in the state of Michigan, California, Florida, and Oklahoma.

 

NON-IFRS FINANCIAL MEASURES

 

Management uses certain non-IFRS measures to evaluate the performance of the Company’s business. Non-IFRS measures used by Management do not have any standardized meaning prescribed by IFRS and may not be comparable to similar measures presented by other companies. The company believes that certain investors and analysts use these measures to evaluate a company’s ability to service debt to meet other payment obligations or as a common measurement to value companies in the industry. Such metrics are intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS.

 

The Company calculates EBITDA as net income/loss less current income tax expense, finance expense and depreciation and amortization. The Company believes these definitions are suited to measure the Company’s ability to service debt and to meet other payment obligations.

 

 

4

 

 

Recent Developments

 

On June 15, 2022, RWB entered in an agreement with C3 Industries to license their Platinum Vape™(“PV”) brand in Missouri and Massachusetts.

 

On April 20, 2022, the Company closed on the sale of its Granville, Illinois greenhouse, associated real estate and certain greenhouse equipment to New Branches LLC of California, an arm’s length purchaser, for a total cash purchase price of $56.1 million (US$ 44.5 million). In connection with the closing, the company repaid its secured lender $51.7 million from the proceeds and certain other accrued liabilities totaling approximately $3.8 million. The repayment represented approximately 80% of the outstanding balance due to its secured lender and eliminates $6.2 million of annual interest expense for the company.

 

In addition, the company decided to pivot to an asset-light, brand rich, model in the State of Illinois and will no longer pursue its own THC license through its previously announced definitive agreement to acquire a cultivation license in Shelbyville, Ill. It is anticipated that all Illinois operations for the company shall be reduced to a sales and marketing initiative focusing on distribution of its Platinum Vape™ branded product portfolio going forward, which will provide the company with annualized operating cost reductions in excess of $13 million.

 

On March 31, 2022, RWB announced the debut of PV Live Resin in Michigan. Previously only available in California and Oklahoma, PV Live Resin will be made available in the nearly 400 Michigan dispensaries that carry Platinum products.

 

On February 8, 2022, RWB received all regulatory approvals and closed its acquisition of Pharmaco, Inc. via RWB Michigan, LLC, the Company’s wholly owned subsidiary (“RWB Michigan”), in an all-stock transaction. The transaction was originally announced on July 27, 2020.

 

On January 18, 2022, the Company through its wholly owned subsidiary, RWB Michigan LLC, closed on a lease assignment for a 15,000 sq. ft. manufacturing/processing and distribution facility in Warren, Michigan and was issued both Medical and Adult Use (aka “recreational”) licenses to begin manufacturing medical and adult use cannabis products with all necessary equipment already installed and inspections completed.

 

SELECTED QUARTERLY FINANCIAL INFORMATION

 

    Mar 31, 2022    Dec 31, 2021    Sept 30, 2021    June 30, 2021 
Total revenue  $28,046   $8,249   $8,714   $8,872 
Net income (loss)   (10,859)   (140,975)   732    3,268 
Totals assets   529,680    445,202    538,457    525,627 
Total liabilities   307,212    235,907    324,992    320,055 

 

    Mar 31, 2021    Dec 31, 2020    Sept 30, 2020    June 30, 2020 
Total revenue  $11,431   $14,471   $4,669   $311 
Net income (loss)   53,524    (5,960)   3,836    (23,567)
Totals assets   405,167    439,133    328,985    241,680 
Total liabilities   238,973    229,648    165,652    92,101 

 

 

5

 

 

RESULTS OF OPERATIONS

 

For the three months March 31, 2022, compared to the three months ended March 31, 2021.

 

The Company recorded its operations in Illinois, Mid-American Growers, Inc, (“MAG”) as discontinued operations, accordingly the results of operations for the three months ended March 31, 2022 exclude the operations from MAG.

 

Revenue for the three months ended March 2022 increased significantly compared to the revenue for the same period in 2021. The Company incurred a comprehensive loss amounting to $13.1 million during the three months ended March 31, 2022 (2021- $57.7million). The Company is in the process of streamlining its operations to achieve profitability in the near future.

 

The decrease in comprehensive loss of $44.6 million was mainly attributable to the net effect of:

 

·Increase of $16.2 million in sales, from $11.8 million in 2021 to $28 million in 2022. The increase is related to Cannabis vape product sales generated by PV California, revenue generated by PV Michigan, a partial quarter recognizing revenue from the closing of the PharmaCo transaction in February of 2022, and Cannabis product sales generated by RWB Florida.
·Increase of $12.3 million in cost of sales from $4.4 million in 2021 to $16.7 million in 2022. The increase corresponds with the increase in sales, generated by PV California, RWB Florida and Pharmaco operations.
·Included in gross profit is the fair value adjustment on biological assets. This resulted in income of $2.4 million compared to $0.3 million for the prior year. The fair value is a result of biological product being grown in Florida during the latter part of 2021 and in Michigan in the first part of 2022.
 ·Gross profit increase $2.7 million to $9.1 million from $6.4 million for the same period in 2021 due to the increased profitable product sales and the biological assets being grown in Florida and Michigan.
 ·Decrease of $6.3 million in operating expenses from $17.6 million in 2021 to $11.3million in 2022. Operating expenses are decreasing as management focuses on expansion in an asset lite operating strategy.
·Increase of $0.9 million in general and administration from $3.7 million in 2021 to $4.6million in 2022. The increase is primarily attributed to higher professional fees to support increase in legal and other professional work related to the transactions, capital management and corporate requirements, increase in insurance due to increased business activity and general increases due to increased business activity.
·Increase of $1.4 million in salaries and wages from $2.9million in 2021 to $4.3 million in 2022. The increase was to support management in its effort to build infrastructure necessary for the Company’s growth. The Company added employees in Michigan as the result of the acquisition in 2022. The increase in overall expenses during the year ended December 31, 2021, is in line with management expectations.

 

EBITDA

 

Adjusted EBITDA was calculated as set out below:

 

   March 31,
2022
  March 31
2021
Net loss from continuing operations   (13,135,786)   (57,782,076)
Depreciation and amortization   1,481,045    7,221,964 
Net income tax expense   2,071,170    1,508,674 
Net finance expense   8,003,137    393,373 
Fair value of biological assets   2,450,005    367,578 
Realized fair value amounts in inventory sold   (276,927)   559,261 
Gain on revaluation        43,204,860 
share based compensation   273,000    2,821,297 
Loss from discontinued ops   897,653      
Foreign exchange   (1,401,967)   (532,285)
    361,330    (2,237,354)

 

6

 

 

OUTLOOK

 

Although the company intends to continue to operate in multiple states, making it what is commonly referred to in the cannabis industry as a Multi-State Operator or “MSO”, the Company continues to work on a number of strategies to re- focus its efforts on its house of premium brands and expand its brand presence in an asset light approach vs becoming vertically integrated in each state that it intends to see its brands sold. The company completed a number of transactions, as well as instituted a series of operational decisions, with an aim to strengthen its balance sheet and provide significant operational cost reductions for the balance of 2022;

 

These decisions included:

 

·The sale, and subsequent closing in April 2022, of its Granville, Illinois property to New Branches, LLC, and repayment of over $51 million of secured debt and the elimination of another roughly $4 million of liabilities.
 ·In keeping with its decision to pursue an asset-light model, and the significant delays experienced of its attempts to close on the previously announced acquisition in Shelbyville, Illinois of a THC license and facility, the company decided to no longer pursue its own THC license in the State of Illinois.

 

With the strategic pivot of Illinois complete, and due to a number of factors, RWB has decided to prioritize growth of its Platinum Vape (PV) branded product portfolio, as a result of the restructuring it undertook and new focus on its own brands.

 

The Platinum Vape brand is currently available in California, Oklahoma and Michigan and has been approved for the State of Florida where it will be launched in Q3 of 2022. In addition, the company has entered into licensing agreements that will see PV made available in the States of Massachusetts and Missouri in fiscal 2022.

 

The company has also begun extending the availability of the Platinum Vape branded product lines in each state it operates with an expanded focus on LIVE Resin, THC Gummies, and disposable vape products being made available in Michigan for the first time.

 

The company continues to pursue expansion of its brands in other states along with extensions of its branded offerings to drive incremental revenue and margin.

 

Although current management has demonstrated its ability to raise funds in the past, with the current financial market conditions and global economic uncertainty, there can be no assurance the Company will be able to do so in the future. The financial results and discussion do not include the adjustments that would be necessary should the Company be unable to continue as a going concern. Such adjustments could be material.

 

ACQUISITION

 

During the three months period ended March 31, 2022, the Company completed the following acquisition.

 

Acquisition of Pharmaco, Inc.

 

On February 7, 2022, the Company, through its wholly owned subsidiary, RWB Michigan, LLC, (RWB Michigan) completed the acquisition of all of the issued and outstanding common shares of Pharmaco, Inc. (the "Pharmaco Acquisition"). Pharmaco is licensed to operate medical marijuana dispensaries and cultivation facilities in the state of Michigan. The Pharmaco Acquisition also includes the sale of eight fully operating dispensaries, two operational indoor cultivation facilities and twenty owned properties for potential additional cultivation and dispensary locations in the state of Michigan.

 

 

7

 

 

The Company's consideration for the Pharmaco Acquisition was as follows:

 

1.Each Series II Preferred Share shall be convertible, in accordance with the formula as set out in the terms in RWB’s articles, at any time or times before April 24, 2022;

 

2.RWB converted $30 million of previously advanced loans to PharmaCo into Series II preferred shares in PharmaCo issued to RWB Michigan immediately prior to closing which upon issuance RWB Michigan will hold 100% of the ownership of PharmaCo.

 

The Pharmaco Acquisition was accounted for as a business combination in accordance with IFRS 3. The following table summarizes the fair value of consideration paid and the allocation of the purchase price to the assets acquired and liabilities assumed:

 

Consideration paid:     
Fair value of Call/Put options  $146,774,493 
37,000,0000 Share Units   38,480,000 
Investment in Series II Preferred shares    38,001,000 
   $223,255,493 

 

Net identifiable assets acquired:     
Cash  $747,226 
Accounts receivable   1,159,131 
Inventory   5,110,274 
Biological assets   579,004 
Prepaid expenses   985,202 
Other assets   12,092,756 
Property, plant and equipment   47,184,451 
Right-of-use assets   5,053,167 
License   10,133,600 
Current liabilities   (61,249,959)
Lease obligation   (5,264,804)
Goodwill   206,725,445 
   $223,255,493 

 

Revenue and net loss for the period ended March 31, 2022, of the acquiree after the acquisition date, as recorded in the condensed interim consolidated statements of loss and comprehensive loss from February 8, 2022 to March 31, 2022 amounted to $10,734,753 and $1,431,494, respectively. If this transaction had closed on January 1, 2022, the Company estimates it would have recorded revenue of $18,579,379 and a net loss of $2,477,586, resulting in an increase in revenue of $7,844,627 and an increase in net loss of $1,046,092 for the three month period ended March 31, 2022.

 

 

8

 

 

BIOLOGICAL ASSETS

 

The Company measures its biological assets at their fair value less costs to sell. This is determined using a model which estimates the expected harvest yield in grams for plants currently being cultivated, and then adjusts that amount for the expected selling price per gram and for any additional costs to be incurred, such as post-harvest costs.

 

The following significant unobservable inputs, all of which are classified as level 3 on the fair value hierarchy, were used by management as part of this model:

 

 ·Selling price - calculated as the weighted average historical selling price for all strains of cannabis sold by the Company, which is expected to approximate future selling prices
·Stage of growth - represents the weighted average number of weeks out of the 15 weeks growing cycle that biological assets have reached as of the measurement date
 · Yield by plant – represents the expected number of grams of finished cannabis inventory which are expected to be obtained from each harvested cannabis plant
 ·Attrition – represents the weighted average percentage of biological assets which are expected to fail to mature into cannabis plants that can be harvested
·Post-harvest costs – calculated as the cost per gram of harvested cannabis to complete the sale of cannabis plants post-harvest, consisting of the cost of direct and indirect materials and labor related to labelling and packaging

 

Sensitivity Analysis

 

Significant unobservable assumptions used in the valuation of biological assets, including the sensitivities on changes in these assumptions and their effect on the fair value of biological assets, are as follows:

 

  

Weighted average

assumption

 

10% Change

of inputs

Selling Price  $7.22   $7.94 
Yield by plant   159.72    175.69 
Attrition   16.50%   18.15%
Post-harvest costs ($/gram)  $1.95   $2.14 

 

As of March 31, 2022, the Company had biological assets of $4.9 million. As a plant matures the likelihood of wastage declines. As a result, attrition estimates were relatively low during the period. However, due to the onset of COVID-19, a restricted labor pool forced the Company to prioritize higher margin crops while leaving less profitable plants to die.

 

The Company’s biological assets consist of 6,810 plants as of March 31, 2022 (2021 – $nil). The continuity of biological assets is as follows:

 

Carrying amount, March 31, 2021  $- 
Acquired from Acreage acquisition   641,168 
Capitalized cost   4,000,190 
Fair value adjustment   3,972,360 
Transferred to inventory upon harvest   (3,090,657)
Carrying amount, December 31, 2021  $5,523,061 
Acquired from Pharmaco Acquisition   571,188 
Capitalized cost   2,190,145 
Fair value adjustment   3,436,803 
Transferred to inventory upon harvest   (6,744,394)
Carrying amount, March 31, 2022  $4,976,803 

 

 

9

 

 

The Company’s estimates, by their nature, are subject to changes that could result from volatility of market prices, unanticipated regulatory changes, harvest yields, loss of crops, changes in estimates and other uncontrollable factors that could significantly affect the future fair value of biological assets.

 

These estimates include the following assumptions:

 

(a)Selling price - calculated as the weighted average historical selling price for all strains of cannabis sold by the Company, which is expected to approximate future selling prices

 

(b)Stage of growth - represents the weighted average number of weeks out of the 15-week growing cycle that biological assets have reached as of the measurement date

 

(c)Yield by plant – represents the expected number of grams of finished cannabis inventory which are expected to be obtained from each harvested cannabis plant

 

(d)Attrition – represents the weighted average percentage of biological assets which are expected to fail to mature into cannabis plants that can be harvested

 

Post-harvest costs – calculated as the cost per gram of harvested cannabis to complete the sale of cannabis plants post-harvest, consisting of the cost of direct and indirect materials and labor related to labelling and packaging

 

DISCONTINUED OPERATIONS

 

During the year ended December 31, 2021, the Company entered into a letter of intent for the sale of the Granville Facility. Accordingly, the entire Granville CGU has been classified as discontinued operations given it is no longer part of the Company's ongoing business. Additional information with respect to the components of income (loss) and cash flows from discontinued operations are as follows:

 

    March 31, 2022 
Revenue   $ 
    139,267 
Cost of sales   141,246 
Gross profit (loss)   (1,979)
General and administration   1,929,244 
Salaries and wages   777,972 
Sales and marketing   49,616 
Loss from operations before other expenses (income)   (2,758,811)

 

Other expense (income)     
Finance expense   (24,925)
(Gain) loss on disposal of property, plant and equipment   (4,742)
Other income   (1,831,491)
Loss before income taxes Deferred income tax recovery   (897,653)
Net loss from discontinued operations   (897,653)
Net loss per share, basic and diluted on discontinued operations  $(0.01)
Weighted average number of outstanding common shares, basic and diluted   236,840,299 

 

Cash Flows from Discontinued Operations

 

    March 31, 2022 
Net cash used in operating activities  $197,627 
Net cash used in financing activities   (1,851)
Change in cash and cash equivalents  $194,776 

 

 

10

 

 

LIQUIDITY AND CAPITAL RESOURCES

 

The Company has a history of operating losses and of negative cash flow from operations. The Company will remain reliant on capital markets for future funding to meet its ongoing obligations.

 

The Company’s ability to continue operations is dependent on management’s ability to secure additional financing. Management is actively pursuing such additional sources of financing, and there can be no assurance it will be able to secure additional financing required for its operations. Accordingly, these factors indicate material uncertainties that may cause significant doubt as to the Company’s ability to continue as a going concern.

 

As at March 31, 2022, the Company had working capital of negative $144 million (2021 – negative $46.9 million), consisting of cash in the amount of $4.7 million (2021 - $6 million), prepaid expenses and other assets of $5.7million (2021 - $1.9 million), accounts receivable of $4.9 million (2021 - $11.2 million), inventory of $16.6 million (2021 - $18.8 million), biological assets of $4.9million (2021 - $nil), current portion of loans receivable of $0nill (2021 - $51.1 million), derivative asset of $1.2 million (2021 $nil), net accounts payable and accrued liabilities of $66.5 million (2021 - $22.5 million), convertible debenture of $26.8 million (2021 - $14.5 million), license liabilities of $8.1 million (2021 - $11.9 million), lease liabilities of $24 million (2021 - $0.1 million), credit facility of $67.4 million (2021 - $64.7 million).

 

The Company believes that the current capital resources are not sufficient to pay overhead expenses for the next twelve months and is currently seeking additional funding to fund its overhead expenses and its continuous search for other business opportunities. The Company will continue to monitor the current economic and financial market conditions and evaluate their impact on the Company’s liquidity and future prospects.

 

As of March 31, 2022, the shareholders’ equity of $222 million (2021 - $166 million) consisted of common shares of $255 million (2021 - $191.7 million), convertible series I preferred shares of $5.6 million (2021 - $5.6 million), convertible series II preferred shares of $59.8 million (2021 - $47.4 million), contributed surplus of $14.2 million (2021 - $14.2million), cumulative translation adjustment of $2.0million (2021 - $2.87million), and an accumulated deficit of $128 million (2021 - $90.1 million) and a non-controlling interest of $17.7million (2021 - $nil).

 

 

11

 

 

COMMITMENTS AND CONTINGENCIES

 

A third-party consultant worked for the Company in 2017. On or about December 18, 2017, the Company had an oral discussion with the consultant regarding compensation of the services the consultant provided. On January 10, 2019, the Company amended the contract. Although the Company made full compensation to the consultant according to the amended contract, the consultant filed a statement of claim against the Company on April 26, 2021. The Company is in the process of finalizing the defense. The statement of claim is not clear as to the precise nature of the allegations against the Company or extent of the Company's alleged involvement. Accordingly, and given the very preliminary stage of the proceeding, it is not possible to estimate the likelihood of liability against the Company or, if there is any liability exposure.

 

On June 4th, 2020, RWB acquired certain rights granted from HT Retail Licensing, LLC (“Licensor”) to 1251881 BC Ltd, (“Licensee”), a wholly owned subsidiary of the Company. Under the agreement Licensor granted an exclusive, non- transferrable, non-assignable right and license to practice High Times Intellectual Property Rights (the “Rights”) related to the Commercialization of Cannabis Products and CBD Products in the Territory - Michigan, Florida and Illinois for Cannabis and in the general US for CBD. The Rights for the State of Florida were denied for use by the OMMU, and the Company did not receive a THC license in the State of Illinois. The first licensing period for Michigan was for a period of 18 months which was completed on December 20, 2021. RWB has recorded an accrual of licensing fees commencing on June 4, 2020, up until, and including, December 31, 2021. During the period, RWB received a Cease-and-Desist notice from Licensor in respect to the Rights and ceased to be engaged in the manufacturing, sale or licensing of the Rights. Accordingly, the company has impaired its Right of Use under the licensing agreement and has eliminated any license liabilities remaining after February 27th, 2022. In addition, the company has entered into negotiations with respect to the accrued existing outstanding liabilities to the Licensor and agreed to voluntary non-binding mediation between the Company and the Licensor. The Company has not reached a resolution with the Licensor, as there continues to be a dispute over the amount of licensing fees owned to the licensor and there can be no assurance that a resolution would be favorable to the Company. Notwithstanding the above, the Company’s position remains that there was a failure of the Licensor to perform under the licensing agreements between the parties.

 

In the normal course of business, the Company is involved in various legal proceedings, the outcomes of which cannot be determined at this time, and, accordingly, no provision has been recorded in these condensed consolidated financial statements. Management believes that the resolutions of these proceedings will not have a material unfavorable effect on the Company's condensed consolidated financial statements.

 

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 licenses and permits that could result in the Company ceasing operations in that specific state or local jurisdiction. While management believes that the Company is in compliance with applicable local and state regulations on March 31, 2022, cannabis and other regulations continue to evolve and are subject to differing interpretations. As a result, the Company may be subject to regulatory fines, penalties, or restrictions in the future.

 

 

12

 

 

OUTSTANDING SHARE DATA

 

Authorized Share Capital

 

Unlimited number of common shares without par value.

 

Unlimited number of convertible series I preferred shares without par value, each share convertible into one common share by the holder, and non-voting.

 

Unlimited number of convertible series II preferred shares without par value, each share convertible into one common share by the holder. Upon conversion of series II preferred shares into common shares, preferred shareholders will receive equivalent number of common shares plus an additional 5% common shares for each twelve month period up to twenty-four months.

 

Common Shares

 

Transactions during the three months ended March 31, 2022

 

On February 8, 2022, the Company issued 37,000,000 Share Units to acquire 100% of the issued and outstanding shares of PharmaCo, Inc.at a price of $1.02 per Unit for total consideration of $38,480,000. Each Unit consists of one common share and one convertible series II preferred share.

 

Transactions during 2021

 

During the year ended December 31, 2021, the Company issued the following common shares net of issuance costs, as a result of acquisition of Acreage, the Apopka asset acquisition, conversion of convertible series II preferred shares, debt settlement, exercise of stock options, exercise of RSUs, exercise of warrants and finance charges.

 

    

Number

of shares

    

Share

capital

 
Acquisition of Acreage   5,950,971   $8,747,927 
Apopka asset acquisition   1,010,656    1,051,082 
Conversion of convertible series II preferred shares   32,290,461    11,596,682 
Debt settlement   7,022,312    3,259,469 
Exercise of stock options   1,375,000    903,994 
Exercise of RSU   3,529,145    3,186,970 
Exercise of warrants   16,180,195    20,253,387 
Finance charges   2,184,385    2,704,030 
Total   69,543,125   $51,703,542 

 

On April 28, 2021, the Company issued 5,950,971 common shares to acquire 100% of the issued and outstanding shares of Acreage Florida, Inc. at a price of $1.47 per share for total consideration of $8,747,927.

 

On August 4, 2021, the Company issued 1,010,656 common shares of the Company at a price of $1.04 per share for total consideration of $1,051,082 for the Apopka, Florida asset acquisition, as described in Note 6.

 

During the year ended December 31, 2021, the Company issued an aggregate of 32,290,461 common shares for the conversion of 30,246,040 convertible series II preferred shares. As a result of this exercise, $11,596,682 was transferred from convertible series II preferred shares to common shares.

 

 

13

 

 

During the year ended December 31, 2021, the Company issued 7,022,312 common shares at a weighted average price of $0.46 per common share for an aggregate value of $3,259,469 for the settlement of $5,248,419 of debt. The Company recognized gain of $1,988,950 on this settlement.

 

During the year ended December 31, 2021, the Company issued 1,375,000 common shares and 1,200,000 convertible series II preferred shares as a result of an exercise of 1,375,000 stock options for gross proceeds of $705,000. The weighted average exercise price of all stock options exercises amounted to $0.41 per common share. As a result of these stock option exercises, an aggregate of $1,078,319 was transferred from contributed surplus to common shares and convertible series II preferred shares.

 

During the year ended December 31, 2021, the Company issued 3,529,145 common shares pursuant to the exercise of RSUs. The value of these common shares amounted to $3,186,970.

 

During the year ended December 31, 2021, the Company issued 16,180,195 common shares pursuant to the exercise of warrants for gross proceeds of $15,781,652. As a result of this exercise, contributed surplus in the amount of

 

$4,471,735 was transferred to common shares.

 

During the year ended December 31, 2021, the Company issued 2,184,385 common shares at a weighted average price of $1.24 per share for an aggregate amount of $2,704,030 related to debt. This amount was recorded as contra liability on the consolidated statements of loss and comprehensive loss.

 

Convertible Series II Preferred Shares

 

During the three months period ended March 31, 2022, 3,753,940 convertible series II preferred shares were converted into common shares on 1:1 basis. The Company issued 299,583 additional common shares as dividend upon conversion of convertible series II preferred shares.

 

During the year ended December 31, 2021, the Company issued and converted the following convertible series II preferred shares, net of share issuance costs, as a result of acquisition of debenture repayment, exercise of stock options and conversion of convertible series II preferred share.

 

    

Number

of shares

    

Share

capital

 
Debenture repayment   8,445,426   $11,407,946 
Conversion to common shares   (30,246,040)   (11,596,682)
Exercise of stock options   1,200,000    879,325 
Total   (20,600,614)  $1,067,711 

 

During the year ended December 31, 2021, the Company issued 8,445,426 convertible series II preferred shares at a price of $1.35 per share, and 4,222,713 share purchase warrants with a fair value of $2,509,965 to settle a debenture with an outstanding amount of $9,376,585. As a result of this settlement, the Company recognized a loss in the amount of $4,541,326. $11,407,946 was recorded as convertible series II preferred shares while the remaining $2,509,965 was recorded in contributed surplus.

 

During the year ended December 31, 2021, the Company issued 1,200,000 convertible series II preferred shares pursuant to the exercise of stock options as in common shares.

 

During the year ended December 31, 2021, 30,246,040 convertible series II preferred share were converted to 32,290,461 common shares resulting in a transfer between convertible series II preferred shares and common shares in the amount of $11,596,68Warrants

 

14

 

 

The following warrants were outstanding and exercisable at March 31, 2022:

 

Issue Date   Expiry Date    Price    Exercisable    Life 
September 24, 2020   September 24, 2022   $1.00    18,763,979    0.73 
September 24, 2020   September 24, 2022    0.75    406,826    0.73 
January 14, 2021   January 14, 2023    1.00    25,000    1.04 
January 29, 2021   January 29, 2023    1.00    3,745    1.08 
February 4, 2021   February 4, 2023    1.20    1,000,000    1.10 
February 9, 2021   February 9, 2023    1.00    199,194    1.11 
February 11, 2021   February 11, 2023    1.00    871,732    1.12 
March 11, 2021   March 11, 2023    1.00    487,014    1.19 
May 12, 2021   May 12, 2023    1.15    4,222,713    1.36 
Balance at March 31, 2022      $1.03    25,980,203    0.87 

 

    Number of    Weighted average 
      Warrants    Exercise Price 
Balances, December 31, 2019     595,340   $1.00 
Issued     41,037,711    1.07 
Exercised     (5,587,215)   0.17 
Cancelled     (694,836)   2.92 
Balances, December 31, 2020     35,351,000   $0.99 
Issued     6,816,887    1.12 
Exercised     (16,187,684)   1.00 
Balances, December 31, 2021 and March 31, 2022   25,980,203   $1.03 

 

Warrant transactions and the number of warrants outstanding are summarized as follows:

 

During the year ended December 31, 2021, the Company issued an aggregate of 1,594,174 pursuant to exercise of broker warrants issued in a bought deal financing agreement. These warrants are exercisable at the price of

 

$1.00 per unit for a period of 24 months.

 

On February 3, 2021, the Company issued 1,000,000 warrants in connection with the issuance of debt. The warrants vest immediately and are exercisable at the price of $1.20 per unit for a period of 24 months.

 

On May 12, 2021, the Company issued 4,222,713 warrants pursuant to the settlement of a debenture as disclosed previously. These warrants are exercisable at the price of $1.15 per unit for a period of 24 months. Fair value of these warrants was determined $2,509,965, and the Company recognized the amount as a loss on the settlement.

 

15

 

 

Options

 

Options transactions and the number of options outstanding are summarized are as follows:

 

    

Number of

Options

    

Weighted average

Exercise Price

 
Balances, December 31, 2019   7,417,500   $0.80 
Granted   6,657,679    0.37 
Assumed from RTO   1,799,110    0.64 
Exercised   (2,050,000)   0.54 
Cancelled   (775,000)   2.14 
Balances, December 31, 2020   13,049,289    1.42 
Granted   3,595,000    0.70 
Exercised   (1,375,000)   0.51 
Balances, December 31, 2021 and March 31, 2022   15,269,289   $1.26 

 

Issue Date  Expiry Date   Price    Options    Life 
October 1, 2018 -  October 1, 2023 -               
December 21, 2021  December 21, 2026   $0.40 - $0.93    10,502,500    3.82 
January 15, 2019 -  February 4, 2022 -               
July 27, 2020  July 27, 2025   $1.00    2,550,179    2.12 
June 22, 2018 -  June 22, 2023               
July 6, 2021  July 6, 2025   $1.10 - $5.44    2,216,610    2.36 
Balance at March 31, 2022      $1.26    15,269,289    0.87 

 

On July 27, 2020, the Company adopted a rolling stock option plan (the “Option Plan”), under which the maximum number of common shares reserved for issuance under the Option Plan at any one time shall not exceed at any time 20% of the then issued and outstanding common shares.

 

Under the Option Plan, the Board of Directors may from time to time, in its discretion, grant stock options to directors, officers, employees and consultants of the Company. Pursuant to the Option Plan, the Company may issue options for such period and exercise price as may be determined by the Board of Directors, and in any case not exceeding ten (10) years from the date of grant. The minimum exercise price of an option granted under the Option Plan must not be less than the closing price of the common shares on the date preceding the option grant date.

 

The total number of options awarded to any one individual in any 12 month period shall not exceed 5% of the issued and outstanding common shares as at the grant date.

 

The total number of options awarded to any one Consultant in a 12 month period shall not exceed 2% of the issued and outstanding common shares as of the grant date. The total number of Options awarded in any 12 month period to employees performing investor relations activities for the Company shall not exceed 2% of the issued and outstanding common shares as of the grant date.

 

 

16

 

 

The options granted during the year ended December 31, 2021, had a fair value of $2,136,275 (2020 - $3,983,752) estimated using the Black-Scholes option pricing model with the following weighted average assumptions:

 

    2021    2020 
Risk-free interest rate   1.23%   0.45%
Stock Price  $0.76   $0.77 
Expected term (in years)   5.00    5.00 
Estimated dividend yield   N/A    N/A 
Estimated volatility   88%   105.27%

 

The risk-free interest rate is based on yields on Bank of Canada bonds that correspond with the term of the option contracts. Stock prices are taken from the closing market price on the option grant dates. Terms are stated on each option contract. There are no dividends on the underlying stock, hence dividends were not considered when running the Black-Scholes option pricing model. Volatility is estimated using the standard deviation of the Company's historical daily stock returns. The expected volatility of the Company's equity instruments was estimated based on the historical vesting method.

 

Restricted Share Units

 

The Company has a restricted share plan (the "RSU Plan") that allows the issuance of restricted share units (“RSU”) and deferred share units (“DSU”) Under the terms of the RSU Plan the Company may grant RSUs and DSUs to directors, officers, employees and consultants of the Company. Each RSU gives the participant the right to receive one common share of the Company. The Company may reserve up to a maximum of 20% of the issued and outstanding common shares at the time of grant pursuant to awards granted under the RSU Plan.

 

During the three months ended March 31, 2022, 260,000 RSUs were exercised. On January 8, 2022, the Company granted 525,000 RSUs to a consultant of the Company that vested immediately. The Company expensed $273,000 in relation to these RSUs as share-based compensation.

 

Restricted Share Units

 

The Company has a restricted share plan (the "RSU Plan") that allows the issuance of restricted share units (“RSU”) and deferred share units (“DSU”) Under the terms of the RSU Plan the Company may grant RSUs and DSUs to directors, officers, employees and consultants of the Company. Each RSU gives the participant the right to receive one common share of the Company. The Company may reserve up to a maximum of 20% of the issued and outstanding common shares at the time of grant pursuant to awards granted under the RSU Plan.

 

During the year ended December 31, 2021 and 2020, the Company had the following RSU issuances:

 

·         On January 27, 2021, the Company granted 354,645 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.17 per RSU;

 

 

17

 

 

·         On March 31, 2021, the Company granted 174,500 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.43 per RSU;

 

·         On April 1, 2021, the Company granted 500,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.43 per RSU;

 

·         On May 5, 2021, the Company granted 500,000 RSUs certain to employees of the Company. These RSUs vested immediately and were valued at $1.30 per RSU;

 

·         On August 13, 2021, the Company granted 750,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $0.94 per RSU;

 

·         On December 22, 2021, the Company granted 135,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $0.41 per RSU;

 

·         During the year ended December 31, 2021, 3,529,145 RSUs were exercised resulting in the issuance of 3,529,145 common shares of the Company; and

 

·         On October 1, 2020, the Company granted 1,500,000 RSUs to certain employees of the Company. These RSUs vested immediately and expire on October 1, 2025.

 

Total stock-based compensation as a result of the RSU grants during the year amounted to

 

$2,745,255. As a result of these grants and exercises, $441,715 was transferred from contributed surplus to common shares during the year ended December 31, 2021.

 

RSUs transactions and the number of RSUs outstanding are summarized are as follows:

 

 

Number of RSU

 

Balances, December 31, 2019

 

Granted

 

-

 

1,500,000

 

Balances, December 31, 2020 1,500,000
Granted 2,414,145
Exercised (3,529,145)
Balances, December 31, 2021 385,000
Granted 525,000
Exercised (260,000)
Balances, March 31, 2022 650,000

 

FINANCIAL INSTRUMENTS AND RISKS

 

Fair Value

 

Assets and liabilities measured at fair value on a recurring basis were presented on the Company’s condensed interim consolidated statements of financial position as of March 31, 2022 and December 31 2021, consisting of cash and cash equivalents, derivative assets, and derivative liabilities.

 

The fair values of other financial instruments, which include accounts receivable, accounts payable and accrued liabilities, loans receivable, loans payable, approximate their carrying values due to the relatively short-term maturity of these instruments.

 

 

18

 

 

Credit Risk

 

Credit risk is the risk of an unexpected loss if a customer or third party to a financial instrument fails to meet its contractual obligations. Financial instruments that are subject to such risk include cash, accounts receivable and loans receivable. Accounts receivable balances are receivable from financial stable companies with good credit history. Included in the accounts receivables is a credit loss allowance in the amount of $1,682,645 as at March 31, 2022 (December 31, 2021 - $599,990). The Company limits its exposure to credit loss by placing its cash with reputable financial institutions. Deposits held with these institutions may exceed the amount of insurance provided on such deposits. The Company is exposed to significant credit risk on its loans receivable. The carrying amount of financial assets represents the maximum credit exposure. The Company mitigates credit risk on loans receivable by monitoring the financial performance of borrowers.

 

Currency Risk

 

The Company is exposed to foreign currency risk from fluctuations in foreign exchange rates and the degree of volatility in these rates due to the timing of their accounts payable balances. The risk is mitigated by timely payment of creditors and monitoring of foreign exchange fluctuations by management. As of March 31, 2022 and 2021, the Company did not use derivative instruments to hedge its exposure to foreign currency risk.

 

Interest Rate Risk

 

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. Interest earned on cash is at nominal interest rates, and therefore the Company does not consider interest rate risk for cash to be significant.

 

As of March 31, 2022 and 2021, the interest rate on loans receivable, credit facilities, and convertible debentures are fixed based on the contracts in place. As such, the Company is exposed to interest rate risk to the extent as stated on these financial assets and liabilities.

 

Liquidity Risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company manages its liquidity risk by forecasting cash flows from operations and anticipated investing and financing activities.

 

As at March 31, 2022, the Company had a cash balance of $4,740,618 (2021 - $818,753) available to apply against short-term business requirements and current liabilities of $237,290,177 (2021 - $183,447,737). All of the liabilities presented as accounts payable and accrued liabilities are due within 120 days of March 31, 2022.

 

 

19

 

 

CREDIT FACILITY

 

On June 4, 2019, Bridging Finance Inc. (the “Lender”) entered into a credit agreement (the “Credit Agreement”) with the Company and PharmaCo Inc. (“PharmaCo”) (collectively, the “Borrowers”) pursuant to which the Lender established a non-revolving credit facility (the “Facility”) for the Borrowers in a maximum principal amount of $36,610,075 (the “Facility Limit”). The purpose of the Facility was so that the Borrowers can purchase certain real estate and business assets in the state of Michigan, to make additional permitted acquisitions and for general corporate and operating purposes.

 

The obligations under the Facility were due and payable on the earlier of: (a) the termination date (being January 4, 2020); and (b) the acceleration date (being the earlier of the date of an insolvency event or that a demand notice is delivered pursuant to the terms of the Credit Agreement).

 

In respect of the advance made by the Lender to the Borrowers under the Facility, the Borrowers agreed to pay the Lender:

 

 (a)Interest at the prime rate plus 10.55% per annum calculated and compounded monthly, payable monthly in arrears on the last day of each month; and
   
(b)A work fee equal to $909,360 (the “Work Fee”) (paid by the Company).

 

The obligations under the Facility are secured by general security agreements on each Borrower, mortgages on certain owned real property of PharmaCo among other security obligations.

 

As the funds under the Facility (net of the Work Fee, commissions and other transaction expenses of the Lender) were advanced by the Lender directly to MichiCann, MichiCann in turn advanced the funds (net of MichiCann’s transaction expenses) to PharmaCo pursuant to a Promissory Note issued by PharmaCo to MichiCann in the principal amount of $30,648,547 (Note 13).

 

On January 10, 2020, the Facility was amended (the “Amended Facility”) pursuant to an amended and restated agreement between the Lender, MichiCann (as guarantor) and PharmaCo, RWB Illinois, Inc. (“RWB”) and MAG. The Amended Facility consisting of Non-revolving Facility A and Facility B. Non- revolving Facility A for USD$27,000,000 was used to pay the outstanding advances from the bridge financing of CAD$36,610,075. As a result, the old bridge financing facility balance was fully paid.

 

The obligations under the Amended Facility are due and payable on the earlier of:

 

  (a) the termination date (being July 10, 2021 subject to the right of the Borrowers to extend the termination date by paying a 1% fee for two additional six-month periods for a total of 30 months); and
     
  (b) the acceleration date (being the earlier of the date of an insolvency event or that a demand notice is delivered pursuant to the terms of the Amended Facility) The Company exercised the right to extend the termination date on July 10, 2021, and January 10, 2022 became the revised maturity date. In January 2022, the Lender, through its receiver (PWC), agreed in principal to an amended maturity date subject to the completion of the sale of the MAG assets. The MAG assets were subsequently sold and closed on April 28, 2022, with approximately $51.7 million of the proceeds going towards repayment of the obligations to the Lender. The Company and the Lender have agreed to an extension to October 28, 2022, which definitive agreements are currently being finalized. Therefore, the outstanding balance at March 31, 2022 has been treated as a current liability.

 

 

 

20

 

 

In respect of the advance made by the Lender to the Borrowers under the Facility, the Borrowers agreed to pay the Lender:

 

 (a) Interest at the prime rate plus 12% per annum calculated and compounded monthly, payable monthly in arrears on the last day of each month;
   
(b)A work fee equal to $1,492,500 during the year ended December 31, 2020; and

 

(c)A work fee equal to $1,332,075 during the year ended December 31, 2021.

 

The work fee of $1,492,500 was recognized as transaction cost and offset against the debt.

 

$817,462 of the total work fee was expensed in the year ended December 31, 2020, and $657,037 of the work fee was expensed in the year ended December 31, 2021.

 

The total interest recorded during the year ended March 31, 2022 was $2,002,407 (2021 - $7,922,884).

 

A continuity of the credit facility balance is as follows:

 

Balances, December 31, 2018   $- 
Original credit agreement   36,610,075 
Balances, December 31, 2019  $36,610,075 
Repaid on January 10, 2020  $(36,610,075)
Amended credit agreement   65,490,910 
Work fee recognized contra liability   (1,966,043)
Work fee expensed   1,291,005 
Balances, December 31, 2020  $64,815,872 
Work fee recognized as contra liability   (654,909)
Work fee expensed   1,311,946 
Balances, December 31, 2021  $65,472,909 
Accrued interest   2,002,407 
Work fee expensed   - 
Balances, March 31, 2022  $67,475,316 

 

LOAN PAYABLE

 

The Company’s loan payable balance as of March 31, 2022 was amounting to $90.0 million and the balance consists of the following:

 

Current     
Private loan  $26,297,962 
Acreage Acquisition   24,555,482 
Commercial loan   183,557 
Excise tax loan   839,993 
Total  $51,876,994 

 

21

 

 

Non-current     
Private loan  $38,088,824 
PV loans   15,410 
Total  $38,088,824 

 

The following represents the Company’s future payments schedule as at March31, 2022.

 

2022   51,876,9 
    94 
2023   38,104,2 
    34 
Total   $89,981, 
    228 

 

SIGNIFICANT ACCOUNTING POLICIES

 

New accounting pronouncements

 

The following IFRS standards have been recently issued by the IASB. Pronouncements that are irrelevant or not expected to have a significant impact have been excluded.

 

Amendments to IAS 1 – Classification of Liabilities as Current or Non-current

 

The amendment clarifies the requirements relating to determining if a liability should be presented as current or non-current in the statements of financial position. Under the new requirement, the assessment of whether a liability is presented as current or non-current is based on the contractual arrangements in place as at the reporting date and does not impact the amount or timing of recognition. The amendment applies retrospectively for annual reporting periods beginning on or after January 1, 2022. The Company is currently evaluating the potential impact of these amendments on the Company’s consolidated financial statements.

 

Amendments to IAS 37 - Onerous Contracts and the Cost of Fulfilling a Contract

 

The amendment specifies that "cost of fulfilling' a contract comprises the 'costs that relate directly to the contract'. Costs that relate directly to a contract can be either incremental costs of fulfilling that contract or an allocation of other costs that relate directly to fulfilling contracts. The amendment is effective for annual periods beginning on or after January 1, 2022 with early application permitted. The Company is currently evaluating the potential impact of these amendments on the Company's condensed consolidated financial statements.

 

The following outlines use of estimates and judgements in the preparation of these audited condensed consolidated financial statements, and significant accounting policies of the Company which have not been included in the Company’s condensed consolidated financial statements for the quarter ended March 31, 2022

 

CRITICAL ACCOUNTING ESTIMATES

 

The preparation of condensed consolidated financial statements requires the Company to select from possible alternative accounting principles, and to make estimates and assumptions that determine the reported amounts of assets and liabilities at the balance sheet date and reported costs and expenditures during the reporting period. Estimates and assumptions may be revised as new information is obtained and are subject to change. The Company’s accounting policies and estimates used in the preparation of the condensed consolidated financial statements are considered appropriate in the circumstances but are subject to judgments and uncertainties inherent in the financial reporting process. In preparing these MD&A, management has made significant assumptions regarding the circumstances and timing of the transactions contemplated therein, which could result in a material adjustment to the carrying amount of certain assets and liabilities if changes to the assumptions are made.

 

22

 

 

The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the financial statements are consistent with those disclosed in the notes to the condensed consolidated financial statements for the quarter ended March 31, 2022.

 

RELATED PARTY TRANSACTIONS

 

Key management compensation

 

The following is a summary of related party transactions that occurred during the March 31, 2022, and 2021.

 

a)Included in accounts payable and accrued liabilities is $233,931 (March 31, 2021 - $173,010) payable to officers and a director of the Company. Amounts due to related parties have no stated terms of interest and/or repayment and are unsecured.

 

b)Key management personnel include the directors and officers of the Company. Key management compensation consists of the following:

 

    March 31    March 
    2022    31, 2021 
Consulting fees paid or accrued to a company controlled by the director of the        $ 
Company  $253,772    135,510 
Salary paid to management of the company   80,659    37,500 
Share-based compensation   0    128,840 
         $ 
   $334,431    301,840 

 

There were no post-employment benefits, termination benefits or other long-term benefits paid to key management personnel for the quarter ended March 31, 2022, and 2021.

 

OFF-BALANCE SHEET ARRANGEMENTS

 

The Company did not enter into any off-balance sheet arrangements during period ending March 31, 2022.

 

OUTSTANDING SHARES DATA AS OF REPORT DATE:

 

 
Issued and outstanding common shares 302,173,874
Series I preferred shares 3,181,250
Series II preferred shares 126,231,335
Warrants outstanding 25,980,203

 

 

23

 

 

MANAGEMENT’S RESPONSIBILITY FOR FINANCIAL STATEMENTS

 

The information provided in this report, including the condensed consolidated financial statements, is the responsibility of Management. In the preparation of these statements’ estimates are sometimes necessary to make a determination of future values for certain assets or liabilities. Management believes such estimates have been based on careful judgments and have been properly reflected in the accompanying condensed consolidated financial statements.

 

Risks Factors

 

The effects of Covid-19 may adversely impact the Company’s financial performance

 

In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. This contagious disease outbreak, which has continued to spread, and any related adverse public health developments, has adversely affected workforces, economies, and financial markets globally, potentially leading to an economic downturn. The impact on the Company is not currently determinable but management continues to monitor the situation.

 

We may require additional financing to fund its operations.

 

Operating revenue may not be adequate, and it may be likely we will operate at a loss until we are able to generate enough revenue to realize positive cash flow. We may require additional financing to fund our businesses or business expansion. Our ability to arrange such financing in the future will depend in part upon prevailing capital market conditions, as well as our business success. There can be no assurance that we will be successful in our efforts to arrange additional financing on terms satisfactory to us, or at all. If additional financing is raised by the issuance of common shares from treasury, control of the Company may change, and shareholders may suffer additional dilution. If adequate funds are not available, or are not available on acceptable terms, we may not be able to operate our businesses at their maximum potential, to expand, to take advantage of other opportunities, or otherwise remain in business.

 

We may issue a substantial number of our common shares without investor approval to raise additional financing and we may consolidate the current outstanding common shares.

 

Any such issuance or consolidation of our securities in the future could reduce an investor’s ownership percentage and voting rights in us and further dilute the value of the investor’s investment.

 

The market price of our common shares may experience significant volatility.

 

Factors such as announcements of quarterly variations in operating results, revenues, costs, changes in financial estimates or other material comments by securities analysts relating to us, our competitors or the industry in general, announcements by other companies in the industry relating to their operations, strategic initiatives, financial condition or performance or relating to the industry in general, announcements of acquisitions or consolidations involving our portfolio companies, competitors or among the industry in general, as well as market conditions in the cannabis industry, such as regulatory developments, may have a significant impact on the market price of our common shares. Global stock markets and the Canadian Securities Exchange (“CSE”) have, from time to time, experienced extreme price, and volume fluctuations, which have often been unrelated to the operations of particular companies. Share prices for many companies in our sector have experienced wide fluctuations that have been often unrelated to the operations of the companies themselves. In addition, there can be no assurance that an active trading or liquid market will be sustained for our common shares.

 

24

 

 

We do not anticipate that any dividends will be paid on our common shares in the foreseeable future.

 

We anticipate that we will reinvest any future earnings in the development and growth of our business. Therefore, investors will not receive any funds unless they sell their common shares, and shareholders may not be able to sell their shares on favorable terms or at all.

 

The Company has a limited operating history with respect to financings in the U.S. cannabis sector, which can make it difficult for investors to evaluate the Company’s operations and prospects and may increase the risks associated with investment in the Company.

 

The Company has a history of negative cash flow and losses that is not expected to change in the short term. Financings may not begin generating cash flow to the Company for several years following any financing.

 

The Company will face intense competition from other companies, some of which can be expected to have longer operating histories and more financial resources and experience than the Company.

 

Currently, the U.S. cannabis industry generally is comprised of individuals and small to medium- sized entities. However, the risk remains that large conglomerates and companies who also recognize the potential for financial success through investment in this industry could strategically purchase or assume control of certain aspects of the industry. In doing so, these larger competitors could establish price setting and cost controls which would effectively “price out” many of the individuals and small to medium-sized entities who currently make up the bulk of the participants in the varied businesses operating within and in support of the medical and adult-use marijuana industry. While the trend in connection with most state laws and regulations may deter this type of takeover, this industry remains quite nascent, and therefore faces many unknown future developments, which is a risk.

 

Because of the early stage of the industry in which the Company will operate, the Company expects to face additional competition from new entrants. The Company may not have sufficient resources to remain competitive, which could materially and adversely affect the business, financial condition, and results of operations of the Company.

 

Company indebtedness could have a number of adverse impacts on the Company, including reducing the availability of cash flows to fund working capital and capital expenses.

 

Any indebtedness of the Company could have significant consequences on the Company, including: increase the Company’s vulnerability to general adverse economic and industry conditions; require the Company to dedicate a substantial portion of its cash flow from operations to making interest and principal payments on its indebtedness, reducing the availability of the Company’s cash flow to fund capital expenditures, working capital and other general corporate purposes; limit the Company’s flexibility in planning for, or reacting to, changes in the business and the industry in which it operates; place the Company at a competitive disadvantage compared to its competitors that have greater financial resources; and limit the Company’s ability to complete fundamental corporate changes or transactions or to declare or pay dividends.

 

The Company’s revenues and expenses may be negatively impacted by fluctuations in currency.

 

The Company’s revenues and expenses are expected to be primarily denominated in U.S. dollars, and therefore may be exposed to significant currency exchange fluctuations. Recent events in the global financial markets have been coupled with increased volatility in the currency markets. Fluctuations in the exchange rate between the U.S. dollar and the Canadian dollar may have a material adverse effect on the Company’s business, financial condition and operating results. The Company may, in the future, establish a program to hedge a portion of its foreign currency exposure with the objective of minimizing the impact of adverse foreign currency exchange movements.

 

25

 

 

However, even if the Company develops a hedging program, there can be no assurance that it will effectively mitigate currency risks.

 

While certain U.S. states have enacted medical and/or adult-use cannabis legislation, cannabis continues to be illegal under U.S. federal law, which may subject us to regulatory or legal enforcement, litigation, increased costs and reputational harm.

 

More than half of the U.S. states have enacted legislation to regulate the sale and use of cannabis on either a medical or adult-use level. However, notwithstanding the permissive regulatory environment of cannabis at the state level, cannabis continues to be categorized as a controlled substance under the U.S. Controlled Substances Act of 1970 (“CSA”), and as such, activities within the cannabis industry are illegal under U.S. federal law. It is also illegal to aid or abet such activities or to conspire to attempt to engage in such activities. Financing businesses in the cannabis industry may be deemed aiding and abetting an illegal activity under federal law. If such an action were brought, we may be forced to cease operations and our investors could lose their entire investment. Such an action would have a material negative effect on our business and operations.

 

Management may not be able to predict all new emerging risks or how such risks may impact actual results of the Company in the highly regulated, highly competitive and rapidly evolving U.S. cannabis industry.

 

As a result of the conflicting views between state legislatures and the federal government regarding cannabis, financings with cannabis related businesses in the U.S. are subject to a higher degree of uncertainty and risk. Such risks are difficult to predict. For instance, it is presently unclear whether the U.S. federal government intends to enforce federal laws relating to cannabis where the conduct at issue is legal under applicable state law. Further, there can be no assurance that state laws legalizing and regulating the sale and use of cannabis will not be repealed or overturned, or that local governmental authorities will not limit the applicability of state laws within their respective jurisdictions.

 

Unless and until the U.S. federal government amends the CSA with respect to cannabis (and as to the timing or scope of any such potential amendment there can be no assurance), there can be no assurance that it will not seek to prosecute cases involving cannabis businesses that are otherwise compliant with state law. Such potential proceedings could result in significant fines, penalties, administrative sanctions, convictions or settlements arising from civil proceedings conducted by either the federal government or private citizens; or criminal charges, including, but not limited to, disgorgement of profits, cessation of business activities or divestiture. Such proceedings could have a material adverse effect on the Company’s business, revenues, operating results and financial condition as well as the Company’s reputation, even if such proceedings were concluded successfully in favor of the Company. The regulatory uncertainties make identifying the new risks applicable to the Company and its business and the assessment of the impact of those risks on the Company and its business extremely difficult.

 

The U.S. cannabis industry is subject to extensive controls and regulations, which impose significant costs on the Company and its subsidiaries and may affect the financial condition of market participants, including the Company.

 

Participants in the U.S. cannabis industry will incur ongoing costs and obligations related to regulatory compliance. Failure to comply with regulations may result in additional costs for corrective measures, penalties or restrictions of operations. In addition, changes in regulations, more vigorous enforcement thereof or other unanticipated events could require extensive changes to operations, increased compliance costs or give rise to material liabilities, which could have a material adverse effect on the business, results of operations and financial condition of the participant and, thereby, on the Company’s prospective returns.

 

It is also important to note that local and city ordinances may strictly limit and/or restrict the distribution of cannabis in a manner that will make it extremely difficult or impossible to transact business in the cannabis industry. If the U.S. federal government begins to enforce federal laws relating to cannabis in states where the sale and use of cannabis is currently legal, or if existing state laws are repealed or curtailed, then the Company’s business would be materially and adversely affected.

 

26

 

 

Changes to or the imposition of new government regulations, including those relating to taxes and other government levies, may affect the marketability of cannabis products. Such changes in government levies (including taxes), which are beyond the control of the Company, and which cannot be predicted, could reduce the Company’s earnings, and could make future financing uneconomic.

 

The Company may become subject to litigation which could have a significant impact on the Company’s profitability.

 

The cannabis industry is subject to numerous legal challenges and could become subject to new, unexpected legal challenges. The Company, or one or more of the Company’s portfolio companies, may become subject to a variety of claims and lawsuits, such as U.S. federal actions against any individual or entity engaged in the marijuana industry. There can be no assurances the federal government of the United States or other jurisdictions will not seek to enforce the applicable laws against the Company. The consequences of such enforcement would be materially averse to the Company and the Company’s business and could result in the forfeiture or seizure of all or substantially all of the Company’s assets. Litigation and other claims are subject to inherent uncertainties and management’s view of these matters may change in the future. Adverse outcomes in some or all of these claims may result in significant monetary damages or injunctive relief that could adversely affect our ability to conduct our business. A material adverse impact on our financial statements also could occur for the period in which the effect of an unfavorable final outcome becomes probable and reasonably estimable.

 

As the possession and use of cannabis is illegal under the CSA, we may be deemed to be aiding and abetting illegal activities, and as such may be subject to enforcement actions which could materially and adversely affect our business.

 

The possession, use, cultivation, or transfer of cannabis remains illegal under the CSA. As a result, law enforcement authorities regulating the illegal use of cannabis may seek to bring an action or actions against us, including, but not limited to, a claim of aiding and abetting another’s criminal activities. The federal aiding and abetting statute provide that anyone who “commits an offense against the United States or aids, abets, counsels, commands, induces or procures its commission, is punishable as a principal.” 18 U.S.C. §2(a). Such an action would have a material adverse impact on our business and operations.

 

Losing access to traditional banking and the application of anti-money laundering rules and regulations to our business could have a significant effect on our ability to operate our business.

 

The Company is subject to a variety of laws and regulations in Canada and the U.S. that involve money laundering, financial recordkeeping and proceeds of crime, including the U.S. Currency and Foreign Transactions Reporting Act of 1970 (commonly known as the Bank Secrecy Act), as amended by Title III of the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (USA PATRIOT Act), the Proceeds of Crime (Money Laundering) and Terrorist Financing Act (Canada), as amended and the rules and regulations thereunder, and any related or similar rules, regulations or guidelines, issued, administered or enforced by governmental authorities in the U.S. and Canada. Further, under U.S. federal law, banks or other financial institutions that provide a cannabis business with a chequing account, debit or credit card, small business loan, or any other service could be found guilty of money laundering, aiding and abetting, or conspiracy.

 

27

 

 

Overall, since the production and possession of cannabis is illegal under U.S. federal law, there is a strong argument that banks cannot accept for deposit funds from businesses involved with the cannabis industry. Consequently, businesses involved in the cannabis industry often have difficulty finding a bank willing to accept their business. As the Company operates in the U.S. legal cannabis industry, the Company may find that it is unable to open bank accounts with certain Canadian financial institutions, which in turn may make it difficult to operate the Company’s business. Furthermore, the Company’s U.S. subsidiaries may be unable to open bank accounts with U.S. financial institutions, which may also make it difficult to operate the Company’s business.

 

Proceeds from the Company’s operations could be considered proceeds of crime which may restrict the Company’s ability to pay dividends or effect other distributions to its shareholders.

 

The Company’s future operations may be considered proceeds of crime due to the fact that cannabis remains illegal federally in the U.S. This may restrict the ability of the Company to declare or pay dividends, effect other distributions or subsequently repatriate such funds back to Canada. Furthermore, while the Company has no current intention to declare or pay dividends on its Shares in the foreseeable future, the Company may decide or be required to suspend declaring or paying dividends without advance notice and for an indefinite period of time.

 

The Company has historically relied entirely on access to both public and private capital in order to support its continuing operations, and the Company expects to continue to rely almost exclusively on the capital markets to finance its business in the U.S. legal cannabis industry.

 

Although such business carries a higher degree of risk, and despite the legal standing of cannabis businesses pursuant to U.S. federal laws, Canadian based issuers involved in the U.S. legal cannabis industry have been successful in raising substantial amounts of private and public financing. However, there is no assurance the Company will be successful, in whole or in part, in raising funds in the future, particularly if the U.S. federal authorities change their position toward enforcing the CSA. Further, access to funding from U.S. residents may be limited due to their unwillingness to be associated with activities which violate U.S. federal laws.

 

The Company’s involvement in the U.S. cannabis industry may become the subject of heightened scrutiny by regulators, stock exchanges, clearing agencies and other authorities in Canada, which could lead to the imposition of certain restrictions on the Company’s ability to operate in the U.S.

 

It has been reported in Canada that the Canadian Depository for Securities Limited is considering a policy shift that would see its subsidiary, CDS Clearing and Depository Services Inc. (“CDS”), refuse to settle trades for cannabis issuers that have investments in the U.S. CDS is Canada’s central securities depository, clearing and settling trades in the Canadian equity, fixed income and money markets. The TMX Group, the owner and operator of CDS, subsequently issued a statement on August 17, 2017, reaffirming that there is no CDS ban on the clearing of securities of issuers with cannabis-related activities in the U.S., despite media reports to the contrary, and that the TMX Group was working with regulators to arrive at a solution that will clarify this matter, which would be communicated at a later time. If such a ban were to be implemented, it would have a material adverse effect on the ability of holders of the Company’s Shares to make and settle trades. In particular, the Shares would become highly illiquid as until an alternative was implemented, investors would have no ability to affect a trade of the Shares through the facilities of the Exchange.

 

On February 8, 2018, following discussions with the Canadian Securities Administrators and recognized Canadian securities exchanges, the TMX Group announced the signing of a Memorandum of Understanding (“MOU”) with Aequitas NEO Exchange Inc., the CSE, the Toronto Stock Exchange, and the TSX Venture Exchange. The MOU outlines the parties’ understanding of Canada’s regulatory framework applicable to the rules, procedures, and regulatory oversight of the exchanges and CDS as it relates to issuers with cannabis-related activities in the U.S. The MOU confirms, with respect to the clearing of listed securities, that CDS relies on the exchanges to review the conduct of listed issuers. As a result, there is no CDS ban on the clearing of securities of issuers with cannabis related activities in the U.S. However, there can be no guarantee that this approach to regulation will continue in the future.

 

28

 

 

For the reasons set forth above, the Company’s future financings in the U.S. may become the subject of heightened scrutiny by regulators, stock exchanges and other authorities in Canada. As a result, the Company may be subject to significant direct and indirect interaction with public officials. There can be no assurance that this heightened scrutiny will not in turn lead to the imposition of certain restrictions on the Company’s ability to invest in the U.S. or any other jurisdiction, in addition to those described herein.

 

The Company’s proposed business operations will indirectly be affected by a variety of laws, regulations and guidelines which could increase compliance costs substantially or require the alteration of business plans.

 

The Company’s business operations will be affected by laws and regulations relating to the manufacture, management, transportation, storage and disposal of cannabis, as well as laws and regulations relating to consumable products health and safety, the conduct of operations and the protection of the environment. These laws are broad in scope and subject to evolving interpretations, which could require participants to incur substantial costs associated with compliance or alter certain aspects of its business plans. In addition, violations of these laws, or allegations of such violations, could disrupt certain aspects of the Company’s business plans and result in a material adverse effect on certain aspects of its planned operations.

 

As consumer perceptions regarding legality, morality, consumption, safety, efficacy and quality of cannabis evolve, the Company may face unfavorable publicity or consumer perception.

 

The legal cannabis industry in the U.S. is at an early stage of its development. Cannabis has been, and will continue to be, a controlled substance for the foreseeable future. Consumer perceptions regarding legality, morality, consumption, safety, efficacy and quality of cannabis are mixed and evolving. Consumer perception can be significantly influenced by scientific research or findings, regulatory investigations, litigation, media attention and other publicity regarding the consumption of cannabis products. There can be no assurance that future scientific research, findings, regulatory proceedings, litigation, media attention or other research findings or publicity will be favorable to the cannabis market or any particular product, or consistent with earlier publicity. Future research reports, findings, regulatory proceedings, litigation, media attention or other publicity that are perceived as less favorable than, or that question, earlier research reports, findings or publicity could have a material adverse effect on the demand for cannabis and on the business, results of operations, financial condition and cash flows of the Company. Further, adverse publicity reports or other media attention regarding cannabis in general or associating the consumption of cannabis with illness or other negative effects or events, could have such a material adverse effect. Public opinion and support for medical and adult-use cannabis use has traditionally been inconsistent and varies from jurisdiction to jurisdiction. While public opinion and support appears to be rising for legalizing medical and adult-use cannabis, it remains a controversial issue subject to differing opinions surrounding the level of legalization (for example, medical marijuana as opposed to legalization in general). The Company’s ability to gain and increase market acceptance of products may require substantial expenditures on investor relations, strategic relationships and marketing initiatives. There can be no assurance that such initiatives will be successful and their failure may have an adverse effect on the Company.

 

Cannabis use may increase the risk of serious adverse side effects which could subject the Company or its subsidiaries to product liability claims, regulatory action and litigation.

 

The Company faces the risk of product liability claims, regulatory action and litigation if its products or services are alleged to have caused loss or injury. The Company and its subsidiaries may become subject to product liability claims due to allegations that their products caused or contributed to injury or illness, failed to include adequate instructions for use or failed to include adequate warnings concerning possible side effects or interactions with other substances. This risk is exacerbated by the fact that cannabis use may increase the risk of developing schizophrenia and other psychoses, may exacerbate the symptoms for individuals with bipolar disorder, may increase the risk for the development of depressive disorders, may impair learning, memory and attention capabilities, and result in other side effects. In addition, previously unknown adverse reactions resulting from human consumption of cannabis products alone or in combination with other medications or substances could also occur. There can be no assurance that the Company and its subsidiaries will be able to maintain product liability insurance on acceptable terms or with adequate coverage against potential liabilities. Such insurance is expensive and may not be available in the future on acceptable terms, or at all. The inability to obtain sufficient insurance coverage on reasonable terms or to otherwise protect against potential product liability claims could result in the Company and its subsidiaries becoming subject to significant liabilities that are uninsured and could adversely affect their commercial arrangements with third parties. Such as product liability claims or regulatory action against the Company and its subsidiaries could result in increased costs, could adversely affect the Company’s financing and reputation, and could have a material adverse effect on the results of operations and financial condition of the Company.

 

29

 

 

If our portfolio companies do not comply with applicable packaging, labeling and advertising restrictions on the sale of cannabis in the adult-use market, we could face increased costs, our reputation could be negatively affected and there could be a material adverse effect on our results of operations and financial condition.

 

Products distributed by the Company or its subsidiaries into the adult-use market may be required to comply with legislative requirements relating to product formats, product packaging, and marketing activities around such products, among others. As such, the brands and products of our Company and subsidiaries will need to be specifically adapted, and their marketing activities carefully structured, and the brands in an effective and compliant manner. If our Company and subsidiaries are unable to effectively market the cannabis products and compete for market share, or if the costs relating to compliance with government legislation increase beyond what can be absorbed in the price of products, our earnings could be adversely affected which could make future financing uneconomic.

 

The Company products may become subject to product recalls, which could negatively impact our results of operations.

 

Manufacturers and distributors of products are sometimes subject to the recall or return of their products for a variety of reasons, including product defects, such as contamination, unintended harmful side effects or interactions with other substances, packaging safety and inadequate or inaccurate labeling disclosure. If any of the products are recalled due to an alleged product defect or for any other reason, such recall may disrupt certain aspects of the Company’s business plans and result in a material adverse effect on certain aspects of its planned operations. In addition, a product recall significant attention by our senior management. If the products were subject to recall, the image of that brand and the Company could be harmed. A recall for any of the foregoing reasons could lead to decreased demand for the products and could have a material adverse effect on the results of operations and financial condition of the Company. Additionally, product recalls may lead to increased scrutiny of our operations by the U.S. FDA, Health Canada or other regulatory agencies, requiring further senior management attention and potential legal fees and other expenses.

 

There can be no assurance that the Company will be profitable.

 

There are always risks associated with any business transaction, particularly one that involves a largely cash based operation, operating in a new and growing field, with conflicting federal and state laws. There is no assurance that the Company will be profitable.

 

30

 

 

As the cannabis industry is nascent, expectations regarding the development of the market may not be accurate and may change.

 

Due to the early stage of the legal cannabis industry, forecasts regarding the size of the industry and the sales of products are inherently subject to significant unreliability. A failure in the demand for products to materialize as a result of competition, technological change or other factors could have a material adverse effect on the business, results of operations and financial condition of the Company.

 

The success of the Company is dependent upon the ability, expertise, judgment, discretion and good faith of its senior management.

 

While employment agreements or management agreements are customarily used as a primary method of retaining the services of key employees, these agreements cannot assure the continued services of such people. Any loss of the services of such individuals could have a material adverse effect on the Company’s business, operating results or financial condition.

 

The Company’s participation in the cannabis industry may lead to litigation, formal or informal complaints, enforcement actions, and inquiries by various federal, state, or local governmental authorities.

 

Litigation, complaints, and enforcement actions the Company could consume considerable amounts of financial and other corporate resources, which could have an adverse effect on the Company’s future cash flows, earnings, results of operations and financial condition.

 

The Company is a British Columbia corporation governed by the Business Corporations Act (British Columbia) and, as such, our corporate structure, the rights and obligations of shareholders and our corporate bodies may be different from those of the home countries of international investors.

 

Non-Canadian residents may find it more difficult and costlier to exercise shareholder rights. International investors may also find it costly and difficult to effect service of process and enforce their civil liabilities against us or some of our directors, controlling persons and officers.

 

The cultivation, extraction and processing of cannabis and derivative products is dependent on a number of key inputs and their related costs including raw materials, electricity, water and other local utilities.

 

Any significant interruption or negative change in the availability or economics of the supply chain for key inputs could materially impact the business, financial condition and operating results of an operator. Some of these inputs may only be available from a single supplier or a limited group of suppliers.

 

If a sole source supplier was to go out of business, the Company might be unable to find a replacement for such source in a timely manner or at all. Any inability to secure required supplies and services or to do so on appropriate terms could have a materially adverse impact on the business, financial condition and operating results of the Company.

 

The success of the Company may depend, in part, on its ability to maintain and enhance trade secret protection over its various existing and potential proprietary techniques and processes, or trademark and branding developed by it.

 

The Company may be vulnerable to competitors who develop competing technology, whether independently or as a result of acquiring access to the proprietary products and trade secrets of the Company. In addition, effective future patent, copyright and trade secret protection may be unavailable or limited in certain foreign countries and may be unenforceable under the laws of certain jurisdictions

 

31

 

 

CONTROLS AND PROCEDURES

 

The Chief Executive Officer ("CEO") and Chief Financial Officer (“CFO”) are responsible for designing internal controls over financial reporting to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s condensed consolidated financial statements for external purposes in accordance with IFRS. The design of the Company’s internal control over financial reporting was assessed as of the date of this MD&A.

 

Based on this assessment, it was determined that certain weaknesses existed in internal controls over financial reporting. As indicative of many small companies, the lack of segregation of duties and effective risk assessment were identified as areas where weaknesses existed. The existence of these weaknesses is to be compensated for by senior management monitoring, which exists. The officers will continue to monitor very closely all financial activities of the Company and increase the level of supervision in key areas. It is important to note that this issue would also require the Company to hire additional staff in order to provide greater segregation of duties. Since the increased costs of such hiring could threaten the Company’s financial viability, management has chosen to disclose the potential risk in its filings and proceed with increased staffing only when the budgets and workload will enable the action. The Company has attempted to mitigate these weaknesses, through a combination of extensive and detailed review by the CEO of the financial reports.

 

COVID 19

 

The outbreak of the novel strain of coronavirus, specifically identified as “COVID- 19”, has resulted in governments worldwide enacting emergency measures to combat the spread of the virus, including the closure of non-essential businesses. Government measures did not materially disrupt the Company’s operations during the year ended December 31, 2021. The production and sale of cannabis has been recognized as an essential service across the U.S and the Company has not experienced production delays or prolonged retail closures as a result.

 

The duration and further impact of the COVID-19 outbreak is unknown at this time, as is the efficacy of the government and central bank interventions. Management has been closely monitoring the impact of COVID-19. The Company has implemented various measures to reduce the spread of the virus, including implementing social distancing at its cultivation facilities, manufacturing facilities and dispensaries, enhancing cleaning protocols and encouraging employees to practice preventive measures recommended by governments and health officials.

 

Due to the uncertainty surrounding COVID-19, it is not possible to predict the ongoing impact that COVID-19 will have on the business and financial position. In addition, the estimates in the Company’s audited condensed consolidated financial statements will possibly change in the near term as a result of COVID-19 and the effect of any such changes could be material, which could result in impairment of long-lived assets including intangibles.

 

SUBSEQUENT EVENTS

 

Subsequent to March 31, 2022:

 

- On April 20, 2022, the Completed the sale of the Company’s facility located at 14240 Greenhouse Avenue in Granville, Illinois, USA (the “Granville Facility”) for a price of USD $44,500,000 (the “Granville Transaction”). The Company originally entered into a letter of intent for the sale of the facility on December 29, 2021.

 

OTHER INFORMATION

 

Additional information about the Company is available on SEDAR at www.sedar.com.

 

 

32

 

 

EX-99.5 6 exh_995.htm EXHIBIT 99.5

Exhibit 99.5

 

Red White & Bloom Reports Fourth Quarter, Full Year 2021 and First Quarter 2022 Financial Results

 

-Full year 2021 revenue increased 193% to CDN $37.3 million, vs CDN $19.3 million in 20201

 

-Record quarterly revenue for Q1 2022 of CDN $28 million with Gross Margin excluding biological assets of $11.3 million1

 

-Gross Margin of CDN $23.2 million in fiscal 2021 vs Gross Margin of CDN $12.9 million in fiscal 20211

 

-Adjusted EBITDA loss of $10.3 million for Full Year 2021 and Adjusted EBIDTA gain of 360 Thousand for First Quarter 20211

 

TORONTO, August 2, 2022, (GLOBE NEWSWIRE) -- Red White & Bloom Brands Inc. (CSE: RWB and OTC: RWBYF) (“RWB” or the “Company”) is pleased to report it has filed its 2021 audited financial statements, its 2022 first quarter financial statements and related 2021 and 2022 first quarter Management's Discussion and Analysis and is providing certain full year 2021 and Q1, 2022 financial results and select subsequent events:

 

Management Commentary:

 

Brad Rogers, CEO and Chairman stated, “After many significant sector challenges over 2020 & 2021, we are pleased to report that by the close of Q1 2022 we were able to complete all of the acquisitions we had discussed over the previous two fiscal years, including Florida and Michigan and we are now able to focus on our original strategy which we feel is the most adaptable and will offer the best return for the Company and stakeholders. With full operational control and a clear road map, Florida closed and certainty of our ability to complete the closing of the Michigan acquisition, we turned our attention to completing a multi-stage restructuring and “right-sizing” of the business to leverage our strategy long term. This included exiting Illinois and the sale of our assets in that state, which enabled the Company to pay off over $55 million of liabilities in Q2 of 2022 and reduce our operational and interest expenses by over $20 million per year. These reductions of liabilities and expenses will positively impact our results for fiscal 2022 commencing in late Q2 of this year.

 

“Florida has been a significant beneficiary of these moves with our ability to redeploy focus and resources to high ROI opportunities where we have expanded our grow capacity and extended our SKU’s and product lines to easily supply up to 10 stores, and growing into that supply with 3 retail locations operating with 2 more very high potential locations in process; of note, Q1 results only included sales from one location during the quarter.”

 

Although expected, Michigan has seen significant price compression in the wholesale industry and (as such) we have responded with significant operational improvements and have reduced our average cost per unit while increasing unit sales with our Platinum Vape (“PV”) branded product line. We have expanded our PV offering in Michigan to include Live Resin and Gummies and we are further expanding the product line into new categories throughout this year. We have also licensed PV into two additional states and expect to see those states launch later this year.”

 

 

 

 

 

Rogers continued, “On the finance front, we have made significant changes to reduce our overall operational costs and reduce debt servicing payments. Some of the savings are a result of exiting the state of Illinois, but we have also seen a reduction of operational expenses and as a result we are no longer incurring the start-up costs associated with scaling initial operations in Florida, one-time expenses associated with the M&A and divestitures we have completed over the last two years and overall greater attention to reduced spend across the organization. With the first half of 2022 now behind us, we are committed to driving profitable growth throughout the organization as we set our eyes to achieving positive EBITDA by the end of this fiscal year.”

 

Certain highlights for 2021 and subsequent to the year end for the Company include:

 

·On April 28, 2021, the Company completed the acquisition of Acreage Florida, Inc., through its wholly owned subsidiary of RWB Florida LLC. Acreage Florida Inc. subsequently changed its name to RWB Florida Inc. (“RWB Florida”).

 

·On May 27, 2021, RWB announced that it has completed the more comprehensive portion of Michigan’s two-step application process for marijuana licensing through a wholly owned operating subsidiary, RWB Michigan, LLC ("RWB Michigan"). During Fiscal 2021, the Company completed the necessary licensing required to begin operation in early 2022 in the State of Michigan and to close its previously announced acquisition of PharmaCo, Inc. (“PharmaCo”).

 

·On June 4, 2021, RWB’s wholly-owned subsidiary, RWB Florida entered into agreements for an aggregate capital raise of US $30.2 million. The raise included an investment of US $11.3 million from certain strategic investors directly into RWB Florida

 

·On August 4, 2021, RWB announced it acquired an operational 45,000 square foot greenhouse situated on 4.7 acres of land in Apopka, Florida.

 

·On September 27, 2021, RWB announced that it has completed a refinancing of an aggregate principal amount of US $18,620,000 debentures (plus accrued interest to September 1, 2021) previously issued to an arm’s-length investor.

 

·On December 30, 2021, RWB issued 6,784,812 shares to settle a CAD$5.1 million (US$4.0 million) debt. The weighted average conversion price was approximately CAD$0.75 per share (US $0.56).

 

·On January 18, 2022, the Company through its wholly owned subsidiary, RWB Michigan, closed on a lease assignment for a 15,000 sq. ft. manufacturing/processing and distribution facility in Warren, Michigan and was issued both Medical and Adult Use (aka “recreational”) licenses to begin manufacturing medical and adult use cannabis products with all necessary equipment already installed and inspections completed.

 

·On February 8, 2022, RWB received all regulatory approvals and closed its acquisition of PharmaCo via RWB Michigan in an all-stock transaction. The transaction was originally announced on July 27, 2020.

 

·In April 2022, the Company closed on the sale of its Granville, Illinois greenhouse, associated real estate and certain greenhouse equipment to New Branches LLC of California, an arm’s length purchaser, for a total cash purchase price of $56.1 million (US$ 44.5 million). In connection with the closing, the Company repaid its secured lender $51.7 million from the proceeds and certain other accrued liabilities totaling approximately $3.8 million. The repayment represented approximately 80% of the outstanding balance due to its secured lender and eliminates $6.2 million of annual interest expense for the Company. In addition, the Company decided to pivot to an asset-light, brand rich, model in the State of Illinois and will no longer pursue its own THC license through its previously announced definitive agreement to acquire a cultivation license in Shelbyville, Ill. It is anticipated that all Illinois operations for the Company shall be reduced to a sales and marketing initiative focusing on distribution of its PV branded product portfolio going forward, which will provide the Company with significant annualized operating cost reductions.

 

·On June 15, 2022, RWB entered in an agreement with C3 Industries to license the PV brand in Missouri and Massachusetts.

 

 

 

 

 

Select Financial Highlights for the Full Year 2022:

 

The Company recorded its operations in Illinois, Mid-American Growers, Inc, (“MAG”) as discontinued operations, accordingly the results of operations for 2020 and 2021 exclude the operations from MAG.

 

Revenue from continuing operations for the year end December 31, 2021 of $37.3 million increased significantly compared to the revenue for the year end December 31, 2020. The increase of $17.9 million in sales, from $19.3 million in 2020 to $37.3 million in 2021 is related to Cannabis vape product sales generated by PV California, packaging revenue generated by PV Michigan and Cannabis product sales generated by RWB Florida operations.

 

Gross profit increase of $10.3 million to $23.2 million from $12.9 million due to the increased profitable product sales and the biological assets being grown in Florida. Included in gross profit is the fair value adjustment on biological assets. The gain on biological assets resulted in income of $3.7 million in 2021 compared to nil for the prior year. The fair value is as a result of biological product being grown in Florida during the latter part of 2021.

 

Increase of $11.4 million in cost of sales from $6.4 million in 2020 to $17.8 million in 2021. The increase corresponds with the increase in sales, generated by PV California and RWB Florida operation.

 

Increase of $11.2 million in operating expenses from $36.1 million in 2020 to $47.3 million in 2021. Operating expenses increased to scale revenue generating activities and is in line with management expectations. Operating expenses include non-cash items of depreciation and share-based compensation, which increased year over year by $10.0 million and $0.9 million respectively. Excluding non-cash items operating expenses for 2021 were $21.4 million. Subsequent to year end, management completed a number of restructuring initiatives to reduce operating expenses expected to be implemented throughout fiscal 2022.

 

Select Financial Highlights for the First Quarter of 2022

 

The Company recorded its operations in Illinois, Mid-American Growers, Inc., (“MAG”) as discontinued operations, accordingly the results of operations for first quarter 2022 exclude the operations from MAG.

 

 

 

 

 

Record revenue from continuing operations of $28 million is related to Cannabis vape product sales generated by PV California, revenue generated by PV Michigan, a partial quarter recognizing revenue from the closing of the PharmaCo transaction in February of 2022, and Cannabis product sales generated by RWB Florida operations

 

Gross profit of $9.2 million is inclusive of the loss of $2.45 million on biological assets and a gain of $0.27 million on realized fair value on inventory sold. Gross profit, excluding these items of $11.3 million.

 

Operating expenses of $11.4 million for the period. Operating expenses include non-cash items of depreciation and share-based compensation in the amounts of $1.48 and $0.275 million respectively.

 

Net loss of $11.3 million for the period with an adjusted EBITDA gain of $0.360 million.

 

For additional details on the Company’s financial results please access the Company’s filings at: www.SEDAR.com

 

1Operations in Illinois, Mid-American Growers, Inc, (“MAG”) have been recorded as discontinued operations, accordingly the results of operations for 2020 and 2021 exclude the operations from MAG.

 

About Red White & Bloom Brands Inc.

 

Red White & Bloom is a multi-state cannabis operator and house of premium brands in the U.S. legal cannabis sector. RWB is predominantly focusing its investments on the major U.S. markets, including Arizona, California, Florida, Massachusetts, and Michigan.

 

For more information about Red White & Bloom Brands Inc., please contact:

 

Brad Rogers, CEO and Chairman

 

604-687-2038

 

IR@RedWhiteBloom.com

 

Visit us on the web: https://www.redwhitebloom.com/

 

Follow us on social media:
Twitter: @rwbbrands
Facebook: @redwhitebloombrands
Instagram: @redwhitebloombrands

 

Neither the CSE nor its Regulation Services Provider (as that term is defined in the policies of the CSE) accepts responsibility for the adequacy or accuracy of this release.

 

 

 

 

 

FORWARD LOOKING INFORMATION

 

This press release contains forward-looking statements and information that are based on the beliefs of management and reflect the Company’s current expectations.  When used in this press release, the words “estimate”, “project”, “belief”, “anticipate”, “intend”, “expect”, “plan”, “predict”, “may” or “should” and the negative of these words or such variations thereon or comparable terminology are intended to identify forward-looking statements and information.  There is no assurance that these transactions will yield results in line with management expectations. Such statements and information reflect the current view of the Company with respect to risks and uncertainties that may cause actual results to differ materially from those contemplated in those forward-looking statements and information.

 

By their nature, forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements, or other future events, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.  Such factors include, among others, the following risks: risks associated with the implementation of the Company’s business plan and matters relating thereto, risks associated with the cannabis industry, competition, regulatory change, the need for additional financing, reliance on key personnel, market size, and the volatility of the Company’s common share price and volume.  Forward-looking statements are made based on management’s beliefs, estimates and opinions on the date that statements are made, and the Company undertakes no obligation to update forward-looking statements if these beliefs, estimates and opinions or other circumstances should change.  Investors are cautioned against attributing undue certainty to forward-looking statements.

 

There are a number of important factors that could cause the Company’s actual results to differ materially from those indicated or implied by forward-looking statements and information.  Such factors include, among others, risks related to the Company’s proposed business, such as failure of the business strategy and government regulation; risks related to the Company’s operations, such as additional financing requirements and access to capital, reliance on key and qualified personnel, insurance, competition, intellectual property and reliable supply chains; risks related to the Company and its business generally; risks related to regulatory approvals. The Company cautions that the foregoing list of material factors is not exhaustive. When relying on the Company’s forward-looking statements and information to make decisions, investors and others should carefully consider the foregoing factors and other uncertainties and potential events. The Company has assumed a certain progression, which may not be realized.  It has also assumed that the material factors referred to in the previous paragraph will not cause such forward-looking statements and information to differ materially from actual results or events. However, the list of these factors is not exhaustive and is subject to change and there can be no assurance that such assumptions will reflect the actual outcome of such items or factors. While the Company may elect to, it does not undertake to update this information at any particular time.

 

THE FORWARD-LOOKING INFORMATION CONTAINED IN THIS PRESS RELEASE REPRESENTS THE EXPECTATIONS OF THE COMPANY AS OF THE DATE OF THIS PRESS RELEASE AND, ACCORDINGLY, IS SUBJECT TO CHANGE AFTER SUCH DATE.  READERS SHOULD NOT PLACE UNDUE IMPORTANCE ON FORWARD-LOOKING INFORMATION AND SHOULD NOT RELY UPON THIS INFORMATION AS OF ANY OTHER DATE. WHILE THE COMPANY MAY ELECT TO, IT DOES NOT UNDERTAKE TO UPDATE THIS INFORMATION AT ANY PARTICULAR TIME EXCEPT AS REQUIRED IN ACCORDANCE WITH APPLICABLE LAWS.

 

 

EX-99.6 7 exh_996.htm EXHIBIT 99.6

Exhibit 99.6

 

Form 52-109FV2

Certification of interim filings - venture issuer basic certificate

 

I, Brad Rogers, interim Chief Financial Officer of Red White & Bloom Brands Inc., certify the following:

 

1.Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Red White & Bloom Brands Inc. (the “issuer”) for the interim period ended June 30, 2022.

 

2.No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

Date: August 30, 2022.

 

(Signed): “Brad Rogers”

 

Brad Rogers

Interim Chief Financial Officer

 

NOTE TO READER

 

In contrast to the certificate required for non-venture issuers under National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (NI 52-109), this Venture Issuer Basic Certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as defined in NI 52-109. In particular, the certifying officers filing this certificate are not making any representations relating to the establishment and maintenance of

 

i)controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

ii)a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in this certificate. Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in NI 52-109 may result in additional risks to the quality, reliability, transparency and timeliness of interim and annual filings and other reports provided under securities legislation.

 

 

EX-99.7 8 exh_997.htm EXHIBIT 99.7

Exhibit 99.7

 

Form 52-109FV2

Certification of interim filings - venture issuer basic certificate

 

I, Brad Rogers, Chief Executive Officer of Red White & Bloom Brands Inc., certify the following:

 

1.Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Red White & Bloom Brands Inc. (the “issuer”) for the interim period ended June 30, 2022.

 

2.No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

Date: August 30, 2022.

 

(Signed): “Brad Rogers”

 

Brad Rogers

Chief Executive Officer

 

NOTE TO READER

 

In contrast to the certificate required for non-venture issuers under National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (NI 52-109), this Venture Issuer Basic Certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as defined in NI 52-109. In particular, the certifying officers filing this certificate are not making any representations relating to the establishment and maintenance of

 

i)controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

ii)a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in this certificate. Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in NI 52-109 may result in additional risks to the quality, reliability, transparency and timeliness of interim and annual filings and other reports provided under securities legislation.

 

 

EX-99.8 9 exh_998.htm EXHIBIT 99.8

Exhibit 99.8

 

 

 

 

 

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

 

Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

 

 

 

 

 

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notice to Reader Issued by Management

 

 

Under National Instrument 51-102, Part 4, Subsection 4.3(3)(a), if an auditor has not performed a review of the condensed interim consolidated financial statements, they must be accompanied by a notice to this effect.

 

The accompanying unaudited condensed interim consolidated financial statements have been prepared and are the responsibility of the Company’s management. The Company’s independent auditor has not performed a review of these unaudited condensed interim consolidated financial statements.

 

August 29, 2022

 

 

 

 

 

 

 

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

 

Table of Contents

 

For the Three and Six Months Ended June 30, 2022 and 2021

 

 

 

 

Management's Responsibility for Financial Reporting  1
Condensed Interim Consolidated Financial Statements   
Condensed Interim Consolidated Statements of Financial Position  2
Condensed Interim Consolidated Statements of Loss and Comprehensive Loss  3
Condensed Interim Consolidated Statements of Changes in Shareholders' Equity  4
Condensed Interim Consolidated Statements of Cash Flows  5
Notes to the Condensed Interim Consolidated Financial Statements  6 - 47
    

 

 

 

 

 

 

Management's Responsibility

For Financial Reporting

 

 

 

To the Shareholders of Red White & Bloom Brands Inc.:

 

Management is responsible for the preparation and presentation of the accompanying condensed interim consolidated financial statements, including responsibility for significant accounting judgments and estimates in accordance with International Financial Reporting Standards. This responsibility includes selecting appropriate accounting principles and methods, and making decisions affecting the measurement of transactions in which objective judgment is required.

 

In discharging its responsibilities for the integrity and fairness of the condensed interim consolidated financial statements, management designs and maintains the necessary accounting systems and related internal controls to provide reasonable assurance that transactions are authorized, assets are safeguarded and financial records are properly maintained to provide reliable information for the preparation of the condensed interim consolidated financial statements.

 

The Board of Directors is responsible for overseeing management in the performance of its financial reporting responsibilities. The Board has the responsibility of meeting with management and external auditors to discuss the internal controls over the financial reporting process, auditing matters and financial reporting issues. The Board is also responsible for recommending the appointment of the Company's external auditors.

 

August 29, 2022

 

/s/ Michael Marchese  /s/ Brad Rogers
    
    
Michael Marchese, Director  Brad Rogers, Director

 

 

 

 

 

 

 

 

 

 1 

 

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Condensed Interim Consolidated Statements of Financial Position

As at June 30, 2022 and December 31, 2021

(Unaudited - Expressed in Canadian Dollars)

      June 30, 2022   December 31, 2021 
ASSETS  Notes        
Current assets             
Cash and cash equivalents     $2,978,173   $818,753 
Prepaid expenses and other assets      3,910,886    3,700,500 
Accounts receivable  7   5,127,458    4,823,696 
Biological assets  8   2,831,649    5,523,061 
Inventory  9   15,657,534    5,991,739 
Loans receivable  12   -    51,129,395 
Assets held for sale  10   -    55,022,520 
Derivative asset  16   1,539,220    1,218,382 
       32,044,920    128,228,046 
Non-current assets             
Property, plant and equipment, net  11   72,056,058    24,392,475 
Right-of-use assets  12   23,165,459    18,688,257 
Call/put option  14   -    146,774,493 
Goodwill  6, 15   218,811,460    11,890,928 
Intangible assets, net  15   129,120,520    116,893,915 
       443,153,497    318,640,068 
Total assets     $475,198,417   $446,868,114 
              
              
LIABILITIES AND SHAREHOLDERS' EQUITY             
Current liabilities             
Accounts payable and accrued liabilities     $60,764,825   $27,475,664 
License liability      8,135,473    8,135,473 
Convertible debentures  16   28,962,103    26,017,720 
Current loans payable  18   61,860,643    51,876,994 
Lease liabilities  19   1,932,455    640,159 
Credit facility  17   17,545,955    65,472,909 
Income taxes payable      10,981,329    3,828,818 
       190,182,783    183,447,737 
Non-current liabilities             
Loans payable, net of current portion  18   45,802,830    38,104,234 
Lease liabilities, net of current portion  19   22,644,211    18,634,333 
Deferred income tax liability      7,628,082    7,504,953 
Derivative liability  16   1,346,096    2,326,101 
Total liabilities      267,604,002    250,017,358 
              
Shareholders' equity              
Share capital  20   321,065,160    282,166,160 
Contributed surplus      14,046,749    14,192,749 
Cumulative translation adjustment      701,208    (692,849)
Accumulated deficit      (144,443,890)   (116,877,562)
Non-controlling interest  6   16,225,188    18,062,258 
Total shareholders' equity      207,594,415    196,850,756 
Total liabilities and shareholders' equity     $475,198,417   $446,868,114 
Going concern (Note 2)             
Commitments and contingencies (Note 26)             

 

 

Approved and authorized for issuance on behalf of the Board of Directors on August 29, 2022 by:

 

 

/s/ Michael Marchese  /s/ Brad Rogers
Michael Marchese, Director  Brad Rogers, Director

 

 

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

 

 2 

 

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Condensed Interim Consolidated Statements of Loss and Comprehensive Loss For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

      For the three months ended   For the six months ended 
      June 30,   June 30, 
      2022   2021   2022   2021 
          (Note 27)       (Note 27) 
   Notes                
Sales     $27,402,453   $12,151,850   $55,449,254   $23,610,697 
Cost of sales, before fair value adjustments      22,614,856    992,141    39,320,191    4,172,302 
       4,787,597    11,159,709    16,129,063    19,438,395 
Unrealized changes in fair value of biological assets      (17,973)   (4,789,817)   (2,467,978)   (5,157,395)
Realized fair value amounts included in inventory sold      (1,351,571)   426,050    (1,074,644)   (133,211)
Gross profit      3,418,053    6,795,942    12,586,441    14,147,789 
                        
Expenses                        
General and administration      6,640,997    1,863,968    11,337,602    4,823,285 
Salaries and wages      4,666,369    1,927,272    8,974,173    3,773,917 
Depreciation and amortization  11, 15   1,392,394    4,455,442    2,873,439    10,622,486 
Share-based compensation  20   -    4,617,835    273,000    7,439,132 
Sales and marketing      488,584    1,178,131    1,035,914    1,165,621 
Consulting fees      131,151    588,863    180,950    1,518,507 
       13,319,495    14,631,511    24,675,078    29,342,948 
Loss from operations before other expenses (income)      (9,901,442)   (7,835,569)   (12,088,637)   (15,195,159)
                        
Other expense (income)                       
Finance expense, net      3,180,879    12,636,008    11,184,016    12,905,966 
Foreign exchange      2,754,670    490,230    1,352,703    1,022,515 
Loss (gain) on revaluation of call/put option      -    (14,762,377)   -    27,730,483 
Loss on disposal of property, plant and equipment      -    1,871    -    1,862 
Revaluation of financial instruments      -    (984,060)   -    (272,060)
Total other expense (income)      5,935,549    (2,618,328)   12,536,719    41,388,766 
                        
Loss before income taxes      (15,836,991)   (5,217,241)   (24,625,356)   (56,583,925)
Current income tax expense      (1,133,396)   (3,115)   (3,204,566)   (1,511,789)
                        
Net loss before discontinued operations      (16,970,387)   (5,220,356)  $(27,829,922)   (58,095,714)
Loss from discontinued operations  27   (675,823)   (6,228,294)   (1,573,476)   (10,240,798)
                        
Net loss      (17,646,210)   (11,448,650)   (29,403,398)   (68,336,512)
Currency translation adjustment      2,772,655    184,494    1,394,057    (709,720)
                        
Comprehensive loss     $(14,873,555)  $(11,264,156)  $(28,009,341)  $(69,046,232)
                        
Net loss attributable to:                       
Shareholders of the Company      (16,140,544)   (10,742,991)   (27,566,328)   (67,630,853)
Non-controlling interests      (1,505,666)   (705,659)   (1,837,070)   (705,659)
Comprehensive loss attributable to:                       
Shareholders of the Company      (13,367,889)   (10,558,497)   (26,172,271)   (68,340,573)
Non-controlling interests      (1,505,666)   (705,659)   (1,837,070)   (705,659)
Net loss per share, basic and diluted     $(0.04)  $(0.06)  $(0.09)  $(0.33)
                        
Weighted average number of outstanding common shares, basic and diluted      401,199,635    196,334,998    337,503,251    204,062,487 

 

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

 

 3 

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Condensed Interim Consolidated Statements of Changes in Shareholders' Equity For the Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

   Share Capital                 
   Convertible Series I   Convertible Series II       Non-controlling   Contributed   Translation   Accumulated     
  

Preferred Shares

  

Preferred Shares

  

Common Shares

  

Interests

  

Surplus

  

Adjustment

  

Deficit

  

Total

 
   Notes  #   $   #   $   #   $   $   $   $   $   $ 
Balance, January 1, 2021      3,181,250    5,637,175    113,585,889    46,046,088    191,317,226    178,088,767    -    14,863,863    (1,896,622)   (33,254,492)   209,484,779 
Restricted share units issued  6   -    -    -    -    1,854,645    1,473,657    -    -    -    -    1,473,657 
Shares issued for finance charges  5, 20   -    -    -    -    1,431,000    1,920,510    -    -    -    -    1,920,510 
Shares issued for conversion of loans  5, 20        -    8,445,426    9,759,015    -    -    -    -    -    -    9,759,015 
Share-based compensation  20   -    -    -    -    -    -    -    5,965,475    -    -    5,965,475 
Conversion feature  20   -    -    -    -    -    -    -    6,612,946    -    -    6,612,946 
Shares issued debt settlement  20   -    -    -    -    237,500    342,000    -    -    -    -    342,000 
Warrants exercised  20   -    -    -    -    11,021,974    13,269,655    -    (94,705)   -    -    13,174,950 
Stock options exercised  20   -    -    1,200,000    1,430,398    1,375,000    1,162,921    -    (1,888,319)   -    -    705,000 
Acquisition  20   -    -    -    -    -    8,682,100    16,497,557    -    -    -    25,179,657 
Currency translation adjustment      -    -    -    -    -    -    -    -    (709,720)   -    (709,720)
Net loss      -    -    -    -    -    -    (705,659)   -    -    (67,630,853)   (68,336,512)
Balances, June 30, 2021      3,181,250    5,637,175    123,231,315    57,235,501    207,237,345    204,939,610    15,791,898    25,459,260    (2,606,342)   (100,885,345)   205,571,757 
                                                           
                                                           
Balances, December 31, 2021      3,181,250    5,637,175    92,985,275    46,736,677    260,860,351    229,792,308    18,062,258    14,192,749    (692,849)   (116,877,562)   196,850,756 
Exercise of restricted share units   20   -    -    -    -    910,000    419,000    -    (419,000)   -    -    - 
Restricted share units issued   20   -    -    -    -    -    -    -    273,000    -    -    273,000 
Preferred shares conversion   20   -    -    (129,985,275)   (65,976,677)   139,125,139    65,976,677    -    -    -    -    - 
Shares issued for PharmaCo acquisition      -    -    37,000,000    19,240,000    37,000,000    19,240,000    -    -    -    -    38,480,000 
Currency translation adjustment      -    -    -    -    -    -    -    -    1,394,057    -    1,394,057 
Net loss      -    -    -    -    -    -    (1,837,070)   -    -    (27,566,328)   (29,403,398)

Balance, June 30, 2022

      3,181,250    5,637,175    -    -    437,895,490    315,427,985    16,225,188    14,046,749    701,208    (144,443,890)   207,594,415 

 

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

 

 4 

 

 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Condensed Interim Consolidated Statement of Cash Flows

For the Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

      2022   2021 
          Note 27 
   Notes          
Operating activities             
Net loss for the period     $(29,403,398)  $(68,336,512)
Items not affecting cash:             
Share-based compensation      273,000    7,439,132 
Foreign exchange      1,352,703    (2,589,022)
Revaluation of call/put option  14   -    27,730,483 
Depreciation and amortization  11, 15   2,873,439    12,697,360 
Realized gain in cost of sales      (1,074,644)   (133,211)
Fair value adjustment on biological assets      2,467,978    (5,157,395)
Finance fees      3,153,864    1,920,510 
       (20,357,058)   (26,428,655)
Changes in non-cash operating working capital  24   21,504,713    1,602,329 
       1,147,655    (24,826,326)
Investing activities             
Purchase of property, plant and equipment, net  11   (1,496,971)   (112,531)
Cash received from acquisition  6   747,226    - 
Cash paid for acquisitions      -    (12,093,874)
Loan received      -    (1,253,486)
Proceeds from disposition of assets      55,293,007    - 
       54,543,262    (13,459,891)
Financing activities             
Credit facility  18   -    639,696 
Repayment of loans and credit facility      (51,266,132)   - 
Exercise of warrants  18   -    13,174,950 
Exercise of stock options  20   -    705,000 
Proceeds from issuance of convertible debentures  14   -    30,680,682 
Loans payable  16   -    19,281,575 
Principal lease repayments      (2,265,365)   (205,440)
       (53,531,497)   64,276,463 
Increase in cash and cash equivalents      2,159,420    25,990,246 
Cash and cash equivalents, beginning of period      818,753    1,146,569 
Cash and cash equivalents, ending of period     $2,978,173   $30,968,475 
Supplemental disclosure of cash flow information (Note 24)             

 

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

 

 5 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

1.BACKGROUND AND NATURE OF OPERATIONS

 

Red White & Bloom Brands Inc. (formerly, Tidal Royalty Corp.) (the "Company" or "RWB") was incorporated on March 12, 1980 pursuant to the Business Corporations Act, British Columbia.

 

The Company’s head office and registered office is located at Suite 810 – 789 West Pender Street, Vancouver, British Columbia, V6C 1H2. The Company's common shares currently trade on the Canadian Securities Exchange under the trading symbol "RWB" and in the United States on the OTCQB under the symbol "RWBYF".

 

On April 24, 2020, Tidal Royalty Corp. (“Tidal”) and MichiCann Medical Inc., a private Ontario-based corporation (“MichiCann”) completed an amalgamation structured as a three-cornered amalgamation whereby MichiCann was amalgamated with a newly incorporated subsidiary of Tidal.

 

Immediately prior to the amalgamation, Tidal completed a consolidation of the Tidal common shares on the basis of one post-consolidation Tidal share for every sixteen pre-consolidation Tidal common shares and changed its name from “Tidal Royalty Corp.” to “Red White & Bloom Brands Inc.”. Each MichiCann share was exchanged to one common share and one convertible series II preferred share of the Company. Due to the terms of the exchange ratio, the previous shareholders of MichiCann acquired a controlling interest in Tidal and as such, the amalgamation has been accounted for as a reverse takeover transaction with MichiCann being the resulting issuer for financial reporting purposes.

 

2.GOING CONCERN

 

These condensed interim consolidated financial statements have been prepared on a going concern basis which presumes the realization of assets and discharge of liabilities in the normal course of business for the foreseeable future. As at June 30, 2022, the Company has accumulated losses of $144,443,890 (December 31, 2021 - $116,877,562) since inception, and for the three and six months ended June 30, 2022, the Company incurred a net loss of $ 17,646,210 and $ 29,403,398, respectively, (June 30, 2021 - $11,448,650 and $ 68,336,512, respectively), and had a working capital deficiency of $158,137,863 (December 31, 2021 - working capital deficiency of $55,219,691). As such, there is a material uncertainty related to these events and conditions that may cast significant doubt on the Company's ability to continue as a going concern, and therefore, it may be unable to realize its assets and discharges its liabilities in the normal course of business. The Company’s operations have been historically funded with debt and equity financing, which is dependent upon many external factors and, as such, it may be difficult to rely on additional debt and equity financing when required. The Company may not have sufficient cash to fund the acquisition and development of assets therefore will require additional funding, which if not raised, may result in the delay, postponement, or curtailment of some of its activities.

 

In assessing whether the going concern assumption was appropriate, management took into account all relevant information available about the future, which was at least, but not limited to, the twelve-month period following June 30, 2022. To address its financing requirements, the Company will seek financing through debt and equity financing, asset sales, and rights offering to existing shareholders. While the Company has been successful in obtaining financing to date, and believes it will be able to obtain sufficient funds in the future and ultimately achieve profitability and positive cash flows from operations, the Company’s ability to raise capital may be adversely impacted by: market conditions that have resulted in a lack of normally available financing in the cannabis industry; increased competition across the industry, and overall negative investor sentiment in light of the ongoing COVID-19 pandemic. Accordingly, there can be no assurance that the Company will achieve profitability, or secure financing on terms favorable to the Company or at all.

 

 6 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

If the going concern assumption were not appropriate for these condensed interim consolidated financial statements, then adjustments would be necessary to the carrying values of assets and liabilities, the reported expenses and the condensed interim consolidated statements of financial position classifications used. Such adjustments could be material.

 

COVID-19

 

The outbreak of the novel strain of coronavirus, specifically identified as “COVID- 19”, has resulted in governments worldwide enacting emergency measures to combat the spread of the virus, including the closure of non-essential businesses. Government measures did not materially disrupt the Company’s operations during the six months ended June 30, 2022. The production and sale of cannabis has been recognized as an essential service across the U.S and the Company has not experienced production delays or prolonged retail closures as a result.

 

The duration and further impact of the COVID-19 outbreak is unknown at this time, as is the efficacy of the government and central bank interventions. Management has been closely monitoring the impact of COVID-19. The Company has implemented various measures to reduce the spread of the virus, including implementing social distancing at its cultivation facilities, manufacturing facilities and dispensaries, enhancing cleaning protocols and encouraging employees to practice preventive measures recommended by governments and health officials.

 

Due to the uncertainty surrounding COVID-19, it is not possible to predict the impact that COVID-19 may have on the business and financial position. In addition, the estimates in the Company’s condensed interim consolidated financial statements may possibly change in the near term as a result of COVID-19 and the effect of any such changes could be material, which has and could continue to result in impairment of long- lived assets including intangibles and goodwill. Management is closely monitoring the impact of the pandemic on all aspects of its business.

 

3.BASIS OF PRESENTATION

 

a)Statement of Compliance

 

These condensed interim consolidated financial statements have been prepared in conformity with International Accounting Standards (“IAS”) 34 – Interim Financial Reporting and do not include all information required for full annual consolidated financial statements in accordance with IFRS and should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2021. These condensed interim consolidated financial statements of the Company and its subsidiaries were prepared using accounting policies consistent with IFRS as issued by the International Accounting Standards Board and interpretations of the IFRS Interpretations Committee (“IFRIC”).

 

The condensed interim consolidated financial statements do not include all the information and disclosures required in the annual audited consolidated financial statements. Accordingly, these condensed interim consolidated financial statements for the three and six months ended June 30, 2022 and 2021 should be read together with the annual consolidated financial statements for the year ended December 31, 2021 and 2020. The preparation of condensed interim consolidated financial statements in accordance with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies. The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the financial statements are consistent with those disclosed in the notes to the condensed interim consolidated financial statements for the three and six months ended June 30, 2022. These condensed interim consolidated financial statements were authorized for issuance by the Board of Directors on August 29, 2022.

 

 7 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

b)Basis of Presentation

 

These condensed interim consolidated financial statements have been prepared on a historical cost basis except for biological assets and certain financial instruments classified as fair value through profit or loss, which are measured at fair value. In addition, these condensed interim consolidated financial statements have been prepared using the accrual basis of accounting, except for cash flow information.

 

c)Basis of Consolidation

 

 

The condensed interim consolidated financial statements for the three and six months ended June 30, 2022 and 2021 include the accounts of the Company and its wholly-owned subsidiaries. Subsidiaries are entities controlled by the Company. Control exists when the Company has the power, directly and indirectly, to govern the financial and operating policies of an entity and be exposed to the variable returns from its activities. The financial statements of subsidiaries are included in the condensed interim consolidated financial statements from the date that control commences until the date that control ceases. All inter- company transactions, balances, income and expenses eliminated in full upon consolidation. These condensed interim consolidated financial statements include the accounts of the following entities:

 

Name of Subsidiary Jurisdiction Percentage
Ownership
Percentage
Ownership
    June 30, December 31,
    2022 2021
MichiCann Medical Inc. Ontario, Canada 100% 100%
1251881 B.C. Ltd. British Columbia, Canada 100% 100%
Mid-American Growers, Inc. Delaware, USA 100% 100%
Mid-American Cultivation LLC Illinois, USA 100% 100%
RWB Shelby, Inc. Illinois, USA 100% 100%
Real World Business Integration LLC Illinois, USA 100% 100%
RWB Michigan, LLC Michigan, USA 100% 100%
RWB Platinum Vape Inc. California, USA 100% 100%
Vista Prime Management, LLC California, USA 100% 100%
GC Ventures 2, LLC Michigan, USA 100% 100%
RWB Licensing Inc. British Columbia, Canada 100% 100%
RWB Freedom Flower, LLC Illinois, USA 100% 100%
RWB Illinois, Inc. Delaware, USA 100% 100%
Vista Prime 3, Inc. California, USA 100% 100%
PV CBD, LLC California, USA 100% 100%
Vista Prime 2, Inc. California, USA 100% 100%
Royalty USA Corp. Delaware, USA 100% 100%
RLTY Beverage 1, LLC Delaware, USA 100% 100%
RLTY Development MA 1, LLC Delaware, USA 100% 100%
RLTY Development Orange, LLC Massachusetts, USA 100% 100%
RLTY Development Springfield, LLC Massachusetts, USA 100% 100%
Red White & Bloom Florida, Inc. Florida, USA 77% 77%
RWB Florida, LLC Florida, USA 77% 77%
PharmaCo, Inc. Michigan, USA 100% -

 

 

 8 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

d)Functional and Presentation Currency

 

The Company’s presentation currency, as determined by management, is the Canadian dollar. Management has determined that the functional currency of its parent and Canadian subsidiaries is the Canadian dollar and the functional currency of its United States subsidiaries is the United States dollar. These condensed interim consolidated financial statements are presented in Canadian dollars unless otherwise specified.

 

4.SIGNIFICANT ACCOUNTING POLICIES

 

These condensed interim consolidated financial statements have been prepared using the same accounting policies, significant accounting judgments and estimates, and methods of computation as the annual consolidated financial statements of the Company as at and for the year ended December 31, 2021, as described in Note 4 of those annual audited consolidated financial statements.

 

Accounting Policies Adopted in the Current Period

 

During the six months ended June 30, 2022, the Company adopted Classification of Liabilities as Current or Non-Current (Amendments to IAS 1), which clarifies the guidance on whether a liability should be classified as either current or non-current.

 

The amendments:

 

  clarify that the classification of liabilities as current or non-current should only be based on rights that are in place "at the end of the reporting period";

 

  clarify that classification is unaffected by expectations about whether an entity will exercise its right to defer settlement of a liability; and

 

  make clear that settlement includes transfers to the counterparty of cash, equity instruments, other assets or services that result in extinguishment of the liability.

 

This amendment was effective for annual periods beginning on or after January 1, 2022 and the adoption of this amendment did not have a material impact on the Company's condensed interim consolidated financial statements.

 

5.REVERSE TAKEOVER

 

On April 24, 2020, Tidal and MichiCann entered into a business combination agreement (the “Combination Agreement”). The Combination Agreement was structured as a three-cornered amalgamation whereby MichiCann was combined with a newly incorporated subsidiary of Tidal, forming the Company. The amalgamation resulted in all the issued and outstanding shares of Tidal and MichiCann being exchanged for common shares and convertible series II preferred shares of the Company as described in Note 1.

 

The amalgamation was considered a reverse takeover ("RTO") as the legal acquiree’s (Tidal) former shareholders control the consolidated entity after completion of the amalgamation. Consequently, the legal acquiree (MichiCann) is the accounting acquirer and the historical financial results presented in these condensed interim consolidated financial statements are those of MichiCann.

 

 9 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

At the time of the amalgamation, Tidal’s assets consisted primarily of cash and receivables and it did not have any inputs and processes capable of generating outputs; therefore, Tidal did not meet the definition of a business. Accordingly, as Tidal did not qualify as a business in accordance with IFRS 3 Business Combinations, the amalgamation did not constitute a business combination; however, by analogy it has been accounted for as a reverse takeover. Therefore, MichiCann, the legal subsidiary, has been treated as the accounting acquirer, and Tidal, the legal parent, has been treated as the accounting acquiree.

 

Upon completion of the amalgamation 375,431,661 Tidal common shares and 50,900,000 Tidal preferred shares were consolidated into 23,464,462 common shares and 3,181,250 convertible series I preferred shares of the Company on the basis of one post-consolidated share for every sixteen pre-consolidation shares. The consideration relating to the deemed shares issued in the reverse acquisition was based on the fair value of common shares of $27,031,042 was based on the market price of $1.152 per share of Tidal on April 24, 2020 and fair value of convertible series I preferred shares of $5,637,175, was estimated using the option pricing model with the following assumptions.

 

Volatility 80%
Risk-free rate 0.319%
Time to liquidation in years 2.0

 

In addition, exchanged on the reverse takeover 1,186,711 Tidal common share purchase warrants and 1,799,110 Tidal stock options were fair valued on the acquisition date using a Black-Scholes option pricing model and included in the consideration paid by the Company.

 

The Company used Black-Scholes option pricing model to determine the fair value of the warrants and stock options with the following weighted average assumptions:

 

Expected life in years 2.38
Volatility 80%
Risk-free rate 0.39%
Share price $1.152
Dividend yield 0.00%

 

In connection with the amalgamation, the Company issued 7,381,000 common shares and 7,381,000 convertible series II preferred shares to a finder. The fair value of these common shares amounting to $8,502,900 was determined based on the market price of $1.152 per share of Tidal on April 24, 2020 and fair value of convertible series II preferred shares of $13,204,609, was estimated using the option pricing model with the following assumptions.

 

Volatility 80%
Risk-free rate 0.319%
Time to liquidation in years 2.0

 

As the acquisition was not considered a business combination, the excess of consideration paid over the net assets acquired together with any transaction costs incurred for the amalgamation is expensed as a listing expense in accordance with IFRS 2 Share-Based Payments.

 

 10 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Consideration paid:    
Common shares deemed issued  $27,031,042 
Preferred shares deemed issued   5,637,175 
Finder's fee - common shares   8,502,900 
Finder's fee - preferred shares   13,204,609 
Fair value of warrants   303,749 
Fair value of stock options   486,518 
   $55,165,993 
      

Net identifiable assets acquired:

     
Cash and cash equivalents  $1,822,156 
Accounts receivable   2,229 
Prepaid expenses   794,538 
Promissory note receivable   4,169,009 
Right-of-use asset   91,402 
Convertible loan receivable   17,597,600 
Accounts payable   (898,303)
Lease liability   (118,119)
   $23,460,512 
Listing expense   $31,705,481 

 

Convertible loan receivable consists of an amount receivable by Tidal Royalty Corp. from MichiCann Medical Inc. with a fair value of $17,597,600 on the date the amalgamation was effectively settled (Note 16).

 

Promissory note receivables were issued to TDMA LLC. During the year ended December 31, 2019, Tidal entered into a definitive Membership Interest Purchase Agreement (the “MIPA”) with TDMA LLC to acquire all of the issued and outstanding equity in TDMA Orange, LLC, a wholly owned subsidiary of TDMA LLC. Pursuant to the terms of the MIPA, Tidal obtains 100% interest in two cultivation licenses and a processing license in the county of Orange, in the Commonwealth of Massachusetts. As consideration, Tidal will forgive the promissory notes including accrued interest. These promissory notes were interest-bearing at 10% per annum and were measured at fair value. The fair value of TDMA loan was estimated using the Discount Cashflow method with following assumptions:

 

Risk adjusted rate - April 24, 2020  18.31% - 18.57%
Risk adjusted rate - December 31, 2020  18.67% - 18.95%

 

 11 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

6.ACQUISITION

 

During the six months ended June 30, 2022, the Company completed the following acquisition:

 

Acquisition of PharmaCo, Inc.

 

On February 7, 2022, the Company, through its wholly-owned subsidiary, RWB Michigan, LLC, ("RWB Michigan") completed the acquisition (the "PharmaCo Acquisition") of all of the issued and outstanding common shares of PharmaCo, Inc. ("PharmaCo"). PharmaCo is licensed to operate medical marijuana dispensaries and cultivation facilities in the state of Michigan. The PharmaCo Acquisition also includes the sale of eight fully operating dispensaries, two operational indoor cultivation facilities and twenty owned properties for potential additional cultivation and dispensary locations in the state of Michigan.

 

In accordance with the Company’s accounting policies and IFRS, the measurement period for the PharmaCo Acquisition shall not exceed one year from acquisition date. Accordingly, the accounting for the PharmaCo Acquisition has only been provisionally determined as at February 7, 2022 and June 30, 2022. The following table summarizes the value of consideration paid on the acquisition date and the provisional allocation of the purchase price to the assets and liabilities acquired based on available information. The Company has yet to determine the fair value of the consideration, assets, and liabilities acquired as part of the PharmaCo Acquisition. Once this has been determined, the provisional allocation values may change. These changes may be material.

 

The Company's consideration for the PharmaCo Acquisition was as follows:

 

1.Issuance of 37 million Units of RWB; each Unit consists of one common share and one series II convertible preferred share convertible into one common share of the Company. The Units were issued at a deemed price of CDN $1.04 per Unit;

 

2.Each Series II Preferred Share shall be convertible, in accordance with the formula as set out in the terms in RWB’s articles, at any time or times before April 24, 2022; and

 

3.RWB converted $30 million of previously advanced loans to PharmaCo into preferred shares in PharmaCo resulting in RWB holding 100% of the ownership of PharmaCo.

 

The Pharmaco Acquisition was accounted for as a business combination in accordance with IFRS 3. The following table summarizes the fair value of consideration paid and the allocation of the purchase price to the assets acquired and liabilities assumed:

 

Consideration paid:    
Fair value of call/put option  $146,774,493 
37,000,0000 Units   38,480,000 
Investment in PharmaCo preferred shares   38,001,000 
   $223,255,493 
      
Net identifiable assets acquired:     
Cash  $747,226 
Accounts receivable   1,159,131 
Inventory   5,110,274 
Biological assets   579,004 
Prepaid expenses   985,202 
Other assets   12,092,756 
Property, plant and equipment   47,184,451 
Right-of-use assets   5,053,167 
License   10,133,600 
Current liabilities   (61,249,959)
Lease obligation   (5,264,804)
Goodwill   206,725,445 
   $223,255,493 

 

 12 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Revenue and net loss for the period ended June 30, 2022, of the acquiree after the acquisition date, as recorded in the condensed interim consolidated statements of loss and comprehensive loss from February 8, 2022 to June 30, 2022 amounted to $19,178,323 and $3,900,187, respectively. If this transaction had closed on January 1, 2022, the Company estimates it would have recorded revenue of $63,293,881 and a net loss of $28,486,474, resulting in an increase in revenue of $7,844,627 and an increase in net loss of $1,046,092 for the period ended June 30, 2022.

 

During the year ended December 31, 2021, the Company completed the following acquisitions:

 

Acquisition of Acreage Florida, Inc.

 

On April 27, 2021, the Company, through its wholly-owned subsidiary, RWB Florida, LLC, completed the acquisition of all of the issued and outstanding common shares of Acreage Florida, Inc. (the "Florida Acquisition"). Subsequent to the Florida Acquisition, Acreage Florida Inc. changed its name to Red White and Bloom Florida, Inc. (“RWB Florida”). RWB Florida is licensed to operate medical marijuana dispensaries, a processing facility, and cultivation facilities in the state of Florida. The Florida Acquisition also includes the sale of property, an administrative office building and 8 leased stores in prime locations throughout the state of Florida.

 

The Company's consideration for the Florida Acquisition was as follows:

 

1.Aggregate cash consideration of $31,005,829 (US $25,000,000);

 

2.5,950,971 common shares of the Company, subject to a 12 month lock-up agreement pursuant to which one-sixth of the common shares will be released each month commencing six-months post-closing;

 

3.A 13-month secured promissory note in the principal amount of $22,225,631 (US $18,000,000) bearing interest at 8% per annum; and

 

4.A 7-month secured promissory note in the principal amount of $12,347,573 (US $10,000,000) bearing interest at 8% per annum.

 

 13 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The Florida Acquisition was accounted for as a business combination in accordance with IFRS 3. The following table summarizes the fair value of consideration paid and the allocation of the purchase price to the assets acquired and liabilities assumed:

 

Consideration paid:    
Cash  $31,005,829 
5,950,971 common shares   8,747,927 
Secured promissory notes   34,573,204 
   $74,326,960 
      
Net identifiable assets acquired:     
Cash  $344,657 
Inventory   379,847 
Biological assets   641,633 
Prepaid expenses   132,459 
Other assets   219,453 
Property, plant and equipment   12,213,013 
Right-of-use assets   18,126,916 
License   49,326,731 
Current liabilities   (299,137)
Lease obligation   (18,126,916)
Goodwill   11,368,304 
   $74,326,960 

 

Revenue and income for the fiscal year ended December 31, 2021, of the acquiree after the acquisition date, as recorded in the consolidated statements of loss and comprehensive loss for the year ended December 31, 2021 amounted to $1,136,061 and $73,651, respectively. If this transaction had closed on January 1, 2021, the Company estimates it would have recorded revenue of $1,678,587 and a net loss of $108,522, resulting in an increase in revenue of $542,526 and an increase in net loss of $35,171 for the year ended December 31, 2021.

 

Subsequent to the Florida Acquisition, RWB Florida raising funds by:

- issuing 4.00% of its membership units for a total cash consideration $3,720,900 (US $3,000,000); and

- issuing 18.84% membership units for cash consideration of $14,659,287 (US $12,067,209);

 

In connection with the issuance of membership units and convertible debentures (Note 16), RWB Florida incurred total financing costs of $1,574,000. Accordingly, $590,296 of this amount of was classified as a reduction of the non-controlling interest amount.

 

As at December 31, 2021, the total non-controlling interest of RWB Florida was 22.84%. During the six months ended June 30, 2022, $1,837,070 of the loss from RWB Florida was attributable to non-controlling interests.

 

The total non-controlling interest as at December 31, 2021 amounted to $ 18,062,258.

 

The total non-controlling interest as at June 30, 2022 amounted to $16,225,188.

 

 14 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

Apopka, Florida

 

On August 4, 2021, the Company closed on the acquisition of a 45,000 square foot greenhouse situated on 4.7 acres of land in Apopka, Florida for a purchase consideration of

a) US $750,000 cash paid on closing;

b)  US $125,000 in the form of a promissory note payable in 5 monthly installments commencing 30 days post-closing; and

c) Issuance of 1,010,656 common shares of the Company at a price of CDN $1.04 for total consideration of $1,051,082.

 

This transaction did not meet the definition of business under IFRS 3. Accordingly, it has been recorded as an asset purchase. The consideration paid was allocated to land in the amount of $601,057 and building in the amount of $1,791,703.

 

During the year ended December 31, 2020, the Company completed the following acquisitions:

 

Mid-American Growers, Inc.

 

On January 10, 2020, the Company acquired 100% of the issued and outstanding shares of Mid-American Growers, Inc. (“MAG”). MAG is a company that cultivates and sells hemp-based products throughout North America. Under the terms of the agreement, the Company paid $31,249,391 in cash and issued rights to receive 17,133,600 common shares of MichiCann with a fair value of $44,984,267.

 

Immediately prior to the RTO on April 24, 2020, 17,133,600 common shares of MichiCann were issued to sellers of MAG, and the 17,133,600 MichiCann shares were converted to 17,133,600 common shares of the Company and 17,133,600 convertible series II preferred shares of the Company (Note 5). 17,133,600 common shares 17,133,600 convertible series II preferred shares were escrowed, and the common shares and convertible series II preferred shares are released as follows: 1,199,352 common shares and 1,199,352 convertible series II preferred shares every month for fourteen months starting on the date that is year following the RTO and 342,669 common shares and 342,669 convertible series II preferred shares on December 24, 2021.

 

The fair value of rights to receive common shares was estimated using option pricing model. Key inputs and assumptions used in the valuation methods as of the acquisition date were as follows:

 

Share price $2.950
Volatility 85%
Discount for lack of marketability 11%

 

Included in the agreement is a milestone payment of 2,640,000 common shares of the Company should the MAG sellers reasonably assist the Company in receiving a commercial cultivation license for its facility in Illinois (the “Milestone Event”). There is an additional milestone payment of USD $5,000,0000 should the Milestone Event be completed during calendar year 2020. Concurrently, the Company entered an earn-out agreement with the sellers of MAG whereby the Company will pay a 23% commission on hemp product sales during the period of April 1, 2020 to March 31, 2021. This has been accounted for as a payment for post-combination services and was not added to the purchase price. Based on the actual results, the Company has determined that no earn-out amount is payable by the Company.

 

 15 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Concurrent with the closing of the MAG acquisition, MichiCann’s wholly owned subsidiary, RWB Illinois, Inc. acquired an additional 142 acres of land located in Illinois, together with the buildings, plant facilities, structures, building systems fixtures and improvements located thereon and related personal property and intangibles (together with the MAG owned property, the “Illinois Facility”) for USD $2,000,000 pursuant to a real estate purchase agreement made and entered into as of January 10, 2020 between RWB, VW Properties LLC, as seller, and each of the MAG Sellers. The USD $2,000,000 paid to purchase the additional land has been included in the consideration to acquire the issued and outstanding shares of MAG. A pre-existing relationship consisting of an amount receivable by the Company from MAG with a fair value of $1,459,218 on the date of acquisition was effectively settled.

 

The acquisition of MAG was accounted for as a business combination because the acquisition met requirements under IFRS 3. The consideration and net identifiable assets acquired were recorded in the accounts of the Company at its fair values as follows:

 

Consideration paid:    
Cash paid upon closing  $20,644,291 
Cash paid in 2019   10,605,100 
Rights to common shares   44,984,267 
Settlement of pre-existing relationship   1,459,218 
   $77,692,876 
      
Net identifiable assets acquired:     
Cash and cash equivalents  $162,204 
Accounts receivable   58,470 
Inventory   4,395,361 
Biological assets   26,842 
Property, plant and equipment   94,197,701 
Goodwill   6,083,036 
Accounts payable   (1,539,657)
Other payable   (656,900)
Deferred tax liability   (25,034,181)
   $77,692,876 

 

If this transaction had closed on January 1, 2020, the Company's revenue for the year ended December 31, 2020 would have increased by $11,557, and net loss for the year would have increased by $342,610. Consolidated revenue and income for the year, of the acquiree after the acquisition date, as recorded in the consolidated statements of loss and comprehensive loss for the year ended December 31, 2020 is $4,071,820 and $12,505,267, respectively.

 

The settlement of a pre-existing relationship consists of an amount receivable by the Company from MAG with a fair value of $1,459,218 on the date of acquisition.

 

 16 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

1251881 B.C. Ltd.

 

On June 10, 2020, the Company acquired 100% of the issued and outstanding shares of 1251881 B.C. Ltd. Under the terms of the agreement, the Company issued 13,500,000 common shares and 4,500,000 special warrants as a consideration. The special warrants are automatically convertible into 4,500,000 common shares of the Company should the volume weighted average price of the Company’s common shares be less than $1.50 for the first 180 days following the acquisition date. In connection with the acquisition, the Company issued 1,800,000 common shares to a finder. On December 15, 2020, all special warrants were converted into common shares for the finder's fee.

 

The fair value of special warrants amounting to $4,995,000 was based on the market price of $1.11 per common share of the Company as of the acquisition date. The fair value of finder's fee amounting to $1,998,000 was based on the market price of $1.11 per share as of the acquisition date.

 

The fair value of 13,500,000 common shares amounting to $34,907,000 was determined as a reference to the fair value of net assets acquired in accordance with IFRS 2 requirements.

 

At the time of the acquisition, 1251881 B.C. Ltd.’s assets consisted solely of intangible assets and it did not have any processes capable of generating outputs; therefore 1251881 B.C. Ltd. did not meet the definition of a business under IFRS 3 and the acquisition was accounted for as an asset acquisition. The consideration paid and net identifiable assets acquired were recorded in the accounts of the Company at its fair value determined as follows:

 

Consideration paid:    
Common shares issued  $34,907,000 
Common shares - Finder's fee   1,998,000 
Fair value of special warrants issued   4,995,000 
   $41,900,000 
      
Net identifiable assets acquired:      
Intangible assets  $101,887,000 
License Liability   (59,987,000)
   $41,900,000 

 

Immediately prior to the acquisition, 1251881 B.C Ltd. entered into (i) a retail license agreement with High Times Retail Licensing, LLC (”HT”) whereby 1251881 B.C. Ltd was granted the right-to-use certain intellectual property associated with retail dispensary and local delivery services for cannabis products, cannabis accessories and merchandise in the States of Michigan, Illinois and Florida; and (ii) a product licensing agreement with HT whereby 1251881 B.C. Ltd. was granted an exclusive license to use certain intellectual property related to the commercialization of cannabis products in Michigan, Illinois and Florida and CBD products nationally carrying HT brands.

 

During the year ended December 31, 2021, HT failed to deliver on its obligations to deliver the licensed property in each state they were granted and further failed to perform under the agreements entered into by the Company. As a result, the Company recorded an impairment on the associated intangible assets in the amount of $72,242,048 and reduction of the associated liability in the amount of $53,840,877. This has been presented as a loss on licensing agreement, net in the amount of $18,401,571 on the consolidated statements of loss and comprehensive loss.

 

 17 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Platinum Vape LLC

 

On September 14, 2020, a wholly-owned subsidiary of the Company acquired all of the issued and outstanding equity interest of Platinum Vape LLC (“Platinum Vape” or “PV”) in a cash and convertible note payable amounting to USD $35,000,000, comprised of USD $7,000,000 in cash paid at closing, a further USD $13,000,000 in cash payable 120 days after closing and USD $15,000,000 convertible promissory note payable on the third anniversary of closing, which may be converted into Company stock only after 12 months. Concurrently, the Company entered an earn-out agreement with the sellers of PV whereby the Company will pay cash or common shares of the Company with equivalent value of USD $25,000,000 payable based on achievement of the following milestones during the 12-month period immediately following the closing:

 

·USD $7,500,000 paid on PV achieving revenue of USD $80,000,000 and maintain 15% earnings before interest and taxes;
·USD $7,500,000 paid on PV achieving revenue of USD $90,000,000 and maintain 15% earnings before interest and taxes; and
·USD $10,000,000 paid on PV achieving revenue of USD $100,000,000 and maintain 15% earnings before interest and taxes.

 

During the year ended December 31, 2020, this earn-out amount was accounted for as a payment for post- combination services and was not added to the purchase price. The earn-out expense during the year ended December 31, 2020 amounted to $9,805,500.

 

During the year ended December 31, 2021, the earn-out amount was no-longer considered payable. Accordingly, an earn-out recovery in the amount of $9,401,250 was recorded in the consolidated statements of operations and comprehensive loss.

 

The acquisition of PV was accounted for as a business combination because the acquisition met requirements under IFRS 3. The consideration and net identifiable assets acquired were recorded in the accounts of the Company at its fair value as follows:

 

Consideration paid:    
Cash paid on closing  $9,222,500 
Present value of cash payable 120 days after closing   16,655,835 
Cash to be paid in one year   19,511,124 
Convertible promissory note   17,219,398 
   $62,608,857 
      
Net identifiable assets acquired:     
Cash and cash equivalents  $1,745,431 
Accounts receivable   4,188,780 
Prepaid expenses   400,520 
Inventory   3,184,355 
Property, plant and equipment   319,876 
Right-of-use   475,396 
Licenses   29,907,250 
Brand   33,991,500 
Goodwill   281,172 
Accounts payable   (2,416,543)
Lease liability   (475,122)
Loan   (30,628)
Deferred tax liability   (8,963,130)
   $62,608,857 

 

 

 18 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The cash payable 120 days after closing was paid on the January 12, 2021.

 

If this transaction had closed on January 1, 2020, the Company's revenue for the year ended December 31, 2020 would have increased by $14,093,729, and net loss for the year would have decreased by $6,804,672. Consolidated revenue and income for the year, of the acquiree after the acquisition date, as recorded in the consolidated statements of loss and comprehensive loss for the year ended December 31, 2020 is $19,266,708 and $6,804,672, respectively.

 

7.ACCOUNTS RECEIVABLE

 

The Company’s accounts receivable as at June 30, 2022 and December 31, 2021 consists of the following:

 

   June 30, 2022   December 31, 2021 
Trade receivables  $6,441,194   $4,906,864 
Sales tax receivable   387,255    279,082 
Other receivable   104,704    237,740 
Provision for sales returns and allowances   (1,805,695)   (599,990)
   $5,127,458   $4,823,696 

 

Sales tax receivable represents excess of input tax credits on purchased goods or services received over sales tax collected on the taxable sales in Canada.

 

   June 30,
2022
   December 31,
2021
 
Current  $2,655,785   $3,262,124 
1-30 Days   1,641,486    532,195 
31-60 Days   467,595    186,992 
61-90 Days   636,648    336,770 
91 Days and over   1,039,680    588,783 
Total trade receivables  $6,441,194   $4,906,864 

 

 

 19 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

8.BIOLOGICAL ASSETS

 

The Company’s biological assets consist of 25,803 plants growing as at June 30, 2022 and 10,864 plants as at December 31, 2021. The continuity of biological assets is as follows:

 

   June 30,   December 31, 
   2022   2021 
Carrying amount, beginning of period  $5,523,061   $- 
Acquired from PharmaCo acquisition   579,004    - 
Acquired from Acreage acquisition   -    641,168 
Capitalized cost   6,248,239    4,000,190 
Fair value adjustment   2,083,516    3,972,360 
Transferred to inventory   (11,602,171)   (3,090,657)
Carrying value, end of period  $2,831,649   $5,523,061 

 

Fair Value Measurement Disclosure

 

The Company measures its biological assets at their fair value less costs to sell. This is determined using a model which estimates the expected harvest yield in grams for plants currently being cultivated, and then adjusts that amount for the expected selling price per gram and also for any additional costs to be incurred, such as post-harvest costs.

 

The following significant unobservable inputs, all of which are classified as level 3 on the fair value hierarchy, were used by management as part of this model:

 

·Selling price – calculated as the weighted average historical selling price for all strains of cannabis sold by the Company, which is expected to approximate future selling prices
·Stage of growth – represents the weighted average number of weeks out of the 15 weeks growing cycle that biological assets have reached as of the measurement date
·Yield by plant – represents the expected number of grams of finished cannabis inventory which are expected to be obtained from each harvested cannabis plant
·Attrition – represents the weighted average percentage of biological assets which are expected to fail to mature into cannabis plants that can be harvested
·Post-harvest costs – calculated as the cost per gram of harvested cannabis to complete the sale of cannabis plants post harvest, consisting of the cost of direct and indirect materials and labour related to labeling and packaging

 

Sensitivity Analysis

 

Significant unobservable assumptions used in the valuation of biological assets, including the sensitivities on changes in these assumptions and their effect on the fair value of biological assets, are as follows:

 

   Weighted average
assumption
   10% Change
of inputs
 
Selling price per gram  $5.94   $6.53 
Yield by plant   156.57    172.23 
Attrition   28.32%   31.15%
Post-harvest costs ($/gram)  $2.59   $2.84 

 

 20 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

As a plant matures the likelihood of wastage declines. As a result, attrition estimates were relatively low in the respective periods. However, due to the onset of COVID-19, a restricted labour pool forced the Company to prioritize higher margin crops while leaving less profitable plants to die.

 

9.INVENTORY

 

The Company’s inventory as at June 30, 2022 and December 31, 2021 was comprised of the following:

 

   June 30, 2022   Dec 31, 2021 
Cannabis and CBD derivative finished goods  $6,999,685   $3,710,344 
Cannabis and CBD derivative work-in-process   6,071,168    1,970,185 
Raw materials   615,021    206,126 
Consumables and non-cannabis merchandise   1,971,660    105,084 
   $15,657,534   $5,991,739 

 

During the six months ended June 30, 2022, the total inventory expensed through cost of sales was $8,299,450 (June 30, 2021 - $2,592,733).

 

10.ASSETS HELD FOR SALE

 

On December 29, 2021, the Company entered into a letter of intent for the sale of the Company’s facility located at 14240 Greenhouse Avenue in Granville, Illinois, USA (the “Granville Facility”) for a price of USD $44,500,000 (the “Granville Transaction”).

 

Accordingly, the Granville Facility was recorded as assets held for sale and was written down from its carrying value of $80,023,986 (USD $63,739,746) to its fair value less costs to sell for a total consideration of $55,022,520) (USD $43,400,000 representing a sales price of USD $44,500,000 less selling costs of USD $1,100,000) as at December 31, 2021. The difference was recorded as an impairment charge during the year ended December 31, 2021.

 

The Granville Transaction was completed on April 14, 2022. The majority of the proceeds received were used to pay down the outstanding credit facility balance (Note 17).

 

As a result of this disposition, the Company reclassified Mid-American Growers Inc. ("MAG") as discontinued operations. See Note 27 with respect to MAGs revenue, expenses and cash-flows for the three and six months ended June 30, 2022 and 2021.

 

The assets held for sale transactions during the six months ended June 30, 2022 and year ended December 31, 2021 are as follows:

 

Balance at December 31, 2020  $- 
Reclassification from property and equipment (Note 11)   81,334,086 
Impairment   (26,020,708)
Currency translation adjustment   (290,858)
Balance at December 31, 2021  $55,022,520 
Currency translation adjustment   (334,180)
Sale of assets held for sale   (54,688,340)
Balance at June 30, 2022  $- 

 

 21 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

11.PROPERTY, PLANT AND EQUIPMENT, NET

 

Property, plant and equipment, net as at June 30, 2022 and December 31, 2021 consists of the following:

 

   Land   Building
and
Improvements
   Machinery
and
equipment
   Total 
Cost                
Balance, December 31, 2020  $2,879,315   $76,590,398   $12,641,498   $92,111,211 
Acquired from Acreage   434,082    9,152,835    2,626,096    12,213,013 
Acquired from Apopka   167,493    2,225,267    -    2,392,760 
Additions   1,207,146    1,619,166    7,149,605    9,975,917 
Reclassified as assets held for sale                    
(Note 10)   (2,867,103)   (76,605,642)   (12,663,438)   (92,136,183)
Translation adjustment   (20,672)   78,251    900,592    958,171 
Balance, December 31, 2021  $1,800,261   $13,060,275   $10,654,353   $25,514,889 
Acquired from PharmaCo   -    46,116,967    1,067,484    47,184,451 
Additions   -    452,152    1,044,819    1,496,971 
Translation adjustment   29,536    835,971    1,290,237    2,155,744 
Balance, June 30, 2022  $1,800,261   $60,465,365   $14,056,893   $76,352,055 
Accumulated depreciation                    
Balances, December 31, 2020  $-   $4,003,716   $1,395,440   $5,399,156 
Depreciation   -    4,237,999    2,181,769    6,419,768 
Reclassified as assets held for sale                    
(Note 10)   -    (8,080,855)   (2,721,242)   (10,802,097)
Translation adjustment   -    388,906    (283,319)   105,587 
Balances, December 31, 2021  $-   $549,766   $572,648   $1,122,414 
Depreciation   -    934,490    1,294,476    2,228,966 
Translation adjustment   -    93,303    851,314    944,617 
Balances, June 30, 2022  $-   $1,687,888   $2,718,438   $4,295,997 
Balances, December 31, 2021  $1,800,261   $12,510,509   $10,081,705   $24,392,475 
Balances, June 30, 2022  $1,800,261   $58,777,477   $11,338,455   $72,056,058 

 

 22 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

12.RIGHT-OF-USE ASSETS

 

Right-of-use assets are comprised of the following:

 

    $ 

Balance, December 31, 2020

   392,188 
Acquired from RWB Florida   18,126,916 
Additions   805,840 
Depreciation for the year   (1,075,322)
Foreign exchange translation   438,635 
Balance, December 31, 2021   18,688,257 
Acquired from PharmaCo   5,053,167 
Depreciation for the period   (969,934)
Foreign exchange translation   393,969 
Balance, June 30, 2022   23,165,459 

 

13.LOANS RECEIVABLE

 

Loans receivable as at June 30, 2022 and December 31, 2021 consist of the following:  

 

   June 30, 2022   December 31, 2021 
Advances to PharmaCo  $-   $18,501,780 
Promissory note receivable from PharmaCo   -    32,627,616 
Total  $-   $51,129,396 

 

Advances to PharmaCo

 

The loan receivable balance amounted to $4,810,000 as at December 31, 2018. During the year ended December 31, 2019, PharmaCo paid $428,671 to the Company. The loan receivable balance was amounting to $4,381,329 as at December 31, 2019.

 

During the year ended December 31, 2020, the Company issued 2,339,200 units consisting of one common share and one convertible series II preferred share to a third-party to pay for $5,848,000 owed by PharmaCo to its related party. The amount of $5,848,000 has been recorded as a loan receivable from PharmaCo. The loan receivable is interest-free and does not have fixed terms of repayment. During the year ended December 31, 2020, the Company advanced additional $854,949 to PharmaCo. The Company advanced a further $2,535,600 during the year ended December 31, 2021.

 

During the six months ended June 30, 2022, the Company acquired all of the issued and outstanding shares of PharmaCo. As a result, the outstanding loan receivable balance was eliminated upon consolidation.

 

 23 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Promissory note receivable from PharmaCo

 

On June 7, 2019, the Company entered a Promissory Note Agreement (“Promissory Note”) with PharmaCo. Under the terms of this agreement, the Company advanced a principal amount of $30,648,517. The Promissory Note is non-interest bearing, unsecured, and matured on January 2, 2020. On January 2, 2020, the Company agreed to extend the Promissory Note with PharmaCo until January 22, 2021. On January 2, 2021, the Company agreed to extend the Promissory Note with PharmaCo until January 22, 2022.

 

On January 2, 2020, the Company advanced a principal amount of $1,979,099. The Promissory Note is non- interest bearing, unsecured, and matures on January 22, 2021. The funds advanced under the Promissory Note were received from the Bridging Finance Inc. on which date under the credit facility (Note 17). On January 22, 2021, the Company extended the Promissory Note with PharmaCo until January 22, 2022.

 

During the six months ended June 30, 2022, the Company acquired all of the issued and outstanding shares of PharmaCo. As a result, the outstanding loan receivable balance was eliminated upon consolidation.

 

14.CALL/PUT OPTION

 

On January 4, 2019, MichiCann entered into a call/put option agreement (the “Call/Put Option Agreement”) with PharmaCo and its shareholders (“PharmaCo Shareholders”) pursuant to which the PharmaCo Shareholders granted MichiCann the call right to acquire 100% of the issued and outstanding shares of PharmaCo from the PharmaCo shareholders, and MichiCann granted all of the PharmaCo Shareholders the put right to sell 100% of the issued and outstanding shares of PharmaCo to MichiCann, in exchange for the issuance of 37,000,000 MichiCann common shares in aggregate (subject to standard anti-dilution protections) subject to all state and local regulatory approvals including the approval of the Medical Marihuana Licensing Board and/or the Bureau of Medical Marihuana Regulation within the Department of Licensing and Regulatory Affairs (“LARA”) in the State of Michigan. Each PharmaCo shareholder shall have the right, but not the obligation, as its sole direction, to sell to MichiCann all, but not less than all, of the PharmaCo common shares held by it. 37,000,000 MichiCann common shares will be converted to 37,000,000 common shares and 37,000,000 convertible series II preferred shares of the Company in accordance with the terms outlined in the amalgamation transaction.

 

On January 4, 2019, MichiCann entered a Debenture Purchase Agreement with PharmaCo. Under the terms of this agreement, the MichiCann will advance a principal amount of up to USD $114,734,209. The principal amount of the Opco Debenture is convertible into common shares of PharmaCo at a conversion price equal to the then outstanding balance of the Opco Debenture divided by the total number of PharmaCo common shares then outstanding. As of December 31, 2019, MichiCann has advanced $48,502,029, plus $5,700,400 that was advanced during the year ended December 31, 2018, and was transferred to the OpCo Debenture in 2019. The OpCo Debenture earns interest at 8% per annum and is secured by all real and personal property and interests in the real and personal property of PharmaCo, whether now owned or subsequently acquired. The principal amount and accrued interest of the Opco Debenture outstanding is convertible at any time on or prior to the earlier of the business day immediately preceding: (i) the Maturity Date; and (ii) the date that is 30 days after the Company received LARA’s written approval of the application seeking permission to convert the Opco Debenture and own the common shares of PharmaCo. The OpCo Debenture including all accrued interest has a maturity date of January 4, 2023.

 

OpCo Debenture and call/put option are measured at fair value through profit or loss. OpCo Debenture and call/put option are presented as one financial instrument for a financial statements presentation purpose. The combined fair value of OpCo Debenture and call/put option as of December 31, 2019 was amounting to $55,967,351.

 

 24 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

The fair value of the convertible debenture and the fair value of the call/put option are measured together as one instrument. The fair value of call/put option component was estimated using a Monte Carlo simulation valuation model. Key inputs and assumptions used for the valuations as of December 31, 2021 was as follows:

 

   December 31, 2021
    
Share Price  $1.21
Volatility - MichiCann  80%
Volatility - PharmaCo  290%
Risk-free rate  0.39% for 1.01 years
PharmaCo Inc. enterprise value  $154.3 mm

 

As at December 31, 2021, the combined fair value of the OpCo Debenture, accrued interest and call/put option was determined to be $146,774,493. During the year ended December 31, 2021, the Company recorded a gain on the revaluation of put/call option in the amount $32,054,789 in its consolidated statement of loss and comprehensive loss. During the year ended December 31, 2021, the Company recorded interest in the amount of $2,060,964 in the finance expenses, net, on the consolidated statement of loss and comprehensive loss.

 

 

 

 

 

 

 25 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

As disclosed in Note 6, on February 8, 2022, the Company, through its wholly-owned subsidiary RWB Michigan, LLC, acquired all of the issued and outstanding shares of PharmaCo. The fair value of put/call option amounting to $146,774,493 was recorded as a part of the consideration paid for the acquisition.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 26 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

15.INTANGIBLE ASSETS AND GOODWILL

 

Intangible assets as at June 30, 2022 and December 31, 2021 consist of the following:

 

Cost  Platinum Vapes
License
   Platinum Vapes
Brand
   PharmaCo
License
   Massachusetts
License
   Florida
License
   Total 
                         
Balance, December 31, 2020  $28,901,640   $32,848,560   $-   $-   $-   $61,750,200 
Additions   -    -    -    4,985,209    49,326,731    54,311,940 
Disposals   -    -    -    -    -    - 
Impairment   -    -    -    -    -    - 
Translation adjustment   (122,580)   (139,320)   -    -    1,093,675    831,775 
                               
Balance, December 31, 2021  $28,779,060   $32,709,240   $-   $4,985,209   $50,420,406   $116,893,915 
Additions   -    -    10,133,600    -    -    10,133,600 
Disposals   -    -    -    -    -    - 
Impairment   -    -    -    -    -    - 
Translation adjustment   472,160    536,640    175,200    81,789    827,216    2,093,005 
                               
Balance, June 30, 2022  $29,251,220   $33,245,880   $10,308,800   $5,066,998   $51,247,622   $129,120,520 
                               
Balances, December 31, 2020  $-   $-   $-   $-   $-   $- 
Amortization   -    -    -    -    -    - 
Disposals   -    -    -    -    -    - 
Translation adjustment   -    -    -    -    -    - 
                               
Balances, December 31, 2021                              
Amortization  $-   $-   $-   $-   $-   $- 
Disposals    -    -    -    -    -    - 
Translation adjustment    -    -    -    -    -    - 
                               
Balances, June 30, 2022  $-   $-   $-   $-   $-   $- 
                               
Net Book Value                              
Balances, December 31, 2021  $28,779,060   $32,709,240   $-   $4,985,209   $50,420,406   $116,893,915 
Balances, June 30, 2022  $28,779,060   $32,709,240   $10,308,800   $4,985,209   $50,420,406   $129,120,520 

 

The Company has determined that the Platinum Vape License, Platinum Vape Brand, Massachusetts license and Florida License have indefinite lives.

 

During the year ended December 31, 2021, the Company obtained 100% interest in two cultivation licenses and a processing license in the county of Orange, in the Commonwealth of Massachusetts in exchange of these promissory notes and accrued interest totaling to $4,985,209. These licenses have been included in the intangible assets as at June 30, 2022 and December 31, 2021 as indefinite life intangible assets.

 

At the end of each reporting period, the Company assesses whether there were events or changes in circumstances that would indicate that a Cash Generating Unit (“CGU”) or group of CGUs were impaired. The Company considers external and internal factors, including overall financial performance and relevant entity-specific factors, as part of this assessment.

 

PV Brand and License CGU - The Company’s PV Brand and License represents its operations including development, manufacturing, distribution and sale of cannabis products and accessories within the United States. This CGU is attributed to the Company’s license to operate in the Cannabis industry in the State of California, Michigan, and other states to which the Company is able to enter into its PV License. As a result of the impairment test, management concluded that the carrying value was lower than the recoverable amount and recorded no impairment

 

 27 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

High Times Retail Licensing Agreement CGU - The Company’s High Times Retail Licensing agreement represents its right to use certain intellectual property associated with retail dispensary and local delivery services for cannabis products, cannabis accessories and merchandise in the states of Michigan, Illinois and Florida. As a result of the impairment test, management concluded that the carrying value was considered impaired in 2021.

 

High Times Product Licensing Agreement CGU - The Company’s High Times Retail Licensing agreement represents its right to use certain intellectual property related to the commercialization of cannabis products in Michigan, Illinois and Florida and CBD products nationally carrying HT brands. As a result of the impairment test, management concluded that the carrying value was considered impaired in 2021.

 

Goodwill arose from the acquisition of MAG, PV, Acreage and PharmaCo. Goodwill net of impairment charges as of June 30, 2022 and December 31, 2021 were comprised of the following:

 

Balance, December 31, 2020  $6,206,068 
Acquisition on Acreage   11,368,304 
Impairment of MAG   (6,083,036)
Translation adjustment   399,592 
Balance, December 31, 2021  $11,890,928 
Acquisition of PharmaCo   206,725,445 
Translation adjustment   195,087 
Balance, June 30, 2022  $218,811,460 

 

 

 28 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

16.CONVERTIBLE DEBENTURES

 

The Company's convertible debentures are comprised of the following:

 

   April Debentures   June Debentures 
         
Proceeds from issuance of convertible debentures  $6,235,562   $25,117,892 
Less: debt issuance costs   -    (983,704)
Net proceeds from issuance of convertible debentures   6,235,562    24,134,188 
Amounts classified as an embedded derivative liability   (495,597)   (3,945,251)
Interest liability classified as a derivative liability   -    (2,935,299)
Amounts classified as convertible debentures at amortized cost   5,739,965    17,253,638 
Interest accrued   342,763    1,360,055 
Accretion of interest   62,477    881,637 
Foreign exchange   81,264    295,921 
Carrying value of convertible debentures, December 31, 2021  $6,226,469   $19,791,251 
Interest accrued   252,215    1,197,375 
Accretion of interest   63,938    940,280 
Foreign exchange   126,799    363,776 
Carrying value of convertible debentures, June 30, 2022  $6,669,421    $ 22,292,682 cd11 

 

The convertible debentures balance as at June 30, 2022 amounted to $ 28,962,103 (December 31, 2021 - $26,017,720).

 

April 23, 2021 Convertible Debenture

 

On April 23, 2021, the Company closed a convertible debenture offering of unsecured convertible debenture units of the Company for gross proceeds of $6,235,562 (US $5,000,000) (the "April Debentures"). The April Debentures mature on April 23, 2024 and bear interest at 8% per annum, accrued monthly and payable at maturity. The outstanding principal amount of the April Debentures are convertible into common shares at a conversion price of USD $2.75 per common share of the Company. Upon conversion, the holder will not be entitled to receive accrued interest. The Company may prepay the April Debentures in cash on or subsequent to the first anniversary date.

 

The April Debentures were determined to be a compound instrument, comprising of a liability and embedded derivative liabilities consisting of a conversion feature and a prepayment option. The fair values of the embedded derivative liability components were measured using a binomial lattice methodology based on a Cox-Ross-Rubenstein approach.

 

The fair value of the derivative liability in connection with the April Debentures amounted to $495,597 on April 23, 2021. The fair value of the derivative liability in connection with the April Debentures amounted to $49,387 as at December 31, 2021 and $1,585 as at June 30, 2022.

 

 29 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The following range of assumptions were used to value the embedded derivative liabilities during the year ended December 31, 2021 and six months ended June 30, 2022:

 

    
Share price  $0.19 - $1.56
Volatility  80 - 97%
Credit spread  6.80 - 8.97%
Instrument-specific spread  1.55% - 3.24%
Risk-free rate  0.32% - 2.88%
Term  1.82 - 3.00 years
Discount on lack of marketability  9.89% - 13.37%

 

June 4, 2021 Convertible Debenture

 

On June 4, 2021, the Company closed a convertible debenture offering of unsecured convertible debenture units of the Company for gross proceeds of $25,117,892 (US $20,112,015) (the "June Debentures"). The June Debentures mature on June 4, 2024 and bear interest at 8% per annum, accrued monthly and payable at maturity. The outstanding principal amount and accrued interest of the June Debentures are convertible into common shares at a conversion price of US $2.75 per common share of the Company. In connection with the June Debentures, the Company agreed to issue 753,385 common shares on the closing date and on the anniversary date and the second anniversary date, the Company shall issue common shares in an amount equal to 4% of the adjusted principal balance at the volume-weighted average trading price for a period of 15 trading days. The Company has the option to prepay the June Debentures in cash at or after the first-anniversary date. The Company has the option to prepay the June Debentures before the first-anniversary date by paying accrued interest as if no prepayment of principal was paid to the Company. In connection with the June Debentures, the Company incurred finders’ fees in the amount $983,704, which was capitalized against the June Debentures. $199,934 of this amount was included in interest expense during the year ended December 31, 2021.

 

The June Debentures were determined to be a compound instrument, comprising of a liability, embedded derivative liabilities consisting of a conversion feature and a prepayment option and a derivative liability related to additional interest payable in a variable number of shares. The fair values of the embedded derivative liability components comprising the conversion feature and a prepayment option were measured using a binomial lattice methodology based on a Cox-Ross-Rubenstein approach. The fair value of the derivative liability and derivative liability related to the additional shares payable on June 4, 2021 amounted to $3,945,251 and $2,935,299, respectively.

 

As at June 30, 2022, the derivative asset in connection with the June Debentures amounted to $1,539,220 (December 31, 2021 - $1,218,382).

 

The following range of assumptions were used to value the embedded derivative liability/asset during the year ended December 31, 2021 and six months ended June 30, 2022:

 

    
Share price   $0.19 - $1.56
Volatility  85 - 97%
Credit spread  6.80 - 8.97%
Instrument-specific spread  2.50% - 7.96%
Risk-free rate  0.32% - 2.89%
Term  1.82 - 3.00 years
Discount on lack of marketability  9.89% - 18.93%

 

 30 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

Additional Interest Payable

 

The fair value of the derivative liability related to the additional interest payable in variable shares was measured using a Monte Carlo simulation based on modelling the stock price using a Geometric Brownian Motion.

 

As at June 30, 2022, the derivative liability related to the additional shares payable amounted to $1,344,511 (December 31, 2021 - $2,276,714).

 

The following range of assumptions were used to value this derivative liability:

 

    
Share price  $0.19 - $1.56
Volatility  85% - 97%
Risk-free rate  0.32% - 2.89%
Term  1.82 - 3.00 years
Discount on lack of marketability  0% - 13%

 

17.CREDIT FACILITY

 

On June 4, 2019, Bridging Finance Inc. (the “Lender”) entered into a credit agreement (the “Credit Agreement”) with the Company and PharmaCo (collectively, the “Borrowers”) pursuant to which the Lender established a non-revolving credit facility (the “Facility”) for the Borrowers in a maximum principal amount of

$36,610,075 (the “Facility Limit”). The purpose of the Facility was so that the Borrowers can purchase certain real estate and business assets in the state of Michigan, to make additional permitted acquisitions and for general corporate and operating purposes.

 

The obligations under the Facility were due and payable on the earlier of: (a) the termination date (being January 4, 2020); and (b) the acceleration date (being the earlier of the date of an insolvency event or that a demand notice is delivered pursuant to the terms of the Credit Agreement).

 

In respect of the advance made by the Lender to the Borrowers under the Facility, the Borrowers agreed to pay the Lender:

(a)  Interest at the prime rate plus 10.55% per annum calculated and compounded monthly, payable monthly in arrears on the last day of each month; and

(b) A work fee equal to $909,360 (the “Work Fee”) (paid by the Company).

 

The obligations under the Facility are secured by general security agreements on each Borrower, mortgages on certain owned real property of PharmaCo among other security obligations.

 

As the funds under the Facility (net of the Work Fee, commissions and other transaction expenses of the Lender) were advanced by the Lender directly to MichiCann, MichiCann in turn advanced the funds (net of MichiCann’s transaction expenses) to PharmaCo pursuant to a Promissory Note issued by PharmaCo to MichiCann in the principal amount of $30,648,547 (Note 12).

 

On January 10, 2020, the Facility was amended (the “Amended Facility”) pursuant to an amended and restated agreement between the Lender, MichiCann (as guarantor) and PharmaCo, RWB Illinois, Inc. (“RWB”) and MAG. The Amended Facility consisting of Non-revolving Facility A and Facility B. Non- revolving Facility A for USD$27,000,000 was used to pay the outstanding advances from the bridge financing of CAD$36,610,075. As a result, the old bridge financing facility balance was fully paid.

 

 31 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

The obligations under the Amended Facility are due and payable on the earlier of:

 

(a)   the termination date (being July 10, 2021 subject to the right of the Borrowers to extend the termination date by paying a 1% fee for two additional six-month periods for a total of 30 months); and

(b)  the acceleration date (being the earlier of the date of an insolvency event or that a demand notice is delivered pursuant to the terms of the Amended Facility).

 

The Company exercised the right to extend the termination date on July 10, 2021, and January 10, 2022 became the revised maturity date. In January 2022, the Lender, through its receiver (PWC), agreed in principal to an amended maturity date subject to the completion of the sale of the MAG assets. The MAG assets were sold and closed on April 14, 2022, with approximately $51.1 million of the proceeds went towards repayment of the obligations to the Lender. Such obligations included the principal balance of the credit facility and any accrued interest classifed as accounts payable. On August 16, 2022, the Company and the Lender entered into a amending agreement to extend the termination date to October 31, 2022. Accordingly, the outstanding balance at June 30, 2022 has been treated as a current liability.

 

In respect of the advance made by the Lender to the Borrowers under the Facility, the Borrowers agreed to pay the Lender:

 

(a)   Interest at the prime rate plus 12% per annum calculated and compounded monthly, payable monthly in arrears on the last day of each month;

(b) A work fee equal to $1,492,500 during the year ended December 31, 2020; and

(c) A work fee equal to $1,332,075 during the year ended December 31, 2021.

 

The work fee of $1,492,500 was recognized as transaction cost and offset against the debt. $817,462 of the total work fee was expensed in the year ended December 31, 2020, and $657,037 of the work fee was expensed in the year ended December 31, 2021.

 

During the six months ended June 30, 2022, the remaining work fee in the amount of $18,001 was recognized as an expense.

 

The total repayment of the credit facility work fee of $1,492,500 was recognized as transaction cost and offset against the debt. $817,462 of the total work fee was expensed in the year ended December 31, 2020, and $657,037 of the work fee was expensed in the year ended December 31, 2021.

 

The total interest recorded during the six months ended June 30, 2022 was $2,726,527 (June 30, 2021 - $3,897,158).

 

 

 

 32 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

A continuity of the credit facility balance is as follows:

 

Balances, December 31, 2018  $- 
Original credit agreement   36,610,075 
Balances, December 31, 2019   36,610,075 
Repaid on January 10, 2020   (36,610,075)
Amended credit agreement   65,490,910 
Work fee recognized contra liability   (1,966,043)
Work fee expensed   1,291,005 
Balances, December 31, 2020   64,815,872 
Work fee recognized as contra liability   (654,909)
Work fee expensed   1,311,946 
Balances, December 31, 2021   65,472,909 
Accrued interest   2,726,527 
Work fee expensed   18,001 
Repaid on April 14, 2022   (50,671,482)
Balances, June 30, 2022  $17,545,955 

 

 

 

 33 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

18.LOANS PAYABLE

 

Current loans payables as at June 30, 2022 and 2021 are as follow:

 

   June 30, 2022   December 31, 2021 
City of San Diego - Excise tax payment plan. Original amount of US $828,200 - 7% interest, monthly payment of US $82,820  $643,066   $734,994 
Private loans - original loan of $250,000, non-interest bearing, principal due on demand   250,000    253,170 
Payable to RGR Ltd. - original loan US $11,500,000 - 10%, principal and interest payable due on demand.   22,299,760    14,713,347 
Payable to Oakengate investments - original loan USD $5,000,000 - 12%, principal and interest payable due on demand   7,377,235    6,877,815 
Payable to RGR Ltd. - original loan USD $11,500,000 - 12%, principal and interest payable due on demand   3,638,637    3,377,268 
Acreage Acquisition 1 Loan - original loan of $12,373,013 - 8% interest, principal and interest payable at maturity, due on November 28, 2021   -    594,650 
Acreage Acquisition 2 Loan - original loan of $22,271,424 - 8% interest, principal and interest payable at maturity. Secured by two properties in Florida. (i)   25,552,816    24,065,831 
Payable to Oakshire - original loan of $1,080,947 – non- interest bearing, no fixed payment terms   1,094,021    1,076,362 
Mid-American Growers SBA loan 2 - original loan of $190,853 – 1% interest, principal and interest payable at maturity on April 6, 2022, repaid April 13, 2022.   -    183,557 
Current portion of California excise and Cultivation tax payment plan. Original amount $5,084,499 - interest rate based on the IRS rate + 3%, monthly payment of US $65,000   1,005,108      
Total  $61,860,643   $51,876,994 

 

 34 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

Non-current loans payable as at June 30, 2022 and December 31, 2021 are as follow:

 

   June 30, 2022   December 31, 2021 
         
Vista Prime Management Ford loan - original loan of $16,218 – 5.90% interest, repayable in monthly installments of principal and interest of $314, maturing on January 12, 2023  $-   $3,610 
Vista Prime Management Ram loan - original loan of $26,872 – 6.10% interest, repayable in monthly installments of principal and interest of $670, maturing on July 25, 2023   -    11,800 
Payable to RGR Ltd. - original loan US $19,370,020 - 10%, principal and interest payable at maturity on January 31, 2023   26,680,669    25,022,136 
Payable to DZ Investment. - original loan US $5,400,000 - 8%, principal and interest payable at maturity on September 14, 2023   6,918,870    6,533,344 
Payable to SDZ Investment. - original loan US $5,400,000 - 8%, principal and interest payable at maturity on September 14, 2023   6,918,970    6,533,344 
California Department of Fee and Tax Administration - Excise and Cultivation tax payment plan. Original amount $5,084,499 - interest rate varies and is based on the rate charged by the United States Internal Revenue Service plus 3%, monthly payment of US $65,000   5,284,421    - 
Total  $45,802,830   $38,104,234 

 

Unless otherwise mentioned, all short-term and long-term loans are unsecured and do not have any covenants.

 

(i) On May 27, 2022, the Company entered into a loan extension and amendment agreement with Viridescent Realty Trust, Inc. (the "Extension Agreement") related to the Acreage Acquisition 2 Loan. The Extension Agreement provides a 60-day extension of the maturity date of the outstanding loan from its original maturity date of May 31, 2022 to an amended maturity date of July 26, 2022. The Extension Agreement also revised the interest rate from 8% to 12.5%, effective May 28, 2022, and required the final payment of USD $469,041 related to the Acreage Acquisition 1 Loan.

 

 35 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

19.LEASE LIABILITIES

 

The Company's leases are comprised of leased premises and offices. The Company's lease liabilities as of June 30, 2022 were as follows:

 

Balance, December 31, 2020  $392,469 
Acquired from PV   805,840 
Acquisition of Acreage Florida   18,126,916 
Interest expense   1,423,009 
Lease payments   (1,980,266)
Translation adjustment   506,524 
Balance, December 31, 2021  $19,274,492 
Acquisition of PharmaCo   5,264,804 
Interest expense   2,000,899 
Lease payments   (2,265,365)
Translation adjustment   301,826 
Balance, June 30, 2022  $24,576,656 

 

The following table presents the contractual undiscounted cash flows for lease obligations as at June 30, 2022 :

 

Contractual undiscounted cashflows    
Less than one year   2,239,651 
One to five years   8,407,988 
More than five years   25,042,760 
Total undiscounted lease obligations  $35,690,399 
Current portion  $1,932,455 
Non-current portion   22,644,201 
Total discounted lease obligations  $24,576,656 

 

-   The Company has a lease for manufacturing and distribution facility in San Diego, which expires on October 15, 2022.

-   The Company has a lease for manufacturing and distribution facility in Warren, which expires in June 2025. The lease was accounted for as a long-term lease, using an incremental borrowing rate of 10%.

-   The Company also has leases for retail stores in Florida, which have terms expiring between December 2024 to January 2040.

 

 36 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

20.SHARE CAPITAL

 

Authorized Share Capital

 

Unlimited number of common shares without par value.

 

Unlimited number of convertible series I preferred shares without par value, each share convertible into one common share by the holder, and non-voting.

 

Unlimited number of convertible series II preferred shares without par value, each share convertible into one common share by the holder. Upon conversion of series II preferred shares into common shares, preferred shareholders will receive equivalent number of common shares plus an additional 5% common shares for each twelve month period up to twenty-four months.

 

Common Shares

 

Transactions during the six months ended June 30, 2022

 

On February 8, 2022, the Company issued 37,000,000 Share Units to acquire 100% of the issued and outstanding shares of PharmaCo. at a price of $1.02 per Unit for total consideration of $38,480,000. Each Unit consists of one common share and one convertible series II preferred share. Further details in relation to the acquisition are described in Note 6.

 

2021 Transactions

 

During the year ended December 31, 2021, the Company issued the following common shares, net of share issuance costs, as a result of acquisition of Acreage, the Apopka asset acquisition, conversion of convertible series II preferred shares, debt settlement, exercise of stock options, exercise of RSUs, exercise of warrants and finance charges.

 

On April 28, 2021, the Company issued 5,950,971 common shares to acquire 100% of the issued and outstanding shares of Acreage Florida, Inc. at a price of $1.47 per share for total consideration of $8,747,927. Further details in relation to the acquisition are described in Note 6.

 

On August 4, 2021, the Company issued 1,010,656 common shares of the Company at a price of $1.04 per share for total consideration of $1,051,082 for the Apopka, Florida asset acquisition, as described in Note 6.

 

During the year ended December 31, 2021, the Company issued an aggregate of 32,290,461 common shares for the conversion of 30,246,040 convertible series II preferred shares. As a result of this exercise, $11,596,682 was transferred from convertible series II preferred shares to common shares.

 

During the year ended December 31, 2021, the Company issued 7,022,312 common shares at a weighted average price of $0.46 per common share for an aggregate value of $3,259,469 for the settlement of $5,248,419 of debt. The Company recognized gain of $1,988,950 on this settlement.

 

During the year ended December 31, 2021, the Company issued 1,375,000 common shares and 1,200,000 convertible series II preferred shares as a result of an exercise of 1,375,000 stock options for gross proceeds of $705,000. The weighted average exercise price of all stock options exercises amounted to $0.41 per common share. As a result of these stock option exercises, an aggregate of $1,078,319 was transferred from contributed surplus to common shares and convertible series II preferred shares.

 

 37 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

During the year ended December 31, 2021, the Company issued 3,529,145 common shares pursuant to the exercise of RSUs. The value of these common shares amounted to $3,186,970.

 

During the year ended December 31, 2021, the Company issued 16,180,195 common shares pursuant to the exercise of warrants for gross proceeds of $15,781,652. As a result of this exercise, contributed surplus in the amount of $4,471,735 was transferred to common shares.

 

During the year ended December 31, 2021, the Company issued 2,184,385 common shares at a weighted average price of $1.24 per share for an aggregate amount of $2,704,030 related to debt. This amount was recorded as contra liability on the consolidated statements of loss and comprehensive loss.

 

Convertible Series I Preferred Shares

 

On April 24, 2020, as a result of the reverse takeover transaction, the Company issued 3,181,250 convertible series I preferred shares to Tidal shareholders. (Note 5)

 

Convertible Series II Preferred Shares

 

During the six months period ended June 30, 2022, 129,985,275 convertible series II preferred shares were converted into common shares on 1:1 basis. The Company issued 9,139,864 additional common shares as dividend upon conversion of convertible series II preferred shares.

 

During the year ended December 31, 2021, the Company issued and converted the following convertible series II preferred shares, net of share issuance costs, as a result of acquisition of debenture repayment, exercise of stock options and conversion of convertible series II preferred share.

 

   Number of shares   Share capital 
Debenture repayment   8,445,426   $11,407,946 
Conversion to common shares   (30,246,040)   (11,596,682)
Exercise of stock options   1,200,000    879,325 
Total   (20,600,614)  $1,067,711 

 

During the year ended December 31, 2021, the Company issued 8,445,426 convertible series II preferred shares at a price of $1.35 per share, and 4,222,713 share purchase warrants with a fair value of $2,509,965 to settle a debenture with an outstanding amount of $9,376,585. As a result of this settlement, the Company recognized a loss in the amount of $4,541,326. $11,407,946 was recorded as convertible series II preferred shares while the remaining $2,509,965 was recorded in contributed surplus.

 

During the year ended December 31, 2021, the Company issued 1,200,000 convertible series II preferred shares pursuant to the exercise of stock options as in common shares.

 

During the year ended December 31, 2021, 30,246,040 convertible series II preferred share were converted to 32,290,461 common shares resulting in a transfer between convertible series II preferred shares and common shares in the amount of $11,596,682.

 

 

 

 

 38 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

Warrants

 

The following warrants were outstanding and exercisable at June 30, 2022:

 

Issue Date  Expiry Date  Exercise Price   Number of Warrants
Outstanding and
Exercisable
   Weighted
Average
Life
 
September 24, 2020  September 24, 2022  $1.00    18,763,979    0.23 
September 24, 2020  September 24, 2022   0.75    406,826    0.23 
January 14, 2021  January 14, 2023   1.00    25,000    0.54 
January 29, 2021  January 29, 2023   1.00    3,745    0.58 
February 4, 2021  February 4, 2023   1.20    1,000,000    0.60 
February 9, 2021  February 9, 2023   1.00    199,194    0.61 
February 11, 2021  February 11, 2023   1.00    871,732    0.62 
March 11, 2021  March 11, 2023   1.00    487,014    0.69 
May 12, 2021  May 12, 2023   1.15    4,222,713    0.86 
Balance at June 30, 2022           25,980,203      

 

   Number of   Weighted average 
   Warrants   Exercise Price 
Balances, December 31, 2020   35,351,000   $0.99 
Issued   6,816,887    1.12 
Exercised   (16,187,684)   1.00 
Balances, December 31, 2021 and June 30, 2022   25,980,203   $1.03 

 

There were no warrants transactions during the six months ended June 30, 2022.

 

Warrant transactions and the number of warrants outstanding are summarized as follows:

 

During the year ended December 31, 2021, the Company issued an aggregate of 1,594,174 pursuant to exercise of broker warrants issued in a bought deal financing agreement. These warrants are exercisable at the price of $1.00 per unit for a period of 24 months.

 

On February 3, 2021, the Company issued 1,000,000 warrants in connection with the issuance of debt. The warrants vest immediately and are exercisable at the price of $1.20 per unit for a period of 24 months.

 

On May 12, 2021, the Company issued 4,222,713 warrants pursuant to the settlement of a debenture as disclosed previously. These warrants are exercisable at the price of $1.15 per unit for a period of 24 months. Fair value of these warrants was determined $2,509,965, and the Company recognized the amount as a loss on the settlement.

 

The warrants issued during the year ended December 31, 2021 had a fair value of $3,184,380 valued using the Black-Scholes option pricing model with the following weighted average assumptions:

 

   2021
Risk-free interest rate  0.30%
Stock price  $1.23
Expected term (in years)  2.00
Estimated dividend yield  N/A
Estimated volatility  91.34%

 

 39 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

The risk-free interest rate is based on yields on Bank of Canada bonds that correspond with the term of the warrant contracts. Stock prices are taken from the closing market price on the warrant grant dates. Terms are stated on each warrant contract. There are no dividends on the underlying stock, hence dividends were not considered when running the Black-Scholes option pricing model. Volatility is estimated using the standard deviation of the Company's historical daily stock returns. The expected volatility of the Company's equity instruments was estimated based on the historical vesting method.

 

Options

 

Options transactions and the number of options outstanding are summarized are as follows:

 

   Number of
Options
   Weighted average
Exercise Price
 
Balances, December 31, 2020   13,049,289    1.42 
Granted   3,595,000    0.70 
Exercised   (1,375,000)   0.51 
Balances, December 31, 2021 and June 30, 2022   15,269,289   $1.26 

 

Issue Date  Expiry Date  Exercise
Price
   Number of
Stock Options
   Weighted
Average
Life
 
October 1, 2018 -  October 1, 2023 -            
December 21, 2021  December 21, 2026   $0.40 - $0.93    10,502,500    3.32 
January 15, 2019 -  February 4, 2022 -               
July 27, 2020  July 27, 2025  $1.00    2,550,179    1.62 
June 22, 2018 -  June 22, 2023               
July 6, 2021  July 6, 2025   $1.10 - $5.44    2,216,610    1.86 
Balance at June 30, 2022           15,269,289    2.82 

 

On July 27, 2020, the Company adopted a rolling stock option plan (the “Option Plan”), under which the maximum number of common shares reserved for issuance under the Option Plan at any one time shall not exceed at any time 20% of the then issued and outstanding common shares.

 

Under the Option Plan, the Board of Directors may from time to time, in its discretion, grant stock options to directors, officers, employees and consultants of the Company. Pursuant to the Option Plan, the Company may issue options for such period and exercise price as may be determined by the Board of Directors, and in any case not exceeding ten (10) years from the date of grant. The minimum exercise price of an option granted under the Option Plan must not be less than the closing price of the common shares on the date preceding the option grant date.

 

The total number of options awarded to any one individual in any 12 month period shall not exceed 5% of the issued and outstanding common shares as at the grant date.

 

The total number of options awarded to any one Consultant in a 12 month period shall not exceed 2% of the issued and outstanding common shares as of the grant date. The total number of Options awarded in any 12 month period to employees performing investor relations activities for the Company shall not exceed 2% of the issued and outstanding common shares as of the grant date.

 

There were no stock option transactions during the six months ended June 30, 2022

 

 40 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

Stock option transactions during the years ended December 31, 2021 as follows:

 

During the year ended December 31, 2021, the Company granted 3,595,000 stock options to employees and consultants of the Company. Vesting periods range from 0 to 3 years from the grant dates. The weighted average exercise price of these granted stock options were $0.70 per common share.

 

During the year ended December 31, 2021, an aggregate 1,375,000 stock options were exercised for gross proceeds of $705,000, resulting in the issuance of 1,375,000 common shares and 1,200,000 convertible series II preferred shares. The weighted average exercise price of these stock options exercises amounted to $0.51 per common share. As a result of these stock option exercises, an aggregate of $1,078,319 was transferred from contributed surplus to common shares and convertible series II preferred shares.

 

The options granted during the year ended December 31, 2021 had a fair value of $2,136,275 estimated using the Black-Scholes option pricing model with the following weighted average assumptions:

 

   2021
Risk-free interest rate  1.23%
Stock Price  $0.76
Expected term (in years)  5.00
Estimated dividend yield  N/A
Estimated volatility  88%

 

The risk-free interest rate is based on yields on Bank of Canada bonds that correspond with the term of the option contracts. Stock prices are taken from the closing market price on the option grant dates. Terms are stated on each option contract. There are no dividends on the underlying stock, hence dividends were not considered when running the Black-Scholes option pricing model. Volatility is estimated using the standard deviation of the Company's historical daily stock returns. The expected volatility of the Company's equity instruments was estimated based on the historical vesting method.

 

Restricted Share Units

 

The Company has a restricted share plan (the "RSU Plan") that allows the issuance of restricted share units (“RSU”) and deferred share units (“DSU”) Under the terms of the RSU Plan the Company may grant RSUs and DSUs to directors, officers, employees and consultants of the Company. Each RSU gives the participant the right to receive one common share of the Company. The Company may reserve up to a maximum of 20% of the issued and outstanding common shares at the time of grant pursuant to awards granted under the RSU Plan.

 

During the six months ended June 30, 2022, 910,000 RSUs were exercised. On January 8, 2022, the Company granted 525,000 RSUs to a consultant of the Company that vested immediately. The Company expensed $273,000 in relation to these RSUs as share-based compensation.

 

During the year ended December 31, 2021 and 2020, the Company had the following RSU issuances:

 

·On January 27, 2021, the Company granted 354,645 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.17 per RSU;

 

·On March 31, 2021, the Company granted 174,500 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.43 per RSU;

 

·On April 1, 2021, the Company granted 500,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.43 per RSU;

 

 41 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

·On May 5, 2021, the Company granted 500,000 RSUs certain to employees of the Company. These RSUs vested immediately and were valued at $1.30 per RSU;

 

·On August 13, 2021, the Company granted 750,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $0.94 per RSU;

 

·On December 22, 2021, the Company granted 135,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $0.41 per RSU;

 

·During the year ended December 31, 2021, 3,529,145 RSUs were exercised resulting in the issuance of 3,529,145 common shares of the Company; and

 

Total stock-based compensation as a result of the RSU grants during the year amounted to $2,745,255. As a result of these grants and exercises, $441,715 was transferred from contributed surplus to common shares during the year ended December 31, 2021.

 

RSUs transactions and the number of RSUs outstanding are summarized are as follows:

 

    Number of RSU 
      
Balances, December 31, 2020   1,500,000 
Granted   2,414,145 
Exercised   (3,529,145)
Balances, December 31, 2021   385,000 
Granted   525,000 
Exercised   (910,000)
Balances, June 30, 2022   - 

 

 42 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

21.FINANCIAL INSTRUMENTS AND RISKS

 

a)Fair Value

 

Assets and liabilities measured at fair value on a recurring basis were presented on the Company’s condensed interim consolidated statements of financial position as at June 30, 2022 and December 31 2021, consisting of cash and cash equivalents, derivative assets, and derivative liabilities.

 

The fair values of other financial instruments, which include accounts receivable, accounts payable and accrued liabilities, loans receivable, loans payable, approximate their carrying values due to the relatively short-term maturity of these instruments.

 

b)Credit Risk

 

Credit risk is the risk of an unexpected loss if a customer or third party to a financial instrument fails to meet it's contractual obligations. Financial instruments that are subject to such risk include cash, accounts receivable and loans receivable. Accounts receivable balances are receivable from financial stable companies with good credit history. Included in the accounts receivables is a credit loss allowance in the amount of $1,805,695 as at June 30, 2022 (December 31, 2021 - $599,990). The Company limits its exposure to credit loss by placing its cash with reputable financial institutions. Deposits held with these institutions may exceed the amount of insurance provided on such deposits. The Company is exposed to significant credit risk on its loans receivable. The carrying amount of financial assets represents the maximum credit exposure. The Company mitigates credit risk on loans receivable by monitoring the financial performance of borrowers.

 

c)Currency Risk

 

The Company is exposed to foreign currency risk from fluctuations in foreign exchange rates and the degree of volatility in these rates due to the timing of their accounts payable balances. The risk is mitigated by timely payment of creditors and monitoring of foreign exchange fluctuations by management. As at June 30, 2022 and 2021, the Company did not use derivative instruments to hedge its exposure to foreign currency risk.

 

d)Interest Rate Risk

 

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. Interest earned on cash is at nominal interest rates, and therefore the Company does not consider interest rate risk for cash to be significant.

 

As at June 30, 2022 and 2021, the interest rate on loans receivable, credit facilities, and convertible debentures are fixed based on the contracts in place. As such, the Company is exposed to interest rate risk to the extent as stated on these financial assets and liabilities.

 

e)Liquidity Risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company manages its liquidity risk by forecasting cash flows from operations and anticipated investing and financing activities.

 

As at June 30, 2022, the Company had a cash balance of $2,978,173 (December 31, 2021 - $818,753) available to apply against short-term business requirements and current liabilities of $190,182,783 (December 31, 2021 - $183,447,737). All of the liabilities presented as accounts payable and accrued liabilities are due within 120 days of June 30, 2022.

 

 43 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

22.RELATED PARTY TRANSACTIONS

 

The following is a summary of related party transactions that occurred during the three months period ended June 30, 2022 and 2021:

 

a)Included in accounts payable and accrued liabilities is $395,473 (June 30, 2021 - $173,010) payable to officers and a director of the Company. Amounts due to related parties have no stated terms of interest and/or repayment and are unsecured.

 

b)Key management personnel include the directors and officers of the Company. Key management compensation consists of the following:

 

Three Months Ended  June 30, 2022   June 30, 2021 
Consulting fees paid or accrued to a company controlled by a director of the Company  $227,299   $135,510 
Salary accrued to management of the Company   89,364    37,500 
Share-based compensation   -    128,830 
   $316,663   $301,840 

 

Six Months Ended  June 30, 2022   June 30, 2021 
Consulting fees paid or accrued to a company controlled by a director of the Company  $481,020   $271,020 
Salary accrued to management of the Company   170,023    75,000 
Share-based compensation   -    257,660 
   $651,043   $603,680 

 

There were no post-employment benefits, termination benefits or other long-term benefits paid to key management personnel for the three and six months ended June 30, 2022 and 2021. 

 

23.CAPITAL MANAGEMENT

 

The Company monitors its capital structure and makes adjustments according to market conditions in an effort to meet its objectives given the current outlook of the business and industry in general. The Company may manage its capital structure by issuing new shares, repurchasing outstanding shares, adjusting capital spending, or disposing of assets. The capital structure is reviewed by management and the board of directors on an ongoing basis.

 

The Company’s equity comprises of share capital, contributed surplus, warrant reserve, and accumulated deficit. As at June 30, 2022, the Company has a shareholders’ equity of $ 207,594,415 (December 31, 2021 - $196,850,756). Note that included in the condensed interim consolidated statements of financial position presented is a deficit of $144,443,890 as at June 30, 2022 (December 31, 2021 - $116,877,562). The Company manages capital through its financial and operational forecasting processes.

 

The Company reviews its working capital and forecasts its future cash flows based on operating expenditures, and other investing and financing activities. Selected information is provided to the board of directors of the Company. The Company’s capital management objectives, polices and processes have remained unchanged during the six months ended June 30, 2022. The Company is not subject to any external capital requirements.

 

 44 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

24.SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

 

The changes in non-cash working capital items during the six months ended June 30, 2022 and 2021 are as follows:

 

   June 30, 2022   June 30, 2021 
Prepaid expenses  $(210,386)  $(1,529,574)
Accounts receivable   (303,762)   (5,310,798)
Accounts payable and accrued liabilities   22,287,601    4,582,511 
Current income tax payable   7,152,511    - 
Biological assets   (223,434)   - 
Inventory   (7,197,817)   3,860,190 
   $21,504,713   $1,602,329 

 

 

25.OPERATING SEGMENTS

 

Operating segments are components of the Company that engage in business activities which generate revenues and incur expenses (including intercompany revenues and expenses related to transactions conducted with other components of the Company). The operations of an operating segment are distinct and the operating results are regularly reviewed by the chief operating decision maker (“CODM”) for the purposes of resource allocation decisions and assessing its performance. Reportable segments are Operating segments whose revenues or profit/loss or total assets exceed ten percent or more of those of the combined entity. Key measures used by the CODM to assess performance and make resource allocation decisions include revenues, gross profit and net (loss) income. The Company's business activities are conducted through one operating segment, cannabis and hemp. All revenue is derived from the sale of cannabis and hemp products in the USA.

 

26.COMMITMENTS AND CONTINGENCIES

 

(a)Claims and Litigation

 

A third-party consultant worked for the Company in 2017. On or about December 18, 2017, the Company had an oral discussion with the consultant on the compensation of the service the consultant provided. On January 10, 2019, the Company amended the contract, and the consultant signed a full and final release in favor of the Company. Although the Company made full compensation to the consultant according to the amended contract, the consultant filed a statement of claim against the Company on April 26, 2021. The Company is in process of finalizing the defense. The Company does not believe that this claim has merit and it intends to defend the claim.

 

In the normal course of business, the Company is involved in various legal proceedings, the outcomes of which cannot be determined at this time, and, accordingly, no provision has been recorded in these condensed interim consolidated financial statements. Management believes that the resolutions of these proceedings will not have a material unfavourable effect on the Company's condensed interim consolidated financial statements.

 

 45 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

(b)Contingencies

 

i)  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 licenses and permits that could result in the Company ceasing operations in that specific state or local jurisdiction. While management believes that the Company is in compliance with applicable local and state regulations at June 30, 2022 and December 31, 2021, cannabis and other regulations continue to evolve and are subject to differing interpretations. As a result, the Company may be subject to regulatory fines, penalties, or restrictions in the future.

 

ii)   On June 4, 2020, the Company acquired certain rights granted from HT Retail Licensing, LLC (“Licensor”) to 1251881 BC Ltd, (“Licensee”), a wholly owned subsidiary of the Company. Under this agreement, the Licensor granted an exclusive, non-transferable, non-assignable right and license to practice High Times Intellectual Property Rights (the “Rights”) related to the Commercialization of Cannabis Products and CBD Products in the Territory - Michigan, Florida and Illinois for Cannabis and in the general US for CBD. The Rights for the State of Florida were denied for use by the OMMU, and the Company did not receive a THC license in the State of Illinois. The first licensing period for Michigan was for a period of 18 months which was completed on December 20, 2021. The Company recorded an accrual of licensing fees commencing on June 4, 2020, up until, and including, December 31, 2021. Subsequent to year end, the Company received a Cease-and-Desist notice from Licensor in respect to the Rights and ceased to be engaged in the manufacturing, sale or licensing of the Rights. Accordingly, the Company has impaired its right of use under the licensing agreement and has eliminated any license liabilities remaining after February 27, 2022. In addition, the company has entered into negotiations with respect to the accrued existing outstanding liabilities to the Licensor and agreed to voluntary non-binding mediation between the Company and the Licensor. The Company has not reached a resolution with the Licensor, as there continues to be a dispute over the amount of licensing fees owned to the licensor and there can be no assurance that a resolution would be favorable to the Company. Notwithstanding the above, the Company’s position remains that there was a failure of the Licensor to perform under the licensing agreements between the parties.

 

 46 

Red White & Bloom Brands Inc.

(Formerly, Tidal Royalty Corp.)

Notes to Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2022 and 2021

(Unaudited - Expressed in Canadian Dollars)

 

 

27.DISCONTINUED OPERATIONS

 

During the year ended December 31, 2021 and as disclosed in Note 10, the Company entered into a letter of intent for the sale of the Granville Facility and completed the sale during the six months ended June 30, 2022. Accordingly, the entire Granville CGU has been classified as a discontinued operations given it is no longer part of the Company's ongoing business. Additional information with respect to the components of income (loss) and cash flows from discontinued operations are as follows:

 

   For the three months ended   For the six months ended 
   June 30,   June 30, 
   2022   2021   2022   2021 
Revenue  $25,270   $1,175,964   $164,537   $1,540,522 
Cost of sales   113,196    2,801,687    254,442    4,091,486 
Gross loss   (87,926)   (1,625,723)   (89,905)   (2,550,964)
General and administration   812,292    2,027,916    2,741,536    2,798,165 
Salaries and wages   257,505    1,531,304    1,035,477    2,631,804 
Depreciation and amortization   -    1,019,954    -    2,074,874 
Sales and marketing   208    41,022    49,824    53,532 
Loss before other expenses (income)   (1,157,931)   (6,245,919)   (3,916,742)   (10,109,339)
Other expense (income)                    
Finance expense   (129,272)   61,160    (154,197)   184,575 
(Gain) loss on disposal of property, plant and equipment   (583,604)   -    (588,346)   (592)
Other expense (income)   230,768    (78,785)   (1,600,723)   (52,524)
Net loss from discontinued operations   (675,823)   (6,228,294)   (1,573,476)   (10,240,798)
Net loss per share, basic and diluted on discontinued operations  $(0.01)  $(0.03)  $(0.01)  $(0.05)
Weighted average number of outstanding common shares, basic and diluted   401,199,635    196,334,998    337,503,251    204,062,487 

 

Cash Flows from Discontinued Operations           
For the six months ended June 30,   2022    2021 
Net cash used in operating activities  $3,505,576   $2,358,057 
Net cash used in investing activities   -    27,653 
Net cash used in (provided by) financing activities  $184,092   $108,924 
Change in cash and cash equivalents  $(3,689,668)  $(2,276,786)

 

 

47

 

 

EX-99.9 10 exh_999.htm EXHIBIT 99.9

Exhibit 99.9

 

 

 

 

 

 

 

Red White & Bloom Brands Inc.

 

(Formerly Tidal Royalty Corp.)

 

Management’s Discussion and Analysis

 

For the three and six months ended June 30, 2022

 

Expressed in Thousands of Canadian Dollars unless otherwise noted

 

 

 

 

 

 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

The following management discussion and analysis (“MD&A”) may contain “forward-looking information” within the meaning of Canadian securities legislation (“forward-looking statements”). These forward-looking statements are made as of the date of this MD&A and the Company does not intend, and does not assume any obligation, to update these forward-looking statements, except as required under applicable securities legislation. Forward-looking statements relate to future events or future performance and reflect Company management’s expectations or beliefs regarding future events. In certain cases, forward-looking statements can be identified by the use of words such as “plans”, “expects” or “does not expect”, “is expected”, “budget”, “scheduled”, “estimates”, “forecasts”, “intends”, “anticipates” or “does not anticipate”, or “believes”, or variations of such words and phrases or statements that certain actions, events or results “may”, “could”, “would”, “might” or “will be taken”, “occur” or “be achieved” or the negative of these terms or comparable terminology. In this document, certain forward-looking statements are identified by words including “may”, “future”, “expected”, “intends” and “estimates”. By their very nature forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. The Company provides no assurance that forward-looking statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Accordingly, readers should not place undue reliance on forward-looking statements.

 

Certain forward-looking statements in this MD&A include, but are not limited to the following:

 

• the Company’s expansion plans; and

• its expectations regarding production capacity and production yields

 

The above and other aspects of the Company’s anticipated future operations are forward-looking in nature and, as a result, are subject to certain risks and uncertainties. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, undue reliance should not be placed on them as actual results may differ materially from the forward-looking statements. Such forward-looking statements are estimates reflecting the Company's best judgment based upon current information and involve a number of risks and uncertainties, and there can be no assurance that other factors will not affect the accuracy of such forward-looking statements. Such factors include but are not limited to the Company’s ability to obtain the necessary financing and the general impact of financial market conditions, the yield from marijuana growing operations, product demand, changes in prices of required commodities, competition, government regulations and other risks.

 

Readers are encouraged to read the Company’s public filings with Canadian securities regulators which can be accessed and viewed via the System for Electronic Data Analysis and Retrieval (SEDAR) at www.sedar.com

 

 2 

 

INTRODUCTION

 

The following MD&A of Red White & Bloom Brands Inc. (formerly Tidal Royalty Corp.) (the “Company” or “RWB”) should be read in conjunction with the Company’s condensed consolidated financial statements and notes thereto for the three and six months ended June 30, 2022 and for the year ended December 31, 2021, which are prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and interpretations of the International Financial Reporting Interpretations Committee (“IFRIC”).

 

This document is intended to assist the reader in better understanding operations and key financial results as of the date of this MD&A. The consolidated financial statements and this MD&A have been approved by its Board of Directors. This MD&A is dated August 29, 2022.

 

All dollar amounts referred to in this MD&A are expressed in Canadian dollars except where indicated otherwise.

 

DESCRIPTION OF BUSINESS AND GOING CONCERN

 

Red White & Bloom Brands Inc. (formerly Tidal Royalty Corp.) (the “Company” or “RWB”) was incorporated on March 12, 1980, pursuant to the Business Corporations Act, British Columbia. The shares of the Company are traded on the Canadian Stock Exchange under the trading symbol “RWB” and on the OTCQX under the trading symbol “RWBYF”.

 

The Company’s head office and registered office is located at Suite 810 – 789 West Pender Street, Vancouver, British Columbia, V6C 1H2. On April 24, 2020, Tidal Royalty Corp. (“Tidal”) and a private Ontario company named MichiCann Medical Inc. (“MichiCann”) completed an amalgamation structured as a three-corned amalgamation whereby MichiCann was amalgamated with a newly incorporated subsidiary of Tidal, forming the Company.

 

Immediately prior to the amalgamation, Tidal completed a consolidation of the Tidal common shares on the basis of one post- consolidated Tidal share for every sixteen pre-consolidation Tidal common shares and changed its name from “Tidal Royalty Corp.” to “Red White & Bloom Brands Inc.”. Each MichiCann share was exchanged to one common share and one convertible series II preferred share of the Company. Due to the terms of the exchange ratio, the previous shareholders of MichiCann acquired a controlling interest in Tidal and as such, the amalgamation has been accounted for as a reverse takeover transaction with MichiCann being the resulting issuer for financial reporting purposes.

 

The amalgamation resulted in all the issued and outstanding shares of MichiCann being exchanged for one common share and one convertible series II preferred share of the Company. Holders of MichiCann common share purchase warrants and MichiCann stock options received one replacement warrant or stock option, as applicable, with each exercisable for units consisting of one common share and one convertible series II preferred share.

 

RWB Florida is licensed to operate medical marijuana dispensaries, a processing facility, and a cultivation facility in the state of Florida. RWB owns a property in Sanderson, Florida that includes over 15 acres of land and approximately 110,000 SF facility for cultivation and a 4,000 SF freestanding administrative office building. In addition, the Company owns an operational 45,000 square foot greenhouse situated on 4.7 acres of land in Apopka, Florida.  RWB Florida has 8 leased stores in prime locations throughout the state of which 3 are currently open and operating.

 

RWB Platinum Vape (“PV”) operations offer a full product line of premium cannabis products sold at over 700 retailers throughout Michigan, California and Oklahoma. PV product lines include a wide range of disposable and reusable vape cartridges as well as pods in a variety of strain-specific flavors and effects; cannabis-infused chocolates that are carefully crafted, palate driven creations; Gummy Coins based on traditional candy flavors; and Packaged Flower and Pre-rolls.

 

 3 

 

On February 8, 2022, RWB received regulatory approvals and closed the acquisition of PharmCo. PharmaCo was granted a Step 1 prequalification by the Medical Marihuana Licensing Board of the State of Michigan in October 2018 and has been awarded multiple municipal approvals for grower permits (cultivation), manufacturing (including extraction and derivative manufacturing) and provisioning centers (dispensaries).

 

PharmaCo owns three indoor cultivation facilities with a cumulative 110,000 square feet and 10 acres of outdoor cultivation. They control 2 locations for processing and currently operate 8 provisioning centers (dispensaries).

 

The Company also owns 100% of RWB Michigan LLC, which is licensed in the State of Michigan for both adult use and medical marijuana. RWB Michigan commenced operations in a 15,000 square foot processing facility in Warren, Michigan in January of 2022.

 

GOING CONCERN

 

These condensed consolidated financial statements have been prepared under the assumption of a going concern, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business. As of June 30, 2022, the Company has accumulated losses of $144,317,944 since inception, and for the three ended June 30, 2022, the Company incurred a net loss of $14,873555 (June 30, 2021-$11,264,156) and for the six months ended June 30, 2022, the Company incurred a net loss of $28,009,341 (June 30, 2021- $69,046,232) and had a working capital deficiency of $158,137,863. As such, there is a material uncertainty related to these events and conditions that may cast significant doubt on the Company’s ability to continue as a going concern, and therefore, it may be unable to realize its assets and discharge its liabilities in the normal course of business. The Company’s operations are mainly funded with debt and equity financing, which is dependent upon many external factors and may be difficult to raise additional funds when required. The Company may not have sufficient cash to fund the acquisition and development of assets and therefore will require additional funding, which if not raised, may result in the delay, postponement, or curtailment of some of its activities.

 

In assessing whether the going concern assumption was appropriate, Management has taken into account all relevant information available, but not limited to, for the twelve-month period following June 30, 2022. To address its financing requirements, the Company is considering several options including financing through debt and equity financing, asset sales, and rights offering to existing shareholders. The Company will also seek to improve its cash flows by prioritizing certain projects with a greater expected return and reducing operating costs by streamlining its operations and support functions. While the Company has been successful in obtaining financing to date, and believes it will be able to obtain sufficient funds in the future and ultimately achieve profitability and positive cash flows from operations, the Company’s ability to raise capital may be adversely impacted by: market conditions that may result in a lack of normally available financing in the cannabis industry; and increased competition across the industry, and overall negative investor sentiment in light of the ongoing COVID-19 pandemic. Accordingly, there can be no assurance that the Company will achieve profitability, or secure financing on terms favorable to the Company or at all.

 

If the going concern assumption were not appropriate for the condensed consolidated financial statements, then adjustments would be necessary to the carrying values of assets and liabilities, the reported expenses and the statements of financial position classifications used. Such adjustments could be material.

 

RWB focuses its efforts on the United States cannabis industry. During the three and six months ended June 30, 2022, the Company had operations in the state of Michigan, California, Florida, and Oklahoma.

 

 4 

 

NON-IFRS FINANCIAL MEASURES

 

Management uses certain non-IFRS measures to evaluate the performance of the Company’s business. Non-IFRS measures used by Management do not have any standardized meaning prescribed by IFRS and may not be comparable to similar measures presented by other companies. The company believes that certain investors and analysts use these measures to evaluate a company’s ability to service debt to meet other payment obligations or as a common measurement to value companies in the industry. Such metrics are intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS.

 

The Company calculates EBITDA as net income/loss less current income tax expense, finance expense and depreciation and amortization. The Company believes these definitions are suited to measure the Company’s ability to service debt and to meet other payment obligations.

 

Recent Developments

 

On June 15, 2022, RWB entered in an agreement with C3 Industries to license their Platinum Vape™(“PV”) brand in Missouri and Massachusetts.

 

On April 20, 2022, the Company closed on the sale of its Granville, Illinois greenhouse, associated real estate and certain greenhouse equipment to New Branches LLC of California, an arm’s length purchaser, for a total cash purchase price of $56.1 million (US$ 44.5 million). In connection with the closing, the company repaid its secured lender $51.7 million from the proceeds and certain other accrued liabilities totaling approximately $3.8 million. The repayment represented approximately 80% of the outstanding balance due to its secured lender and eliminates $6.2 million of annual interest expense for the company.

 

In addition, the company decided to pivot to an asset-light, brand rich, model in the State of Illinois and will no longer pursue its own THC license through its previously announced definitive agreement to acquire a cultivation license in Shelbyville, Ill. It is anticipated that all Illinois operations for the company shall be reduced to a sales and marketing initiative focusing on distribution of its Platinum Vape™ branded product portfolio going forward, which will provide the company with annualized operating cost reductions in excess of $13 million.

 

On March 31, 2022, RWB announced the debut of PV Live Resin in Michigan. Previously only available in California and Oklahoma, PV Live Resin will be made available in the nearly 400 Michigan dispensaries that carry Platinum products.

 

On February 8, 2022, RWB received all regulatory approvals and closed its acquisition of PharmaCo Inc. via RWB Michigan, LLC, the Company’s wholly owned subsidiary (“RWB Michigan”), in an all-stock transaction. The transaction was originally announced on July 27, 2020.

 

On January 18, 2022, the Company through its wholly owned subsidiary, RWB Michigan LLC, closed on a lease assignment for a 15,000 sq. ft. manufacturing/processing and distribution facility in Warren, Michigan and was issued both Medical and Adult Use (aka “recreational”) licenses to begin manufacturing medical and adult use cannabis products with all necessary equipment already installed and inspections completed.

 

 5 

 

Selected Quarterly Financial Information

 

(CDN$ 000’s)

 

   June 30 2022  Mar 31, 2022  Dec 31, 2021  Sept 30, 2021
             
Total revenue  $27,402   $28,046   $8,249   $8,714 
Net income (loss)   (14,874)   (13,136)   (140,975)   732 
Totals assets   475,198    529,680    445,202    538,457 
Total liabilities   267,604    307,212    235,907    324,992 
                     
    June 30, 2021    Mar 31, 2021    Dec 31, 2020    Sept 30, 2020 
                     
Total revenue  $12,569   $11,431   $14,471   $4,669 
Net income (loss)   (11,264)   (57,782)   (5,960)   3,836 
Totals assets   525,627    405,167    439,133    328,985 
Total liabilities   320,055    238,973    229,648    165,652 

 

Results of operations

 

For the three and six months June 30, 2022, compared to the three and six months ended June 30, 2021.

 

$CDN 000’s, except per share amounts

 

   For the three months ended  For the six months ended
   June 30,  June 30,
   2022  2021  2022  2021
Total revenue   27,402    12,569    55,449    23,611 
Gross profit   3,418    6,426    12,586    9,168 
General and administration   6,641    2,461    11,338    4,823 
Salaries and wages   4,666    2,163    8,974    3,774 
Depreciation   1,392    4,454    2,873    10,622 
Shared based compensation   -    4,618    273    7,439 
Sales and marketing   489    1,193    1,036    1,166 
Consulting fees   131    589    181    1,519 
Other expenses   5,936    (2,648)   12,537    41,389 
Net loss from continuing operations   (16,970)   (6,405)   (27,830)   (58,096)
Net comprehensive loss   (14,874)   (11,264)   28,009    (69,046)
Adj EBITDA   (7,139)   4,414    (5,400)   8,152 
Net loss per share   (0.04)   (0.06)   (0.09)   (0.33)
Toal assets   475,198    446,868    475,198    446,868 
Total liabilities   267,604    320,055    267,604    250,017 

 

The Company recorded its operations in Illinois, Mid-American Growers, Inc, (“MAG”) as discontinued operations, accordingly the results of operations for the three and six months ended June 30, 2022 and 2021 exclude the operations from MAG.

 

 6 

 

Revenue for the three and six months ended June 2022 increased significantly compared to the revenue for the same period in 2021. The Company incurred a comprehensive loss amounting to $14.9 million during the three months ended June 30, 2022 (2021- $11.3 million) and $28.0 million for the six months ended June 30, 2022 (2021 - $69.0 million). The Company is in the process of streamlining its operations to achieve profitability in the near future.

 

For the three months ended June 30, 2022, net comprehensive loss increased by $3.6 million and for the six months ended June 30, 2022 net comprehensive loss decrease by $41.0 million attributed to the net effect of the following:

 

·Revenue increase for the three months ended June 30, 2022 by $14.8 million and for the six months ended June 30, 2022 by $31.8 million. The increase is related to Cannabis vape product sales generated by PV California, PV Michigan, the added sales from the closing of the PharmaCo transaction in February of 2022, and Cannabis product sales generated by RWB Florida. The increased sales volume was partially offset by lower pricing due to strong price competition and one time price discounting associated with the expansion of the company’s branded product lines.
·For the three and six months ended June 30, 2022 cost of sales increased $20.8 million and 35.1 million, respectively. The increase cost of sales is attributed to the increased in sales, generated by PV California, RWB Florida and PharmaCo operations.
·Included in gross profit is the fair value adjustment on biological assets. The three months ended June 30, 2022, gross profit decreased $3.4 million due to lower cost of sales being incurred during the same period in 2021 and higher cost of sales incurred during 2022. For the six months ended June 30, 2022, gross profit was $1.6 million lower than the same period in 2021 primarily due to higher cost of sales during 2022 partially offset by higher revenue.
·During the three and six months ended June 30, 2022, gross margin percent, before taking into effect biological fair value impact, decline to 17.5% and 29.1%, respectively (Same periods in 2021 – gross margin percent was 91.8% and 82.3%, respectively). The decline is attributed to price compression in all markets and a one time price discounting associated with the expansion of the company’s branded products.
·For the three and six months ended June 30, 2022, operating expenses decreased $2.2 million and $4.7 million respectively. The decrease is attributed to reduction of share based compensation and management’s continued focus to decrease operating costs while expanding its asset lite operating strategy partially offset by higher expenses associated with increased level of business activity.
·For the three and six months ended June 30, 2022 general and administrative expenses increased $4.2 million and $6.5 million, respectively. The increase is primarily attributed to higher professional fees to support increase in legal and other professional work related to the transactions, capital management and corporate requirements, increase in insurance due to increased business activity and general increases due to increased business activity.
·For the three and six months ended June 30, 2022, salaries and wages increased $2.5 million and $5.2 million, respectively. The increase was to support management in its effort to build infrastructure necessary for the Company’s growth. The Company added employees in Michigan as a result of the PharmaCo acquisition in 2022.
·For the three and six months ended June 30, 2022, finance expense was $9.4 million and $1.7 million lower as the Company paid down a large portion of its debt during the first half of the year.

 

 7 

 

Adjusted EBITDA

 

Adjusted EBITDA was calculated as set out below:

 

   For the three months ended  For the six months ended
   June 30,  June 30,
   2022  2021  2022  2021
Net loss from continuing operations   (16,970)   (6,405)   (27,830)   (58,096)
Depreciation and amortization   1,392    4,454    2,873    10,622 
Net income tax expense   1,133    3    3,205    1,511 
Net finance expense   3,181    12,636    11,184    12,906 
Fair value of biological assets   18    4,790    2,468    5,157 
Realized fair value of amounts in inventory s   1,352    (426)   1,075    133 
Loss on revaluation        (15,746)        27,458 
share based compensation   -    4,618    273    7,439 
Foreign exchange   2,755    490    1,352    1,022 
    (7,139)   4,414    (5,400)   8,152 

 

Adjusted EBITDA loss of $7.1 million was $11.6 million higher than the prior year due to the lower gross profit associated with expansion of the platinum vape business, startup of operations in Florida and SKU rationalization in Michigan combine with and higher general and administration costs.

 

OUTLOOK

 

Although the company intends to continue to operate in multiple states, making it what is commonly referred to in the cannabis industry as a Multi-State Operator or “MSO”, the Company continues to work on a number of strategies to re-focus its efforts on its house of premium brands and expand its brand presence in an asset light approach vs becoming vertically integrated in each state that it intends to see its brands sold. The company completed a number of transactions, as well as instituted a series of operational decisions, with an aim to strengthen its balance sheet and provide significant operational cost reductions for the balance of 2022;

 

These decisions included:

 

·The sale, and subsequent closing in April 2022, of its Granville, Illinois property to New Branches, LLC, and repayment of over $51 million of secured debt and the elimination of another roughly $4 million of liabilities.

·In keeping with its decision to pursue an asset-light model, and the significant delays experienced of its attempts to close on the previously announced acquisition in Shelbyville, Illinois of a THC license and facility, the company decided to no longer pursue its own THC license in the State of Illinois.

 

With the strategic pivot of Illinois complete, and due to a number of factors, RWB has decided to prioritize growth of its Platinum Vape (PV) branded product portfolio, as a result of the restructuring it undertook and new focus on its own brands.

 

The Platinum Vape brand is currently available in California, Oklahoma and Michigan and has been approved for the State of Florida where it will be launched in Q3 of 2022. In addition, the company has entered into licensing agreements that will see PV made available in the States of Massachusetts and Missouri in fiscal 2022.

 

The company has also begun extending the availability of the Platinum Vape branded product lines in each state it operates with an expanded focus on LIVE Resin, THC Gummies, and disposable vape products being made available in Michigan for the first time.

 

 8 

 

The company continues to pursue expansion of its brands in other states along with extensions of its branded offerings to drive incremental revenue and margin.

 

Although current management has demonstrated its ability to raise funds in the past, with the current financial market conditions and global economic uncertainty, there can be no assurance the Company will be able to do so in the future. The financial results and discussion do not include the adjustments that would be necessary should the Company be unable to continue as a going concern. Such adjustments could be material.

 

ACQUISITION

 

During the six months ended June 30, 2022, the Company completed the following acquisition.

 

Acquisition of PharmaCo, Inc.

 

On February 7, 2022, the Company, through its wholly owned subsidiary, RWB Michigan, LLC, (RWB Michigan) completed the acquisition of all of the issued and outstanding common shares of PharmaCo, Inc. (the "PharmaCo Acquisition"). PharmaCo is licensed to operate both medical and adult use marijuana dispensaries and cultivation facilities in the state of Michigan. The PharmaCo Acquisition also includes eight fully operating dispensaries, two operational indoor cultivation facilities and over twenty owned properties for potential additional cultivation and dispensary locations in the state of Michigan.

 

The Company's consideration for the PharmaCo Acquisition was as follows:

 

1.Each Series II Preferred Share shall be convertible, in accordance with the formula as set out in the terms in RWB’s articles, at any time or times before April 24, 2022;
2.RWB converted $30 million of previously advanced loans to PharmaCo into Series II preferred shares in PharmaCo issued to RWB Michigan immediately prior to closing which upon issuance RWB Michigan will hold 100% of the ownership of PharmaCo.

 

The PharmaCo Acquisition was accounted for as a business combination in accordance with IFRS 3. The following table summarizes the fair value of consideration paid and the allocation of the purchase price to the assets acquired and liabilities assumed:

 

Consideration paid:     
Fair value of Call/Put options  $146,774,493 
37,000,0000 Share Units   38,480,000 
Investment in Series II Preferred shares   38,001,000 
   $223,255,493 
 Net identifiable assets acquired:     
Cash  $747,226 
Accounts receivable   1,159,131 
Inventory   5,110,274 
Biological assets   579,004 
Prepaid expenses   985,202 
Other assets   12,092,756 
Property, plant and equipment   47,184,451 
Right-of-use assets   5,053,167 
License   10,133,600 
Current liabilities   (61,249,959)
Lease obligation   (5,264,804)
Goodwill   206,725,445 
   $223,255,493 

 

 9 

 

Revenue and net loss for the period ended June 30, 2022, of the acquiree after the acquisition date, as recorded in the condensed interim consolidated statements of loss and comprehensive loss from February 8, 2022 to June 30, 2022 amounted to $19,178,323 and $3,900,187, respectively. If this transaction had closed on January 1, 2022, the Company estimates it would have recorded revenue of $63,293,881 and a net loss of $28,486,474, resulting in an increase in revenue of $7,844,627 and an increase in net loss of $1,046,092 for the period ended June 30, 2022.

 

BIOLOGICAL ASSETS

 

The Company measures its biological assets at their fair value less costs to sell. This is determined using a model which estimates the expected harvest yield in grams for plants currently being cultivated, and then adjusts that amount for the expected selling price per gram and for any additional costs to be incurred, such as post-harvest costs.

 

The following significant unobservable inputs, all of which are classified as level 3 on the fair value hierarchy, were used by management as part of this model:

 

·Selling price - calculated as the weighted average historical selling price for all strains of cannabis sold by the Company, which is expected to approximate future selling prices
·Stage of growth - represents the weighted average number of weeks out of the 15 weeks growing cycle that biological assets have reached as of the measurement date
·Yield by plant – represents the expected number of grams of finished cannabis inventory which are expected to be obtained from each harvested cannabis plant
·Attrition – represents the weighted average percentage of biological assets which are expected to fail to mature into cannabis plants that can be harvested
·Post-harvest costs – calculated as the cost per gram of harvested cannabis to complete the sale of cannabis plants post-harvest, consisting of the cost of direct and indirect materials and labor related to labelling and packaging

 

Sensitivity Analysis

 

Significant unobservable assumptions used in the valuation of biological assets, including the sensitivities on changes in these assumptions and their effect on the fair value of biological assets, are as follows:

 

   Weighted
average
assumption
  10% Change
of inputs
Selling Price  $5.94   $6.53 
Yield by plant   156.57    172.23 
Attrition   28.32%   31.15%
Post-harvest costs ($/gram)  $2.59   $2.84 

 

As of June 30, 2022, the Company had biological assets of $2.8 million. As a plant matures the likelihood of wastage declines. As a result, attrition estimates were relatively low during the period. However, due to the onset of COVID-19, a restricted labor pool forced the Company to prioritize higher margin crops while leaving less profitable plants to die.

 

The Company’s biological assets consist of 25,803 plants as of June 30, 2022 (2021 – $nil). The continuity of biological assets is as follows:

 

 10 

 

 

  
Carrying amount, June 30, 2021  $ -  
        
Acquired from Acreage acquisition   641,168 
Capitalized cost   4,000,190 
Fair value adjustment   3,972,360 
Transferred to inventory upon harvest   (3,090,657)
      
Carrying amount, December 31, 2021  $5,523,061 
Acquired from PharmaCo Acquisition   579,004 
Capitalized cost   6,248,239 
Fair value adjustment   2,083,516 
Transferred to inventory upon harvest   (11,602,171)
Carrying amount, June 30, 2022   $2,831,649 

 

The Company’s estimates, by their nature, are subject to changes that could result from volatility of market prices, unanticipated regulatory changes, harvest yields, loss of crops, changes in estimates and other uncontrollable factors that could significantly affect the future fair value of biological assets.

These estimates include the following assumptions:

 

(a)Selling price - calculated as the weighted average historical selling price for all strains of cannabis sold by the Company, which is expected to approximate future selling prices
(b)Stage of growth - represents the weighted average number of weeks out of the 15-week growing cycle that biological assets have reached as of the measurement date
(c)Yield by plant – represents the expected number of grams of finished cannabis inventory which are expected to be obtained from each harvested cannabis plant
(d)Attrition – represents the weighted average percentage of biological assets which are expected to fail to mature into cannabis plants that can be harvested
  Post-harvest costs – calculated as the cost per gram of harvested cannabis to complete the sale of cannabis plants post-harvest, consisting of the cost of direct and indirect materials and labor related to labelling and packaging

 

DISCONTINUED OPERATIONS

 

During the year ended December 31, 2021, the Company entered into a letter of intent for the sale of the Granville Facility. Accordingly, the entire Granville CGU has been classified as discontinued operations given it is no longer part of the Company's ongoing business. Additional information with respect to the components of income (loss) and cash flows from discontinued operations are as follows:

 

 11 

 

 

   For the three months ended  For the six months ended
   June 30,  June 30,
   2022  2021  2022  2021
Revenue  $25,270   $1,175,964   $164,537   $1,540,522 
Cost of sales   113,196    2,801,687    254,442    4,091,486 
Gross loss   (87,926)   (1,625,723)   (89,905)   (2,550,964)
General and administration   812,292    2,027,916    2,741,536    2,798,165 
Salaries and wages   257,505    1,531,304    1,035,477    2,631,804 
Depreciation and amortization   -    1,019,954    -    2,074,874 
Sales and marketing   208    41,022    49,824    53,532 
Loss before other expenses (income)   (1,157,931)   (6,245,919)   (3,916,742)   (10,109,339)
Other expense (income)                    
Finance expense   (129,272)   61,160    (154,197)   184,575 
(Gain) loss on disposal of property, plant and equipment   (583,604)   -    (588,346)   (592)
Other expense (income)   230,768    (78,785)   (1,600,723)   (52,524)
Net loss from discontinued operations   (675,823)   (6,228,294)   (1,573,476)   (10,240,798)
Net loss per share, basic and diluted on discontinued operations  $(0.01)  $(0.03)  $(0.01)  $(0.05)
Weighted average number of outstanding common shares, basic and diluted   401,199,635    196,334,998    337,503,251    204,062,487 
Cash Flows from Discontinued Operations                    
                     
For the six months ended June 30,            2022     2021 
Net cash used in operating activities          $ 3,505,576   $2,358,057 
Net cash used in investing activities            -    27,653 
Net cash used in (provided by) financing activities          $184,092   $108,924 
Change in cash and cash equivalents            $(3,689,668)  $(2,276,786)
                    

LIQUIDITY AND CAPITAL RESOURCES

 

The Company has a history of operating losses and of negative cash flow from operations. The Company will remain reliant on capital markets for future funding to meet its ongoing obligations.

 

The Company’s ability to continue operations is dependent on management’s ability to secure additional financing. Management is actively pursuing such additional sources of financing, and there can be no assurance it will be able to secure additional financing required for its operations. Accordingly, these factors indicate material uncertainties that may cause significant doubt as to the Company’s ability to continue as a going concern.

 

 12 

 

As at June 30, 2022, the Company had working capital of negative $158 million (2021 – negative $90.6 million), consisting of cash in the amount of $2.9 million (2021 - $27.1 million), prepaid expenses and other assets of $3.9million (2021 - $2.7 million), accounts receivable of $5.1 million (2021 - $14.3 million), inventory of $15.7 million (2021 - $17.9 million), biological assets of $2.8million (2021 - $2.1), current portion of loans receivable of $0nill (2021 - $54.1 million), derivative asset of $1.5 million (2021 $nil), net accounts payable and accrued liabilities of $60.8 million (2021 - $28.3 million), convertible debenture of $29.0 million (2021 - $24.1 million), current loan payable of $61.9 million (2021 - $74.4 million), license liabilities of $8.1 million (2021 - $12.0 million), lease liabilities of $1.9 million (2021 - $0.7 million), credit facility of $17.5 million (2021 - $65.5 million) and Current income taxes of $11.0 million (2021 - $3.8 million).

 

The Company believes that the current capital resources are not sufficient to pay overhead expenses for the next twelve months and is currently seeking additional funding to fund its overhead expenses and its continuous search for other business opportunities. The Company will continue to monitor the current economic and financial market conditions and evaluate their impact on the Company’s liquidity and future prospects.

 

As of June 30, 2022, the shareholders’ equity of $207.6 million (2021 - $205.6 million) consisted of common shares of $315.4 million (2021 - $204.9 million), convertible series I preferred shares of $5.6 million (2021 - $5.6 million), convertible series II preferred shares of $nil million (2021 - $57.2 million), contributed surplus of $14.0 million (2021- $25.5 million), cumulative translation adjustment of $0.7million (2021 - $2.6 million), and an accumulated deficit of $144.4 million (2021 - $100.9 million) and a non-controlling interest of $16.2million (2021 - $15.8million).

 

COMMITMENTS AND CONTINGENCIES

 

A third-party consultant worked for the Company in 2017. On or about December 18, 2017, the Company had an oral discussion with the consultant regarding compensation of the services the consultant provided. On January 10, 2019, the Company amended the contract. Although the Company made full compensation to the consultant according to the amended contract, the consultant filed a statement of claim against the Company on April 26, 2021. The Company is in the process of finalizing the defense. The statement of claim is not clear as to the precise nature of the allegations against the Company or extent of the Company's alleged involvement. Accordingly, and given the very preliminary stage of the proceeding, it is not possible to estimate the likelihood of liability against the Company or, if there is any liability exposure.

 

On June 4th, 2020, RWB acquired certain rights granted from HT Retail Licensing, LLC (“Licensor”) to 1251881 BC Ltd, (“Licensee”), a wholly owned subsidiary of the Company. Under the agreement Licensor granted an exclusive, non-transferrable, non-assignable right and license to practice High Times Intellectual Property Rights (the “Rights”) related to the Commercialization of Cannabis Products and CBD Products in the Territory - Michigan, Florida and Illinois for Cannabis and in the general US for CBD. The Rights for the State of Florida were denied for use by the OMMU, and the Company did not receive a THC license in the State of Illinois. The first licensing period for Michigan was for a period of 18 months which was completed on December 20, 2021. RWB has recorded an accrual of licensing fees commencing on June 4, 2020, up until, and including, December 31, 2021. During the period, RWB received a Cease-and-Desist notice from Licensor in respect to the Rights and ceased to be engaged in the manufacturing, sale or licensing of the Rights. Accordingly, the company has impaired its Right of Use under the licensing agreement and has eliminated any license liabilities remaining after February 27th, 2022. In addition, the company has entered into negotiations with respect to the accrued existing outstanding liabilities to the Licensor and agreed to voluntary non-binding mediation between the Company and the Licensor. The Company has not reached a resolution with the Licensor, as there continues to be a dispute over the amount of licensing fees owned to the licensor and there can be no assurance that a resolution would be favorable to the Company. Notwithstanding the above, the Company’s position remains that there was a failure of the Licensor to perform under the licensing agreements between the parties.

 

 13 

 

In the normal course of business, the Company is involved in various legal proceedings, the outcomes of which cannot be determined at this time, and, accordingly, no provision has been recorded in these condensed consolidated financial statements. Management believes that the resolutions of these proceedings will not have a material unfavorable effect on the Company's condensed consolidated financial statements.

 

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 licenses and permits that could result in the Company ceasing operations in that specific state or local jurisdiction. While management believes that the Company is in compliance with applicable local and state regulations on March 31, 2022, cannabis and other regulations continue to evolve and are subject to differing interpretations. As a result, the Company may be subject to regulatory fines, penalties, or restrictions in the future.

 

OUTSTANDING SHARE DATA

 

Authorized Share Capital

 

Unlimited number of common shares without par value.

 

Unlimited number of convertible series I preferred shares without par value, each share convertible into one common share by the holder, and non-voting.

 

Unlimited number of convertible series II preferred shares without par value, each share convertible into one common share by the holder. Upon conversion of series II preferred shares into common shares, preferred shareholders will receive equivalent number of common shares plus an additional 5% common shares for each twelve month period up to twenty-four months.

 

Common Shares

 

Transactions during the three months ended ne 30, 2022

 

On February 8, 2022, the Company issued 37,000,000 Share Units to acquire 100% of the issued and outstanding shares of PharmaCo, Inc.at a price of $1.02 per Unit for total consideration of $38,480,000. Each Unit consists of one common share and one convertible series II preferred share.

 

Transactions during 2021

 

During the year ended December 31, 2021, the Company issued the following common shares, net of share issuance costs, as a result of acquisition of Acreage, the Apopka asset acquisition, conversion of convertible series II preferred shares, debt settlement, exercise of stock options, exercise of RSUs, exercise of warrants and finance charges.

 

On April 28, 2021, the Company issued 5,950,971 common shares to acquire 100% of the issued and outstanding shares of Acreage Florida, Inc. at a price of $1.47 per share for total consideration of $8,747,927. Further details in relation to the acquisition are described in.

 

On August 4, 2021, the Company issued 1,010,656 common shares of the Company at a price of $1.04 per share for total consideration of $1,051,082 for the Apopka, Florida asset acquisition.

 

 14 

 

During the year ended December 31, 2021, the Company issued an aggregate of 32,290,461 common shares for the conversion of 30,246,040 convertible series II preferred shares. As a result of this exercise, $11,596,682 was transferred from convertible series II preferred shares to common shares.

 

During the year ended December 31, 2021, the Company issued 7,022,312 common shares at a weighted average price of $0.46 per common share for an aggregate value of $3,259,469 for the settlement of $5,248,419 of debt. The Company recognized gain of $1,988,950 on this settlement.

 

During the year ended December 31, 2021, the Company issued 1,375,000 common shares and 1,200,000 convertible series II preferred shares as a result of an exercise of 1,375,000 stock options for gross proceeds of $705,000. The weighted average exercise price of all stock options exercises amounted to $0.41 per common share. As a result of these stock option exercises, an aggregate of $1,078,319 was transferred from contributed surplus to common shares and convertible series II preferred shares.

 

During the year ended December 31, 2021, the Company issued 3,529,145 common shares pursuant to the exercise of RSUs. The value of these common shares amounted to $3,186,970.

 

During the year ended December 31, 2021, the Company issued 16,180,195 common shares pursuant to the exercise of warrants for gross proceeds of $15,781,652. As a result of this exercise, contributed surplus in the amount of $4,471,735 was transferred to common shares.

 

During the year ended December 31, 2021, the Company issued 2,184,385 common shares at a weighted average price of $1.24 per share for an aggregate amount of $2,704,030 related to debt. This amount was recorded as contra liability on the consolidated statements of loss and comprehensive loss.

 

Convertible Series I Preferred Shares

 

On April 24, 2020, as a result of the reverse takeover transaction, the Company issued 3,181,250 convertible series I preferred shares to Tidal shareholders.

 

Convertible Series II Preferred Shares

 

During the six months period ended June 30, 2022, 129,985,275 convertible series II preferred shares were converted into common shares on 1:1 basis. The Company issued 9,139,864 additional common shares as dividend upon conversion of convertible series II preferred shares.

 

During the year ended December 31, 2021, the Company issued and converted the following convertible series II preferred shares, net of share issuance costs, as a result of acquisition of debenture repayment, exercise of stock options and conversion of convertible series II preferred share.

 

   Number of shares  Share capital
Debenture repayment   8,445,426   $11,407,946 
Conversion to common shares   (30,246,040)   (11,596,682)
Exercise of stock options   1,200,000    879,325 
Total   (20,600,614)  $1,067,711 

 

During the year ended December 31, 2021, the Company issued 8,445,426 convertible series II preferred shares at a price of $1.35 per share, and 4,222,713 share purchase warrants with a fair value of $2,509,965 to settle a debenture with an outstanding amount of $9,376,585. As a result of this settlement, the Company recognized a loss in the amount of $4,541,326. $11,407,946 was recorded as convertible series II preferred shares while the remaining $2,509,965 was recorded in contributed surplus.

 

 15 

 

During the year ended December 31, 2021, the Company issued 1,200,000 convertible series II preferred shares pursuant to the exercise of stock options as in common shares.

 

During the year ended December 31, 2021, 30,246,040 convertible series II preferred share were converted to 32,290,461 common shares resulting in a transfer between convertible series II preferred shares and common shares in the amount of $11,596,68

 

Warrants

 

The following warrants were outstanding and exercisable at June 30, 2022:

 

Issue Date  Expiry Date    Price      Exercisable      Life  
September 24, 2020  September 24, 2022  $1.00    18,763,979    0.23 
September 24, 2020  September 24, 2022   0.75    406,826    0.23 
January 14, 2021  January 14, 2023   1.00    25,000    0.54 
January 29, 2021  January 29, 2023   1.00    3,745    0.58 
February 4, 2021  February 4, 2023   1.20    1,000,000    0.60 
February 9, 2021  February 9, 2023   1.00    199,194    0.61 
February 11, 2021  February 11, 2023   1.00    871,732    0.62 
March 11, 2021  March 11, 2023   1.00    487,014    0.69 
May 12, 2021  May 12, 2023   1.15    4,222,713    0.86 
Balance at June 30, 2022     $1.03    25,980,203    0.37 

 

     Number of      Weighted average  
     Warrants      Exercise Price  
Balances, December 31, 2019    595,340   $1.00 
Issued    41,037,711    1.07 
Exercised    (5,587,215)   0.17 
Cancelled    (694,836)   2.92 
Balances, December 31, 2020    35,351,000   $0.99 
Issued    6,816,887    1.12 
Exercised    (16,187,684)   1.00 
Balances, December 31, 2021 and June 30, 2022    25,980,203   $1.03 

 

Warrant transactions and the number of warrants outstanding are summarized as follows:

 

During the year ended December 31, 2021, the Company issued an aggregate of 1,594,174 pursuant to exercise of broker warrants issued in a bought deal financing agreement. These warrants are exercisable at the price of $1.00 per unit for a period of 24 months.

 

On February 3, 2021, the Company issued 1,000,000 warrants in connection with the issuance of debt. The warrants vest immediately and are exercisable at the price of $1.20 per unit for a period of 24 months.

 

On May 12, 2021, the Company issued 4,222,713 warrants pursuant to the settlement of a debenture as disclosed previously. These warrants are exercisable at the price of $1.15 per unit for a period of 24 months. Fair value of these warrants was determined $2,509,965, and the Company recognized the amount as a loss on the settlement.

 

Options

 

Options transactions and the number of options outstanding are summarized are as follows:

 

 16 

 

     Number of
Options
     Weighted average
Exercise Price
 
Balances, December 31, 2019   7,417,500   $0.80 
Granted   6,657,679    0.37 
Assumed from RTO   1,799,110    0.64 
Exercised   (2,050,000)   0.54 
Cancelled   (775,000)   2.14 
Balances, December 31, 2020   13,049,289    1.42 
Granted   3,595,000    0.70 
Exercised   (1,375,000)   0.51 
Balances, December 31, 2021 and June 30, 2022   15,269,289   $1.26 

  

Issue Date  Expiry Date    Price      Options      Life  
October 1, 2018 -  October 1, 2023 -               
December 21, 2021  December 21, 2026   $0.40 - $0.93    10,502,500    3.32 
January 15, 2019 -  February 4, 2022 -               
July 27, 2020  July 27, 2025  $1.00    2,550,179    1.62 
June 22, 2018 -  June 22, 2023               
July 6, 2021  July 6, 2025   $1.10 - $5.44    2,216,610    1.86 
Balance at June 30, 2022     $1.26    15,269,289    2.82 


On July 27, 2020, the Company adopted a rolling stock option plan (the “Option Plan”), under which the maximum number of common shares reserved for issuance under the Option Plan at any one time shall not exceed at any time 20% of the then issued and outstanding common shares.

 

Under the Option Plan, the Board of Directors may from time to time, in its discretion, grant stock options to directors, officers, employees and consultants of the Company. Pursuant to the Option Plan, the Company may issue options for such period and exercise price as may be determined by the Board of Directors, and in any case not exceeding ten (10) years from the date of grant. The minimum exercise price of an option granted under the Option Plan must not be less than the closing price of the common shares on the date preceding the option grant date.

 

The total number of options awarded to any one individual in any 12 month period shall not exceed 5% of the issued and outstanding common shares as at the grant date.

 

The total number of options awarded to any one Consultant in a 12 month period shall not exceed 2% of the issued and outstanding common shares as of the grant date. The total number of Options awarded in any 12 month period to employees performing investor relations activities for the Company shall not exceed 2% of the issued and outstanding common shares as of the grant date.

 

The options granted during the year ended December 31, 2021, had a fair value of $2,136,275 (2020 - $3,983,752) estimated using the Black-Scholes option pricing model with the following weighted average assumptions:

 

     2021      2020  
Risk-free interest rate   1.23%   0.45%
Stock Price  $0.76   $0.77 
Expected term (in years)   5.00    5.00 
Estimated dividend yield   N/A    N/A 
Estimated volatility   88%   105.27%

 

 17 

 

The risk-free interest rate is based on yields on Bank of Canada bonds that correspond with the term of the option contracts. Stock prices are taken from the closing market price on the option grant dates. Terms are stated on each option contract. There are no dividends on the underlying stock, hence dividends were not considered when running the Black-Scholes option pricing model. Volatility is estimated using the standard deviation of the Company's historical daily stock returns. The expected volatility of the Company's equity instruments was estimated based on the historical vesting method.

 

Restricted Share Units

 

The Company has a restricted share plan (the "RSU Plan") that allows the issuance of restricted share units (“RSU”) and deferred share units (“DSU”) Under the terms of the RSU Plan the Company may grant RSUs and DSUs to directors, officers, employees and consultants of the Company. Each RSU gives the participant the right to receive one common share of the Company. The Company may reserve up to a maximum of 20% of the issued and outstanding common shares at the time of grant pursuant to awards granted under the RSU Plan.

 

During the six months ended June 30, 2022, 910,000 RSUs were exercised. On January 8, 2022, the Company granted 525,000 RSUs to a consultant of the Company that vested immediately. The Company expensed $273,000 in relation to these RSUs as share-based compensation.

 

During the year ended December 31, 2021 and 2020, the Company had the following RSU issuances:

 

·On January 27, 2021, the Company granted 354,645 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.17 per RSU;

 

·On March 31, 2021, the Company granted 174,500 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.43 per RSU;

 

·On April 1, 2021, the Company granted 500,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $1.43 per RSU;

 

·On May 5, 2021, the Company granted 500,000 RSUs certain to employees of the Company. These RSUs vested immediately and were valued at $1.30 per RSU;

 

·On August 13, 2021, the Company granted 750,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $0.94 per RSU;

 

·On December 22, 2021, the Company granted 135,000 RSUs to certain employees of the Company. These RSUs vested immediately and were valued at $0.41 per RSU;

 

·During the year ended December 31, 2021, 3,529,145 RSUs were exercised resulting in the issuance of 3,529,145 common shares of the Company; and

 

Total stock-based compensation as a result of the RSU grants during the year amounted to $2,745,255. As a result of these grants and exercises, $441,715 was transferred from contributed surplus to common shares during the year ended December 31, 2021.

 

RSUs transactions and the number of RSUs outstanding are summarized are as follows:

 

 18 

 

 

     Number of RSU 
Balances, December 31, 2020    1,500,000 
Granted    2,414,145 
Exercised    (3,529,145)
Balances, December 31, 2021    385,000 
Granted    525,000 
Exercised    (910,000)
Balances, June 30, 2022    - 

 

FINANCIAL INSTRUMENTS AND RISKS

 

Fair Value

 

Assets and liabilities measured at fair value on a recurring basis were presented on the Company’s condensed interim consolidated statements of financial position as of June 30, 2022 and December 31 2021, consisting of cash and cash equivalents, derivative assets, and derivative liabilities.

 

The fair values of other financial instruments, which include accounts receivable, accounts payable and accrued liabilities, loans receivable, loans payable, approximate their carrying values due to the relatively short-term maturity of these instruments.

 

Credit Risk

 

Credit risk is the risk of an unexpected loss if a customer or third party to a financial instrument fails to meet its contractual obligations. Financial instruments that are subject to such risk include cash, accounts receivable and loans receivable. Accounts receivable balances are receivable from financial stable companies with good credit history. Included in the accounts receivables is a credit loss allowance in the amount of $1,805,695 as at June 30, 2022 (December 31, 2021 - $599,990). The Company limits its exposure to credit loss by placing its cash with reputable financial institutions. Deposits held with these institutions may exceed the amount of insurance provided on such deposits. The Company is exposed to significant credit risk on its loans receivable. The carrying amount of financial assets represents the maximum credit exposure. The Company mitigates credit risk on loans receivable by monitoring the financial performance of borrowers.

 

Currency Risk

 

The Company is exposed to foreign currency risk from fluctuations in foreign exchange rates and the degree of volatility in these rates due to the timing of their accounts payable balances. The risk is mitigated by timely payment of creditors and monitoring of foreign exchange fluctuations by management. As of June 30, 2022 and 2021, the Company did not use derivative instruments to hedge its exposure to foreign currency risk.

 

 19 

 

Interest Rate Risk

 

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. Interest earned on cash is at nominal interest rates, and therefore the Company does not consider interest rate risk for cash to be significant.

 

As of June 30, 2022 and 2021, the interest rate on loans receivable, credit facilities, and convertible debentures are fixed based on the contracts in place. As such, the Company is exposed to interest rate risk to the extent as stated on these financial assets and liabilities.

 

Liquidity Risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company manages its liquidity risk by forecasting cash flows from operations and anticipated investing and financing activities.

 

As at June 30, 2022, the Company had a cash balance of $2,978,173 (December 31, 2021 - $818,753) available to apply against short-term business requirements and current liabilities of $196,470,000 (December 31, 2021 - $183,447,737). All of the liabilities presented as accounts payable and accrued liabilities are due within 120 days of June 30, 2022.

 

CREDIT FACILITY

 

On June 4, 2019, Bridging Finance Inc. (the “Lender”) entered into a credit agreement (the “Credit Agreement”) with the Company and PharmaCo Inc. (“PharmaCo”) (collectively, the “Borrowers”) pursuant to which the Lender established a non-revolving credit facility (the “Facility”) for the Borrowers in a maximum principal amount of $36,610,075 (the “Facility Limit”). The purpose of the Facility was so that the Borrowers can purchase certain real estate and business assets in the state of Michigan, to make additional permitted acquisitions and for general corporate and operating purposes.

 

The obligations under the Facility were due and payable on the earlier of: (a) the termination date (being January 4, 2020); and (b) the acceleration date (being the earlier of the date of an insolvency event or that a demand notice is delivered pursuant to the terms of the Credit Agreement).

 

In respect of the advance made by the Lender to the Borrowers under the Facility, the Borrowers agreed to pay the Lender:

 

 (a) Interest at the prime rate plus 10.55% per annum calculated and compounded monthly, payable monthly in arrears on the last day of each month; and
(b)A work fee equal to $909,360 (the “Work Fee”) (paid by the Company).

 

The obligations under the Facility are secured by general security agreements on each Borrower, mortgages on certain owned real property of PharmaCo among other security obligations.

 

As the funds under the Facility (net of the Work Fee, commissions and other transaction expenses of the Lender) were advanced by the Lender directly to MichiCann, MichiCann in turn advanced the funds (net of MichiCann’s transaction expenses) to PharmaCo pursuant to a Promissory Note issued by PharmaCo to MichiCann in the principal amount of $30,648,547 (Note 13).

 

On January 10, 2020, the Facility was amended (the “Amended Facility”) pursuant to an amended and restated agreement between the Lender, MichiCann (as guarantor) and PharmaCo, RWB Illinois, Inc. (“RWB”) and MAG. The Amended Facility consisting of Non-revolving Facility A and Facility B. Non- revolving Facility A for USD$27,000,000 was used to pay the outstanding advances from the bridge financing of CAD$36,610,075. As a result, the old bridge financing facility balance was fully paid.

 

 20 

 

The obligations under the Amended Facility are due and payable on the earlier of:

 

(a)  the termination date (being July 10, 2021 subject to the right of the Borrowers to extend the termination date by paying a 1% fee for two additional six-month periods for a total of 30 months); and

(b)  the acceleration date (being the earlier of the date of an insolvency event or that a demand notice is delivered pursuant to the terms of the Amended Facility)

 

The Company exercised the right to extend the termination date on July 10, 2021, and January 10, 2022 became the revised maturity date. In January 2022, the Lender, through its receiver (PWC), agreed in principal to an amended maturity date subject to the completion of the sale of the MAG assets. The MAG assets were subsequently sold and closed on April 28, 2022, with approximately $51.7 million of the proceeds going towards repayment of the obligations to the Lender. The Company and the Lender have agreed to an extension to October 28, 2022, which definitive agreements are currently being finalized. Therefore, the outstanding balance at June 30, 2022 has been treated as a current liability.

 

In respect of the advance made by the Lender to the Borrowers under the Facility, the Borrowers agreed to pay the Lender:

 

 (a)Interest at the prime rate plus 12% per annum calculated and compounded monthly, payable monthly in arrears on the last day of each month;
(b)A work fee equal to $1,492,500 during the year ended December 31, 2020; and
(c)A work fee equal to $1,332,075 during the year ended December 31, 2021.

 

The work fee of $1,492,500 was recognized as transaction cost and offset against the debt. $817,462 of the total work fee was expensed in the year ended December 31, 2020, and $657,037 of the work fee was expensed in the year ended December 31, 2021.

 

The total interest recorded during the year ended June 30, 2022, 2022 was $2,726,527 (2021 - $3,897,158). A continuity of the credit facility balance is as follows:

 

Balances, December 31, 2018 Original  $ -  
credit agreement   36,610,075 
Balances, December 31, 2019  $36,610,075 
Repaid on January 10, 2020  $(36,610,075)
Amended credit agreement   65,490,910 
Work fee recognized contra liability   (1,966,043)
Work fee expensed   1,291,005 
Balances, December 31, 2020  $64,815,872 
Work fee recognized as contra liability   (654,909)
Work fee expensed   1,311,946 
Balances, December 31, 2021  $65,472,909 
Accrued interest   2,726,527 
Work fee expensed   18,001 
Repaid on April 14, 2022   (50,671,482)
Balances, June 30, 2022  $17,545,955 

 

 21 

 

LOAN PAYABLE

 

The Company’s loan payable balance as of June 30, 2022 was amounting to $94.5 million and the balance consists of the following:

 

Current   
Private loan  $34,659,653 
Acreage Acquisition   25,552,816 
Excise tax loan   1,648,174 
Total  $61,860,643 
Non-current     
Private loan  $40,518,509 
Excise and cultivation tax   5,284,421 
Total  $45,802,930 

 

The following represents the Company’s future payments schedule as at June 30, 2022.

 

2022   $61,860,643 
2023    45,802,930 
Total   $107,663,573 

 

SIGNIFICANT ACCOUNTING POLICIES

 

New accounting pronouncements

 

The following IFRS standards have been recently issued by the IASB. Pronouncements that are irrelevant or not expected to have a significant impact have been excluded.

 

Amendments to IAS 1 – Classification of Liabilities as Current or Non-current

 

The amendment clarifies the requirements relating to determining if a liability should be presented as current or non-current in the statements of financial position. Under the new requirement, the assessment of whether a liability is presented as current or non-current is based on the contractual arrangements in place as at the reporting date and does not impact the amount or timing of recognition. The amendment applies retrospectively for annual reporting periods beginning on or after January 1, 2022. The Company is currently evaluating the potential impact of these amendments on the Company’s consolidated financial statements.

 

Amendments to IAS 37 - Onerous Contracts and the Cost of Fulfilling a Contract

 

The amendment specifies that "cost of fulfilling' a contract comprises the 'costs that relate directly to the contract'. Costs that relate directly to a contract can be either incremental costs of fulfilling that contract or an allocation of other costs that relate directly to fulfilling contracts. The amendment is effective for annual periods beginning on or after January 1, 2022 with early application permitted. The Company is currently evaluating the potential impact of these amendments on the Company's condensed consolidated financial statements.

 

The following outlines use of estimates and judgements in the preparation of these audited condensed consolidated financial statements, and significant accounting policies of the Company which have not been included in the Company’s condensed consolidated financial statements for the quarter ended March 31, 2022

 

 22 

 

CRITICAL ACCOUNTING ESTIMATES

 

The preparation of condensed consolidated financial statements requires the Company to select from possible alternative accounting principles, and to make estimates and assumptions that determine the reported amounts of assets and liabilities at the balance sheet date and reported costs and expenditures during the reporting period. Estimates and assumptions may be revised as new information is obtained and are subject to change. The Company’s accounting policies and estimates used in the preparation of the condensed consolidated financial statements are considered appropriate in the circumstances but are subject to judgments and uncertainties inherent in the financial reporting process. In preparing these MD&A, management has made significant assumptions regarding the circumstances and timing of the transactions contemplated therein, which could result in a material adjustment to the carrying amount of certain assets and liabilities if changes to the assumptions are made.

 

The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the financial statements are consistent with those disclosed in the notes to the condensed consolidated financial statements for the quarter ended March 31, 2022.

 

RELATED PARTY TRANSACTIONS

 

Key management compensation

 

The following is a summary of related party transactions that occurred during the June 30, 2022, and 2021.

 

a)Included in accounts payable and accrued liabilities is $395,473 (June 30, 2021 - $173,010) payable to officers and a director of the Company. Amounts due to related parties have no stated terms of interest and/or repayment and are unsecured.

 

Key management personnel include the directors and officers of the Company. Key management compensation consists of the following:

 

     June 30
2022
     June 30,
2021
 
Consulting fees paid or accrued to a company controlled by the director of the Company  $227,299   $135,510 
Salary paid to management of the company   89,364    37,500 
Share-based compensation   -    128,840 
   $316,663   $301,840 

 

There were no post-employment benefits, termination benefits or other long-term benefits paid to key management personnel for the quarter ended June 30, 2022, and 2021.

 

OFF-BALANCE SHEET ARRANGEMENTS

 

The Company did not enter into any off-balance sheet arrangements during period ending June 30, 2022.

 

OUTSTANDING SHARES DATA AS OF REPORT DATE:

 

   
Issued and outstanding common shares 437,895,490
Series I preferred shares 3,181,250
Warrants outstanding 25,980,203
Stock options outstanding 15,269,289

 

 23 

 

MANAGEMENT’S RESPONSIBILITY FOR FINANCIAL STATEMENTS

 

The information provided in this report, including the condensed consolidated financial statements, is the responsibility of Management. In the preparation of these statements’ estimates are sometimes necessary to make a determination of future values for certain assets or liabilities. Management believes such estimates have been based on careful judgments and have been properly reflected in the accompanying condensed consolidated financial statements.

 

Risks Factors

 

The effects of Covid-19 may adversely impact the Company’s financial performance

 

In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. This contagious disease outbreak, which has continued to spread, and any related adverse public health developments, has adversely affected workforces, economies, and financial markets globally, potentially leading to an economic downturn. The impact on the Company is not currently determinable but management continues to monitor the situation.

 

We may require additional financing to fund its operations.

 

Operating revenue may not be adequate, and it may be likely we will operate at a loss until we are able to generate enough revenue to realize positive cash flow. We may require additional financing to fund our businesses or business expansion. Our ability to arrange such financing in the future will depend in part upon prevailing capital market conditions, as well as our business success. There can be no assurance that we will be successful in our efforts to arrange additional financing on terms satisfactory to us, or at all. If additional financing is raised by the issuance of common shares from treasury, control of the Company may change, and shareholders may suffer additional dilution. If adequate funds are not available, or are not available on acceptable terms, we may not be able to operate our businesses at their maximum potential, to expand, to take advantage of other opportunities, or otherwise remain in business.

 

We may issue a substantial number of our common shares without investor approval to raise additional financing and we may consolidate the current outstanding common shares.

 

Any such issuance or consolidation of our securities in the future could reduce an investor’s ownership percentage and voting rights in us and further dilute the value of the investor’s investment.

 

The market price of our common shares may experience significant volatility.

 

Factors such as announcements of quarterly variations in operating results, revenues, costs, changes in financial estimates or other material comments by securities analysts relating to us, our competitors or the industry in general, announcements by other companies in the industry relating to their operations, strategic initiatives, financial condition or performance or relating to the industry in general, announcements of acquisitions or consolidations involving our portfolio companies, competitors or among the industry in general, as well as market conditions in the cannabis industry, such as regulatory developments, may have a significant impact on the market price of our common shares. Global stock markets and the Canadian Securities Exchange (“CSE”) have, from time to time, experienced extreme price, and volume fluctuations, which have often been unrelated to the operations of particular companies. Share prices for many companies in our sector have experienced wide fluctuations that have been often unrelated to the operations of the companies themselves. In addition, there can be no assurance that an active trading or liquid market will be sustained for our common shares.

 

 24 

 

We do not anticipate that any dividends will be paid on our common shares in the foreseeable future.

 

We anticipate that we will reinvest any future earnings in the development and growth of our business. Therefore, investors will not receive any funds unless they sell their common shares, and shareholders may not be able to sell their shares on favorable terms or at all.

 

The Company has a limited operating history with respect to financings in the U.S. cannabis sector, which can make it difficult for investors to evaluate the Company’s operations and prospects and may increase the risks associated with investment in the Company.

 

The Company has a history of negative cash flow and losses that is not expected to change in the short term. Financings may not begin generating cash flow to the Company for several years following any financing.

 

The Company will face intense competition from other companies, some of which can be expected to have longer operating histories and more financial resources and experience than the Company.

 

Currently, the U.S. cannabis industry generally is comprised of individuals and small to medium-sized entities. However, the risk remains that large conglomerates and companies who also recognize the potential for financial success through investment in this industry could strategically purchase or assume control of certain aspects of the industry. In doing so, these larger competitors could establish price setting and cost controls which would effectively “price out” many of the individuals and small to medium-sized entities who currently make up the bulk of the participants in the varied businesses operating within and in support of the medical and adult-use marijuana industry. While the trend in connection with most state laws and regulations may deter this type of takeover, this industry remains quite nascent, and therefore faces many unknown future developments, which is a risk.

 

Because of the early stage of the industry in which the Company will operate, the Company expects to face additional competition from new entrants. The Company may not have sufficient resources to remain competitive, which could materially and adversely affect the business, financial condition, and results of operations of the Company.

 

Company indebtedness could have a number of adverse impacts on the Company, including reducing the availability of cash flows to fund working capital and capital expenses.

 

Any indebtedness of the Company could have significant consequences on the Company, including: increase the Company’s vulnerability to general adverse economic and industry conditions; require the Company to dedicate a substantial portion of its cash flow from operations to making interest and principal payments on its indebtedness, reducing the availability of the Company’s cash flow to fund capital expenditures, working capital and other general corporate purposes; limit the Company’s flexibility in planning for, or reacting to, changes in the business and the industry in which it operates; place the Company at a competitive disadvantage compared to its competitors that have greater financial resources; and limit the Company’s ability to complete fundamental corporate changes or transactions or to declare or pay dividends.

 

The Company’s revenues and expenses may be negatively impacted by fluctuations in currency.

 

The Company’s revenues and expenses are expected to be primarily denominated in U.S. dollars, and therefore may be exposed to significant currency exchange fluctuations. Recent events in the global financial markets have been coupled with increased volatility in the currency markets. Fluctuations in the exchange rate between the U.S. dollar and the Canadian dollar may have a material adverse effect on the Company’s business, financial condition and operating results. The Company may, in the future, establish a program to hedge a portion of its foreign currency exposure with the objective of minimizing the impact of adverse foreign currency exchange movements. However, even if the Company develops a hedging program, there can be no assurance that it will effectively mitigate currency risks.

 

 25 

 

While certain U.S. states have enacted medical and/or adult-use cannabis legislation, cannabis continues to be illegal under U.S. federal law, which may subject us to regulatory or legal enforcement, litigation, increased costs and reputational harm.

 

More than half of the U.S. states have enacted legislation to regulate the sale and use of cannabis on either a medical or adult-use level. However, notwithstanding the permissive regulatory environment of cannabis at the state level, cannabis continues to be categorized as a controlled substance under the U.S. Controlled Substances Act of 1970 (“CSA”), and as such, activities within the cannabis industry are illegal under U.S. federal law. It is also illegal to aid or abet such activities or to conspire to attempt to engage in such activities. Financing businesses in the cannabis industry may be deemed aiding and abetting an illegal activity under federal law. If such an action were brought, we may be forced to cease operations and our investors could lose their entire investment. Such an action would have a material negative effect on our business and operations.

 

Management may not be able to predict all new emerging risks or how such risks may impact actual results of the Company in the highly regulated, highly competitive and rapidly evolving U.S. cannabis industry.

 

As a result of the conflicting views between state legislatures and the federal government regarding cannabis, financings with cannabis related businesses in the U.S. are subject to a higher degree of uncertainty and risk. Such risks are difficult to predict. For instance, it is presently unclear whether the U.S. federal government intends to enforce federal laws relating to cannabis where the conduct at issue is legal under applicable state law. Further, there can be no assurance that state laws legalizing and regulating the sale and use of cannabis will not be repealed or overturned, or that local governmental authorities will not limit the applicability of state laws within their respective jurisdictions.

 

Unless and until the U.S. federal government amends the CSA with respect to cannabis (and as to the timing or scope of any such potential amendment there can be no assurance), there can be no assurance that it will not seek to prosecute cases involving cannabis businesses that are otherwise compliant with state law. Such potential proceedings could result in significant fines, penalties, administrative sanctions, convictions or settlements arising from civil proceedings conducted by either the federal government or private citizens; or criminal charges, including, but not limited to, disgorgement of profits, cessation of business activities or divestiture. Such proceedings could have a material adverse effect on the Company’s business, revenues, operating results and financial condition as well as the Company’s reputation, even if such proceedings were concluded successfully in favor of the Company. The regulatory uncertainties make identifying the new risks applicable to the Company and its business and the assessment of the impact of those risks on the Company and its business extremely difficult.

 

The U.S. cannabis industry is subject to extensive controls and regulations, which impose significant costs on the Company and its subsidiaries and may affect the financial condition of market participants, including the Company.

 

Participants in the U.S. cannabis industry will incur ongoing costs and obligations related to regulatory compliance. Failure to comply with regulations may result in additional costs for corrective measures, penalties or restrictions of operations. In addition, changes in regulations, more vigorous enforcement thereof or other unanticipated events could require extensive changes to operations, increased compliance costs or give rise to material liabilities, which could have a material adverse effect on the business, results of operations and financial condition of the participant and, thereby, on the Company’s prospective returns.

 

It is also important to note that local and city ordinances may strictly limit and/or restrict the distribution of cannabis in a manner that will make it extremely difficult or impossible to transact business in the cannabis industry. If the U.S. federal government begins to enforce federal laws relating to cannabis in states where the sale and use of cannabis is currently legal, or if existing state laws are repealed or curtailed, then the Company’s business would be materially and adversely affected.

 

 26 

 

Changes to or the imposition of new government regulations, including those relating to taxes and other government levies, may affect the marketability of cannabis products. Such changes in government levies (including taxes), which are beyond the control of the Company, and which cannot be predicted, could reduce the Company’s earnings, and could make future financing uneconomic.

 

The Company may become subject to litigation which could have a significant impact on the Company’s profitability.

 

The cannabis industry is subject to numerous legal challenges and could become subject to new, unexpected legal challenges. The Company, or one or more of the Company’s portfolio companies, may become subject to a variety of claims and lawsuits, such as U.S. federal actions against any individual or entity engaged in the marijuana industry. There can be no assurances the federal government of the United States or other jurisdictions will not seek to enforce the applicable laws against the Company. The consequences of such enforcement would be materially averse to the Company and the Company’s business and could result in the forfeiture or seizure of all or substantially all of the Company’s assets. Litigation and other claims are subject to inherent uncertainties and management’s view of these matters may change in the future. Adverse outcomes in some or all of these claims may result in significant monetary damages or injunctive relief that could adversely affect our ability to conduct our business. A material adverse impact on our financial statements also could occur for the period in which the effect of an unfavorable final outcome becomes probable and reasonably estimable.

 

As the possession and use of cannabis is illegal under the CSA, we may be deemed to be aiding and abetting illegal activities, and as such may be subject to enforcement actions which could materially and adversely affect our business.

 

The possession, use, cultivation, or transfer of cannabis remains illegal under the CSA. As a result, law enforcement authorities regulating the illegal use of cannabis may seek to bring an action or actions against us, including, but not limited to, a claim of aiding and abetting another’s criminal activities. The federal aiding and abetting statute provide that anyone who “commits an offense against the United States or aids, abets, counsels, commands, induces or procures its commission, is punishable as a principal.” 18 U.S.C. §2(a). Such an action would have a material adverse impact on our business and operations.

 

Losing access to traditional banking and the application of anti-money laundering rules and regulations to our business could have a significant effect on our ability to operate our business.

 

The Company is subject to a variety of laws and regulations in Canada and the U.S. that involve money laundering, financial recordkeeping and proceeds of crime, including the U.S. Currency and Foreign Transactions Reporting Act of 1970 (commonly known as the Bank Secrecy Act), as amended by Title III of the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (USA PATRIOT Act), the Proceeds of Crime (Money Laundering) and Terrorist Financing Act (Canada), as amended and the rules and regulations thereunder, and any related or similar rules, regulations or guidelines, issued, administered or enforced by governmental authorities in the U.S. and Canada. Further, under U.S. federal law, banks or other financial institutions that provide a cannabis business with a chequing account, debit or credit card, small business loan, or any other service could be found guilty of money laundering, aiding and abetting, or conspiracy.

 

Overall, since the production and possession of cannabis is illegal under U.S. federal law, there is a strong argument that banks cannot accept for deposit funds from businesses involved with the cannabis industry. Consequently, businesses involved in the cannabis industry often have difficulty finding a bank willing to accept their business. As the Company operates in the U.S. legal cannabis industry, the Company may find that it is unable to open bank accounts with certain Canadian financial institutions, which in turn may make it difficult to operate the Company’s business. Furthermore, the Company’s U.S. subsidiaries may be unable to open bank accounts with U.S. financial institutions, which may also make it difficult to operate the Company’s business.

 

 27 

 

Proceeds from the Company’s operations could be considered proceeds of crime which may restrict the Company’s ability to pay dividends or effect other distributions to its shareholders.

 

The Company’s future operations may be considered proceeds of crime due to the fact that cannabis remains illegal federally in the U.S. This may restrict the ability of the Company to declare or pay dividends, effect other distributions or subsequently repatriate such funds back to Canada. Furthermore, while the Company has no current intention to declare or pay dividends on its Shares in the foreseeable future, the Company may decide or be required to suspend declaring or paying dividends without advance notice and for an indefinite period of time.

 

The Company has historically relied entirely on access to both public and private capital in order to support its continuing operations, and the Company expects to continue to rely almost exclusively on the capital markets to finance its business in the U.S. legal cannabis industry.

 

Although such business carries a higher degree of risk, and despite the legal standing of cannabis businesses pursuant to U.S. federal laws, Canadian based issuers involved in the U.S. legal cannabis industry have been successful in raising substantial amounts of private and public financing. However, there is no assurance the Company will be successful, in whole or in part, in raising funds in the future, particularly if the U.S. federal authorities change their position toward enforcing the CSA. Further, access to funding from U.S. residents may be limited due to their unwillingness to be associated with activities which violate U.S. federal laws.

 

The Company’s involvement in the U.S. cannabis industry may become the subject of heightened scrutiny by regulators, stock exchanges, clearing agencies and other authorities in Canada, which could lead to the imposition of certain restrictions on the Company’s ability to operate in the U.S.

 

It has been reported in Canada that the Canadian Depository for Securities Limited is considering a policy shift that would see its subsidiary, CDS Clearing and Depository Services Inc. (“CDS”), refuse to settle trades for cannabis issuers that have investments in the U.S. CDS is Canada’s central securities depository, clearing and settling trades in the Canadian equity, fixed income and money markets. The TMX Group, the owner and operator of CDS, subsequently issued a statement on August 17, 2017, reaffirming that there is no CDS ban on the clearing of securities of issuers with cannabis-related activities in the U.S., despite media reports to the contrary, and that the TMX Group was working with regulators to arrive at a solution that will clarify this matter, which would be communicated at a later time. If such a ban were to be implemented, it would have a material adverse effect on the ability of holders of the Company’s Shares to make and settle trades. In particular, the Shares would become highly illiquid as until an alternative was implemented, investors would have no ability to affect a trade of the Shares through the facilities of the Exchange.

 

On February 8, 2018, following discussions with the Canadian Securities Administrators and recognized Canadian securities exchanges, the TMX Group announced the signing of a Memorandum of Understanding (“MOU”) with Aequitas NEO Exchange Inc., the CSE, the Toronto Stock Exchange, and the TSX Venture Exchange. The MOU outlines the parties’ understanding of Canada’s regulatory framework applicable to the rules, procedures, and regulatory oversight of the exchanges and CDS as it relates to issuers with cannabis-related activities in the U.S. The MOU confirms, with respect to the clearing of listed securities, that CDS relies on the exchanges to review the conduct of listed issuers. As a result, there is no CDS ban on the clearing of securities of issuers with cannabis related activities in the U.S. However, there can be no guarantee that this approach to regulation will continue in the future.

 

 28 

 

For the reasons set forth above, the Company’s future financings in the U.S. may become the subject of heightened scrutiny by regulators, stock exchanges and other authorities in Canada. As a result, the Company may be subject to significant direct and indirect interaction with public officials. There can be no assurance that this heightened scrutiny will not in turn lead to the imposition of certain restrictions on the Company’s ability to invest in the U.S. or any other jurisdiction, in addition to those described herein.

 

The Company’s proposed business operations will indirectly be affected by a variety of laws, regulations and guidelines which could increase compliance costs substantially or require the alteration of business plans.

 

The Company’s business operations will be affected by laws and regulations relating to the manufacture, management, transportation, storage and disposal of cannabis, as well as laws and regulations relating to consumable products health and safety, the conduct of operations and the protection of the environment. These laws are broad in scope and subject to evolving interpretations, which could require participants to incur substantial costs associated with compliance or alter certain aspects of its business plans. In addition, violations of these laws, or allegations of such violations, could disrupt certain aspects of the Company’s business plans and result in a material adverse effect on certain aspects of its planned operations.

 

As consumer perceptions regarding legality, morality, consumption, safety, efficacy and quality of cannabis evolve, the Company may face unfavourable publicity or consumer perception.

 

The legal cannabis industry in the U.S. is at an early stage of its development. Cannabis has been, and will continue to be, a controlled substance for the foreseeable future. Consumer perceptions regarding legality, morality, consumption, safety, efficacy and quality of cannabis are mixed and evolving. Consumer perception can be significantly influenced by scientific research or findings, regulatory investigations, litigation, media attention and other publicity regarding the consumption of cannabis products. There can be no assurance that future scientific research, findings, regulatory proceedings, litigation, media attention or other research findings or publicity will be favourable to the cannabis market or any particular product, or consistent with earlier publicity. Future research reports, findings, regulatory proceedings, litigation, media attention or other publicity that are perceived as less favourable than, or that question, earlier research reports, findings or publicity could have a material adverse effect on the demand for cannabis and on the business, results of operations, financial condition and cash flows of the Company. Further, adverse publicity reports or other media attention regarding cannabis in general or associating the consumption of cannabis with illness or other negative effects or events, could have such a material adverse effect. Public opinion and support for medical and adult-use cannabis use has traditionally been inconsistent and varies from jurisdiction to jurisdiction. While public opinion and support appears to be rising for legalizing medical and adult-use cannabis, it remains a controversial issue subject to differing opinions surrounding the level of legalization (for example, medical marijuana as opposed to legalization in general). The Company’s ability to gain and increase market acceptance of products may require substantial expenditures on investor relations, strategic relationships and marketing initiatives. There can be no assurance that such initiatives will be successful and their failure may have an adverse effect on the Company.

 

Cannabis use may increase the risk of serious adverse side effects which could subject the Company or its subsidiaries to product liability claims, regulatory action and litigation.

 

 29 

 

The Company faces the risk of product liability claims, regulatory action and litigation if its products or services are alleged to have caused loss or injury. The Company and its subsidiaries may become subject to product liability claims due to allegations that their products caused or contributed to injury or illness, failed to include adequate instructions for use or failed to include adequate warnings concerning possible side effects or interactions with other substances. This risk is exacerbated by the fact that cannabis use may increase the risk of developing schizophrenia and other psychoses, may exacerbate the symptoms for individuals with bipolar disorder, may increase the risk for the development of depressive disorders, may impair learning, memory and attention capabilities, and result in other side effects. In addition, previously unknown adverse reactions resulting from human consumption of cannabis products alone or in combination with other medications or substances could also occur. There can be no assurance that the Company and its subsidiaries will be able to maintain product liability insurance on acceptable terms or with adequate coverage against potential liabilities. Such insurance is expensive and may not be available in the future on acceptable terms, or at all. The inability to obtain sufficient insurance coverage on reasonable terms or to otherwise protect against potential product liability claims could result in the Company and its subsidiaries becoming subject to significant liabilities that are uninsured and could adversely affect their commercial arrangements with third parties. Such as product liability claims or regulatory action against the Company and its subsidiaries could result in increased costs, could adversely affect the Company’s financing and reputation, and could have a material adverse effect on the results of operations and financial condition of the Company.

 

If our portfolio companies do not comply with applicable packaging, labeling and advertising restrictions on the sale of cannabis in the adult-use market, we could face increased costs, our reputation could be negatively affected and there could be a material adverse effect on our results of operations and financial condition.

 

Products distributed by the Company or its subsidiaries into the adult-use market may be required to comply with legislative requirements relating to product formats, product packaging, and marketing activities around such products, among others. As such, the brands and products of our Company and subsidiaries will need to be specifically adapted, and their marketing activities carefully structured, and the brands in an effective and compliant manner. If our Company and subsidiaries are unable to effectively market the cannabis products and compete for market share, or if the costs relating to compliance with government legislation increase beyond what can be absorbed in the price of products, our earnings could be adversely affected which could make future financing uneconomic.

 

The Company products may become subject to product recalls, which could negatively impact our results of operations.

 

Manufacturers and distributors of products are sometimes subject to the recall or return of their products for a variety of reasons, including product defects, such as contamination, unintended harmful side effects or interactions with other substances, packaging safety and inadequate or inaccurate labeling disclosure. If any of the products are recalled due to an alleged product defect or for any other reason, such recall may disrupt certain aspects of the Company’s business plans and result in a material adverse effect on certain aspects of its planned operations. In addition, a product recall significant attention by our senior management. If the products were subject to recall, the image of that brand and the Company could be harmed. A recall for any of the foregoing reasons could lead to decreased demand for the products and could have a material adverse effect on the results of operations and financial condition of the Company. Additionally, product recalls may lead to increased scrutiny of our operations by the U.S. FDA, Health Canada or other regulatory agencies, requiring further senior management attention and potential legal fees and other expenses.

 

There can be no assurance that the Company will be profitable.

 

There are always risks associated with any business transaction, particularly one that involves a largely cash based operation, operating in a new and growing field, with conflicting federal and state laws. There is no assurance that the Company will be profitable.

 

As the cannabis industry is nascent, expectations regarding the development of the market may not be accurate and may change.

 

 30 

 

Due to the early stage of the legal cannabis industry, forecasts regarding the size of the industry and the sales of products are inherently subject to significant unreliability. A failure in the demand for products to materialize as a result of competition, technological change or other factors could have a material adverse effect on the business, results of operations and financial condition of the Company.

 

The success of the Company is dependent upon the ability, expertise, judgment, discretion and good faith of its senior management.

 

While employment agreements or management agreements are customarily used as a primary method of retaining the services of key employees, these agreements cannot assure the continued services of such people. Any loss of the services of such individuals could have a material adverse effect on the Company’s business, operating results or financial condition.

 

The Company’s participation in the cannabis industry may lead to litigation, formal or informal complaints, enforcement actions, and inquiries by various federal, state, or local governmental authorities.

 

Litigation, complaints, and enforcement actions the Company could consume considerable amounts of financial and other corporate resources, which could have an adverse effect on the Company’s future cash flows, earnings, results of operations and financial condition.

 

The Company is a British Columbia corporation governed by the Business Corporations Act (British Columbia) and, as such, our corporate structure, the rights and obligations of shareholders and our corporate bodies may be different from those of the home countries of international investors.

 

Non-Canadian residents may find it more difficult and costlier to exercise shareholder rights. International investors may also find it costly and difficult to effect service of process and enforce their civil liabilities against us or some of our directors, controlling persons and officers.

 

The cultivation, extraction and processing of cannabis and derivative products is dependent on a number of key inputs and their related costs including raw materials, electricity, water and other local utilities.

 

Any significant interruption or negative change in the availability or economics of the supply chain for key inputs could materially impact the business, financial condition and operating results of an operator. Some of these inputs may only be available from a single supplier or a limited group of suppliers.

 

If a sole source supplier was to go out of business, the Company might be unable to find a replacement for such source in a timely manner or at all. Any inability to secure required supplies and services or to do so on appropriate terms could have a materially adverse impact on the business, financial condition and operating results of the Company.

 

The success of the Company may depend, in part, on its ability to maintain and enhance trade secret protection over its various existing and potential proprietary techniques and processes, or trademark and branding developed by it.

 

The Company may be vulnerable to competitors who develop competing technology, whether independently or as a result of acquiring access to the proprietary products and trade secrets of the Company. In addition, effective future patent, copyright and trade secret protection may be unavailable or limited in certain foreign countries and may be unenforceable under the laws of certain jurisdictions

 

 31 

 

CONTROLS AND PROCEDURES

 

The Chief Executive Officer ("CEO") and Chief Financial Officer (“CFO”) are responsible for designing internal controls over financial reporting to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s condensed consolidated financial statements for external purposes in accordance with IFRS. The design of the Company’s internal control over financial reporting was assessed as of the date of this MD&A.

 

Based on this assessment, it was determined that certain weaknesses existed in internal controls over financial reporting. As indicative of many small companies, the lack of segregation of duties and effective risk assessment were identified as areas where weaknesses existed. The existence of these weaknesses is to be compensated for by senior management monitoring, which exists. The officers will continue to monitor very closely all financial activities of the Company and increase the level of supervision in key areas. It is important to note that this issue would also require the Company to hire additional staff in order to provide greater segregation of duties. Since the increased costs of such hiring could threaten the Company’s financial viability, management has chosen to disclose the potential risk in its filings and proceed with increased staffing only when the budgets and workload will enable the action. The Company has attempted to mitigate these weaknesses, through a combination of extensive and detailed review by the CEO of the financial reports.

 

COVID 19

 

The outbreak of the novel strain of coronavirus, specifically identified as “COVID- 19”, has resulted in governments worldwide enacting emergency measures to combat the spread of the virus, including the closure of non-essential businesses. Government measures did not materially disrupt the Company’s operations during the year ended December 31, 2021. The production and sale of cannabis has been recognized as an essential service across the U.S and the Company has not experienced production delays or prolonged retail closures as a result.

 

The duration and further impact of the COVID-19 outbreak is unknown at this time, as is the efficacy of the government and central bank interventions. Management has been closely monitoring the impact of COVID-19. The Company has implemented various measures to reduce the spread of the virus, including implementing social distancing at its cultivation facilities, manufacturing facilities and dispensaries, enhancing cleaning protocols and encouraging employees to practice preventive measures recommended by governments and health officials.

 

Due to the uncertainty surrounding COVID-19, it is not possible to predict the ongoing impact that COVID-19 will have on the business and financial position. In addition, the estimates in the Company’s audited condensed consolidated financial statements will possibly change in the near term as a result of COVID-19 and the effect of any such changes could be material, which could result in impairment of long-lived assets including intangibles.

 

OTHER INFORMATION

 

Additional information about the Company is available on SEDAR at www.sedar.com.

 

 

 

32

 

 

EX-99.10 11 exh_9910.htm EXHIBIT 99.10

Exhibit 99.10

 

Red White & Bloom Reports Financial Results for Second Quarter 2022 and Six Months Ended June 30th 2022

 

-Q2 2022 revenue increased 225% to CDN $27.4 million, vs CDN $12.2 million in Q2 20211

 

-Revenue for the 6 months ended June 30th 2022 increased 235% to CDN $55.4 million from CDN $23.6 million with Gross Margin excluding biological assets of $16.1 million1

 

-Executed agreements for much anticipated PV licensed product for distribution in two high potential states

 

-Paid down CDN $51.7m of debt and eliminated CDN $6.2m of annual interest expense

 

TORONTO, August 30, 2022, (GLOBE NEWSWIRE) -- Red White & Bloom Brands Inc. (CSE: RWB and OTC: RWBYF) (“RWB” or the “Company”) is pleased to report it has filed its 2022 second quarter financial statements and related Management's Discussion and Analysis and is providing certain Q2, 2022 financial results and select subsequent events:

 

Management Commentary:

 

Brad Rogers, CEO and Chairman stated, “Q2 saw another significant improvement over 2021 in revenue and marked our first full quarter with operational control in Michigan of the newly acquired retail assets. This quarter we began to rationalize SKU management at our 8 operating dispensaries in Michigan, discounted and discontinued non-performing SKUs to optimize sales velocity and revenue per square foot.

 

As I mentioned in my last update, Michigan continues to see significant price compression within the wholesale industry. As such we have responded with substantial operational improvements and have leveraged our purchasing power to further reduce our average cost per unit while increasing unit sales with our Platinum Vape (“PV”) branded product line. In Michigan, June was an incredibly strong month as we moved aggressively to expand shelf space and ended up with a record month for units sold, further fortifying Platinum as the leading brand in Michigan.

 

RWB executed its first third party license deal for Massachusetts and Missouri, with initial packaging being ordered in Q3 as our partners prepare for their launch.

 

In Florida, we opened our Daytona store mid-Q2 and brought our St. Petersburg store online in Q3 and both are off to a very strong start. RWB has also started construction of its Hollywood and Miami Beach locations, while further adding to our retail portfolio with a new Clearwater store. This will double our footprint in the state and see us in the black once fully operational later this year.”

 

Rogers continued, “On the finance front, Q2 includes the financial reporting of the elimination of over $50 million of our credit facility. We continue to streamline the operation to reduce our overall operational costs. With the first half of 2022 now behind us, we are committed to driving profitable growth throughout the organization through disciplined execution as we set our eyes to achieving positive EBITDA by the end of this fiscal year.”

 

 

 

 

 

Certain highlights for Q2 2022 and subsequent events:

 

·Q2 2022, is the first full quarter the company operated the PharmaCo assets. The company has begun implementing certain operational changes and expects to see improved operating results in the second half of 2022.

 

·In April 2022, the Company closed on the sale of its Granville, Illinois greenhouse, associated real estate and certain greenhouse equipment to New Branches LLC of California, an arm’s length purchaser, for a total cash purchase price of $56.1 million (US$ 44.5 million). In connection with the closing, the Company repaid its secured lender $51.7 million from the proceeds and certain other accrued liabilities totaling approximately $3.8 million. The repayment represented approximately 80% of the outstanding balance due to its secured lender and eliminates $6.2 million of annual interest expense for the Company. In addition, the Company was able to aggressively continue to pivot to an asset-light, brand rich, model in the State of Illinois and will no longer pursue its own THC license through its previously announced definitive agreement to acquire a cultivation license in Shelbyville, Ill. It is anticipated that all Illinois operations for the Company shall be reduced to a sales and marketing initiative focusing on distribution of its PV branded product portfolio going forward, which will provide the Company with significant annualized operating cost reductions.

 

·On June 15, 2022, RWB entered in an agreement with C3 Industries to license the PV brand in Missouri and Massachusetts.

 

Select Financial Highlights for the Second Quarter of 2022

 

The Company recorded its operations in Illinois, Mid-American Growers, Inc., (“MAG”) as discontinued operations, accordingly the results of operations for the second quarter and six months ended June 30th, 2022 exclude the operations from MAG.

 

Revenue from continuing operations of $27.4 million is related to Cannabis vape product sales generated by PV California, revenue generated by PV Michigan, PharmaCo operations, and Cannabis product sales generated by RWB Florida operations

 

For the three months ended June 30, 2022 cost of sales increased $21.6 million and for the six months ended June 30, 2022 cost of sales increased $35.1 million. The increase in cost of sales is attributed to the increase in sales, generated by PV California, RWB Florida and PharmaCo operations. Included in gross profit is the fair value adjustment on biological assets. The three months ended June 30, 2022, gross profit decreased $3.4 million due to lower cost of sales being incurred during the same period in 2021 and higher unrealized fair value for biological assets being booked during the same period in 2021. For the six months ended June 30, 2022, gross profit was $1.6 million lower than the same period in 2021 primarily due to higher cost of sales partially offset by higher revenue.

 

For the three months ended June 30, 2022, operating expenses of $13.3 million were $1.3 million lower than the prior year. Operating expense decrease is attributed to a reduction of share based compensation and management’s continued focus to reduce operating costs while expanding its asset light operating strategy partially offset by higher expenses associated with increased level of business activity.

 

 

 

 

For the three months ended June 30, 2022, net loss from continuing operations of $16.9 million was $11.8 million higher than the same period during the prior year due to the lower gross profit and elimination of the revaluation items. Adjusted EBITDA loss of $7.1 million was $11.6 million higher than the prior year due to the lower gross profit associated with expansion of the platinum vape business, startup of operations in Florida and SKU rationalization in Michigan combined with higher general and administration costs.

 

For additional details on the Company’s financial results please access the Company’s filings at: www.SEDAR.com

 

1Operations in Illinois, Mid-American Growers, Inc, (“MAG”) have been recorded as discontinued operations, accordingly the results of operations for 2020 and 2021 exclude the operations from MAG.

 

About Red White & Bloom Brands Inc.

 

Red White & Bloom is a multi-state cannabis operator and house of premium brands in the U.S. legal cannabis sector. RWB is predominantly focusing its investments on the major U.S. markets, including Arizona, California, Florida, Massachusetts, and Michigan.

 

For more information about Red White & Bloom Brands Inc., please contact:

 

Brad Rogers, CEO and Chairman

 

604-687-2038

 

IR@RedWhiteBloom.com

 

Visit us on the web: https://www.redwhitebloom.com/

 

Follow us on social media:
Twitter: @rwbbrands
Facebook: @redwhitebloombrands
Instagram: @redwhitebloombrands

 

Neither the CSE nor its Regulation Services Provider (as that term is defined in the policies of the CSE) accepts responsibility for the adequacy or accuracy of this release.

 

 

 

 

 

FORWARD LOOKING INFORMATION

 

This press release contains forward-looking statements and information that are based on the beliefs of management and reflect the Company’s current expectations.  When used in this press release, the words “estimate”, “project”, “belief”, “anticipate”, “intend”, “expect”, “plan”, “predict”, “may” or “should” and the negative of these words or such variations thereon or comparable terminology are intended to identify forward-looking statements and information.  There is no assurance that these transactions will yield results in line with management expectations. Such statements and information reflect the current view of the Company with respect to risks and uncertainties that may cause actual results to differ materially from those contemplated in those forward-looking statements and information.

 

By their nature, forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements, or other future events, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.  Such factors include, among others, the following risks: risks associated with the implementation of the Company’s business plan and matters relating thereto, risks associated with the cannabis industry, competition, regulatory change, the need for additional financing, reliance on key personnel, market size, and the volatility of the Company’s common share price and volume.  Forward-looking statements are made based on management’s beliefs, estimates and opinions on the date that statements are made, and the Company undertakes no obligation to update forward-looking statements if these beliefs, estimates and opinions or other circumstances should change.  Investors are cautioned against attributing undue certainty to forward-looking statements.

 

There are a number of important factors that could cause the Company’s actual results to differ materially from those indicated or implied by forward-looking statements and information.  Such factors include, among others, risks related to the Company’s proposed business, such as failure of the business strategy and government regulation; risks related to the Company’s operations, such as additional financing requirements and access to capital, reliance on key and qualified personnel, insurance, competition, intellectual property and reliable supply chains; risks related to the Company and its business generally; risks related to regulatory approvals. The Company cautions that the foregoing list of material factors is not exhaustive. When relying on the Company’s forward-looking statements and information to make decisions, investors and others should carefully consider the foregoing factors and other uncertainties and potential events. The Company has assumed a certain progression, which may not be realized.  It has also assumed that the material factors referred to in the previous paragraph will not cause such forward-looking statements and information to differ materially from actual results or events. However, the list of these factors is not exhaustive and is subject to change and there can be no assurance that such assumptions will reflect the actual outcome of such items or factors. While the Company may elect to, it does not undertake to update this information at any particular time.

 

THE FORWARD-LOOKING INFORMATION CONTAINED IN THIS PRESS RELEASE REPRESENTS THE EXPECTATIONS OF THE COMPANY AS OF THE DATE OF THIS PRESS RELEASE AND, ACCORDINGLY, IS SUBJECT TO CHANGE AFTER SUCH DATE.  READERS SHOULD NOT PLACE UNDUE IMPORTANCE ON FORWARD-LOOKING INFORMATION AND SHOULD NOT RELY UPON THIS INFORMATION AS OF ANY OTHER DATE. WHILE THE COMPANY MAY ELECT TO, IT DOES NOT UNDERTAKE TO UPDATE THIS INFORMATION AT ANY PARTICULAR TIME EXCEPT AS REQUIRED IN ACCORDANCE WITH APPLICABLE LAWS.

 

 

GRAPHIC 12 logo.jpg GRAPHIC begin 644 logo.jpg M_]C_X 02D9)1@ ! 0$ > !X #_VP!# ," @," @,# P,$ P,$!0@%!00$ M!0H'!P8(# H,# L*"PL-#A(0#0X1#@L+$!80$1,4%145# \7&!84&!(4%13_ MVP!# 0,$! 4$!0D%!0D4#0L-%!04%!04%!04%!04%!04%!04%!04%!04%!04 M%!04%!04%!04%!04%!04%!04%!04%!3_P 1" $3 50# 2( A$! Q$!_\0 M'P 04! 0$! 0$ $" P0%!@<("0H+_\0 M1 @$# P($ P4% M! 0 %] 0(# 01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T? D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0 'P$ P$! 0$! M 0$! 0 $" P0%!@<("0H+_\0 M1$ @$"! 0#! <%! 0 0)W $" M Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O 58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H # ,! (1 Q$ /P#]4Z*** "B MBB@ HHHH **** "BBB@ HHHH **** "BBB@ HIO.[VIU !24M% '$_%[QQ;_ M W^&/B7Q-<2"(:=8RS1R'^_M.W_ ,>Q7CG[ _QRNOCG\";74]6N_M6O65U+ M!J#>K,Q9/_'2!^%<=_P5(\>2>%?V:I],AEVRZY?1V90=6C&6/ZJ*\ _X)%^. MA:^+/&?A)I-L=U"E_%'V,@.&/Y5V1HN5-S.>53EERGZAVZE1EOO8YJ:H+7.S M#'+=34]<*-PHI#GM2U0PHHHH **** "BBB@ HHHH **** "BBB@ HHHH *** M* "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** $)YQ7B'Q^_ M:FT3]G'Q#X2M_%-A.-%UZ26 ZG =WV>1=NT,F.0&7Z$'GZ5K2BIS469U).,6T?2_AOQ7IOB_1;75 MM'NX=1TZZ7?%<6[AE8?AW]JU/,X'&#Z&OP__ &0_VS/$/[-GB""WNII=6\#W M)V76EL26ML'[\>?S]Z_9SP/X\T7XC>$].\1^'[Z+4=)OHEEAFC;.,CE3Z$=P M:JM0E2?D32J>T/SR_P""N^N2W>O?#GP[%+@2)-.8?5RZJI_4UXQ^PO;WGPE_ M;2T31+YBCS6TD,BGY<[X@5_GFO0?^"GS/J7[4'P\L5YVQV\:CW>9>*Q_%]H/ M!O\ P5 T6T0J79^MBL4WG[W/%-N+U;6W M>:7:D:*6=F8 * .23Z4EU=0VD MWO@/X=WTEAX?0,M[JT+8:Z"GE4/8?S%>3A-VM MY1'96Q/3U<@GG-?IM2KP5.?(N@0;DKL6BBBNJ)+2^MY+>1",@AAC/X5Y%^U!\5/&WP7\'_P#" M4^%?#-KXJL;0YU"SED9)4C_YZ)M!)Q7SK\/_ /@K1X U::*/Q1H&J:!/,0#- M;?O[=!_>;HP/X5M&G.6L#.4XQT9\*>(OA3IOPE_:-U7P!XV66#19)C9F[CZP M0N?W,P^F03]*^@_V:?BEXC_8A^.S_#GQS*P\$ZPRBVNE;-NL;?ZF\C/]U@1N MKL_VXO"_@7]J[P+%\1_AAKMCK>OZ.I6]M+641W$\./[C88[>O Z"N/\ @L^E M_MO_ +.]Q\--?ECMOB;X1ASH=_/@3RQ+TC)[GCGVQ7K:N#2?'S3ED_X*A>%53"/)=V,I;Z*HKY^F^( M6O\ BGXQ_"GP]XLBD@\2>$+N/2;AI@1YB),@0R9]J]=_;>^(3_"S]N=?$\-M M'=76FV44MK#,,@W&P;/^ YQ6?)RM1OT_R*OK<]A_X**?M,ZUJ&L0? _X=":Z M\0:JRPZE':$^<5;]F'X.ZY^T%\1";SXJ>*#)+HMG?$%K5I<[7*GG M< >W0;?6N(_8=^'>EZ_X[U7XV?%34[2W\/:=";,[?[2DN&=[AO]D8KS)PE?FF=U-QM9,^L:*C@;=$#D<\C IZUS7U ML:"T444P"BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB M@ HHHH **** "BBB@ HHHH *93ZCZ"ERW#H074$]*^'X$OPH^)6I:;IF=RZ/?7:W]@< M^D9(8?G75'&^T.?$Y5BL$^6M2RU2TB\5 MZ3L*RPR"5 S,O*/'WC!DMOA]X1MK>>[GN@-LLP MB5T1/4#O[5]G>&_!UKI-K.V*Y_XC?!WX2_ K1XM/\ &WQ#U'XE^)[4%(O# M?AU_]$AD)Y$CD_+[]Z^GOVH=)\9:K;7&EW?Q]\/^!-!37_<= M@.?J,5\3>";_ $CX$^/CK,"^%/C9ME5H5C>6XD5L_P &%Y/US792DW&Z9C** M!]# M\ >'[+1- T^+3-,LU"Q00C &!C)]3]:\J_9[^/&J?&K0O-U'X<:YX'6,*8S> M1@0$?[#<8_*O<]O2N"O5E-VD=5*"A>P+@"EI-M*!BN8W%HHHH **** "BBB@ M HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** " MBBB@!*BCSWJ:F*1Z4T%ULR*1&:10!D'.3Z<5\P?MH?LYWWQ7T.VUKP_;K+KV MGQ./)8X\]>.#ZXKZFJK>,RO&54-V)QR*F2YURGI9=F%?*\1'%4':4>Y^(-]8 MSZ7?2V%S;RP7)M*UD]-1LE =_9AWKXO^(G[#/Q(\%27$FDV,/B+3@V4:R;-Q MCW6N-TI1V/WG+>*7NG,>'?VKOBAX6\M8_$[WJ#J;W]Z3^)K MUGPG_P %$O%6EX36M$LM4C'_ "TBD*.?P'%?+VJ^%=<\.7+PZGH]]I[#_EG+ M;D_TK'5CC]XAB.?NLNW]*Y_:5%N>K6R#*ND\ ?$;Q#\,=834_#E])ILT3;S S%8Y_5=O?-=$,1**2 M9\?F7A_0G%SP$O>71G[,R\J?F#GW&!^E71T%>*_LW_'RP^.7@F*^*?9=5MP% MN[3/S1MZ_2O:AT%=O1,_%\1AZV%JRH5E9H6BBB@YPHHHH **** "BBB@ HHH MH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ M I*6B@ IK=N*=4,4T&XV;'E].3QQ7R5\=OVJ_$7P%^+2Z;X9R*^??VL?V?1\:/!HN-*54\2:6&FMUP.(G3/TEUS]B?X/>-H9!HMP-/NI.5ETV_63;]%S7SQ\6?V M#_%W@=9[_0KL>(;*'Y@H&+@J#TQWKYUTWQ!JFB*AT_5+VP,9&&MIV0C\0:]V M^%7[;7C[X=W266L3KXIT(=1<$>:B]\-U)^M5>$G9B_LWB#*'&M@Z_P!8CU3W M&?L9>++SP#\>K;1KZ-]-CU5)+:>RG4J^]>4QGW)K]2%^Z*^:=#\,_#_]I"Z\ M-?$/03#9ZMI=W'(,6L9BO:2ARS^TNS% MHHHJSY<**** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** M"BBB@ HHHH **** "BBB@ HHHH **** "F/&68$'&*?10)J^Y$T3-T;%-:UR MI ;:#R<=:GI*5KC/'OB]^S#X*^,EJ?[5L/LM\.EY:?)(3[D=:^4/&7_!.OQ/ MITCMX*4X1DM4?69-GF;X6K'#8*=[]'L? GC#]E[XF^"4:6]\+W$UL%S] MHM#YB\=>!7E]Q;RV=PD4L+6ERK983*8VX^HK[9\)_P#!2)9 @\1>$V<-@>=I M\@.[U)!_E7I-IXQ^ _[4EJUC>)9PZG*-IM[U!!<*>ORMQD_2N&5"%[K<_5O] M8/3+Z0PZA&S8C<$\/\ A]*_ M7*WO!<6D4\>'CD175@>H(S7YO_';]B/6/ <<^M^$9I-?TZ+YY+>8#[1!$.-ESN!%;-%-ZJQ47RR4XZ- M=C\[/C5^P#KFDW]YJ'@(IJ&DR.TOV%WVRPGKA/7-?,WB3P7XH\ WH76M$O-$ MND("S3H=_7[RL.]?M4X P?Y5C>(?#FF>)+&:UU"P@O89!M>.9 0P]ZY947?F M3/T;*^.,5@X+#8Q>UI]I'PO^R/\ M>7MOJ%CX+\9SOJ5O<'R+'4IL&;']V3V MK[SM;6&VMT2"-8X0NU$48"CVKXU^.'[#=O+<+XA^':+I^H6TBR?V6IQ#)\P) MV>AK[%\/&X?0]/\ MBXG-NOFKZ-M -:PNM&>%GU3 5Y1Q& ]WGOS+L:,9^4 M=N*>K9S0F-HQTIU:'R84444#"BBB@ HHHH **** "BBB@ HHHH **** "BBB M@ HKF_'WC[2OAKX3U+Q)KDIMM)T^(S32 98 >U?-/_#T;X&;5/\ :>J-N'\- MB3C]:TC3E/X5ZLK>GV+_ .RH_P"'H7P0/2^U M&_#W]M;X-_$RX2UT;QK8+?-TM;QC"_TYX_ M6O:8KSS@I1=ZLNY75@5/XUE*+CNBE.,MF6:*:K;@,C!HW5"=RQU%-W4;J+@. MHHHI@%%(3BDW4K@.HINZO!OC5^VQ\,O@%XFCT#Q;?W4&J2()1';VYD 4]"3G MBKC%S=HHER45=GO=%Z7\1?".G^)-"E-UI=_$98)",%A]/PKYWN/^"E M_P $;;69M+?6+T74,S0-NM2%#JVTC.?7-4J.?B1H/PS\/W.N^*+^'1M(A*@W- MPV 2>,8KA_A[^UK\*_BIXB70?"_BVRU35F5G6VC8ABJ_>(R.U4HMJZ1#E%.S M9Z[*2,8IO#=5SFD21IX]:5G\LH6T4\1S%+&LJ'U5AD4I1E'5H<9QE> MS+%%)2;J@L=14#7#+G"YY '/4U\_?$C]O/X1_"GQW+X2U_6;B/587$P"T4W=15V \!_;K7;^R;\0SZ6*_,>O^L4&OQI^"GPEO\ XZ?$33O!6CWL M6GWE\K;)KH94[1[>U?LO^W>?^,3?B+_UXK_Z,2OR[_X)W\_M:>$/]RX_] KU M,))JBY'#6E[ZB>N?\.B?B1C \7>'<@XW^5+EAVSQ2-_P2)^).WYO%WATCT,, MA_I7ZQMCWI&VXYSBN=8ZLMEH6\/3ZL_!?X^?LE_$3]G6ZAF\2:>LFDS2>7;Z MM:$/%N[9 ^[^-?6G_!-G]KW5[KQ+;_"OQ;?S:G'>!CHU_.=SAU&6C;\!7W%^ MTAX5L/'/P+\:Z=J-N)K=],F949065U!(8'MTK\0/@3K%QX;^-_@V_LI6ANX] M9M[=,'L7"M^AKT8U%BJ4N=6:.>2C1G'D>Y_0DOW1GKWI"PW8SS0SCG'.TXQ7 MA/Q\_;%^'W[/LIX%?F=KG_!81I9@-&^'C0VZM@2:A?*6?W& ,5N^$_^"O6B MW5XEMXF\"W6G6S=;FRN5G'UVXKJ^IXGL9?6(GZ,"X0[1NR3V[T]6#<@Y'M7G MWPG^,W@_XW>&UUKPCK$.I6;@>8$.)4/H17?0Y6,9VCGC;TKEV-Q9& QD@?6H M]P]:\T^//[0/@K]GWP_%K/C#5A9QN&$%G& \MPPQPJ=3C(Y]Z^)/%7_!7Z); MHPZ!\/G\E#E+B^O5'KU=8+0RE6C%V9^D_?'>OQO_X*GR;? MVHKD'<$&C6JA5&.H.3^=>V>'_P#@L%"\@CUKX>3 ?W[6^51^H-?*/[:/QRT/ M]HGXN?\ "6>&X9+6RDTZ*S,=X/GWJ#TKT,+AZE.K^\1S5ZJE#0_5C]APD_LK M^ 8T7:/LQ+9_"O@+X"^.)/AK\ M:?!GB.*0PQZ?J$8N-D:KOB) =3CJ"*]:_P""AOQ";XE?M2Z_!:EI[?2$71XH M\\"5.'(^I(KAOVH_A?\ \*E^(VF6=I&8(;G1K&[1<8P[0IN/_?6:]O#PA[&S MW//G/WS]Y].O(]0LH+J$[H9XUE0^S $589=P(KQ']C/XA+\2OVH^/O$D?@[P/K^NS-MCTZQFNB?]Q"W]*\)Q]^QZ$9:7/Q* M_;K\>?\ "P/VI/&=_;R/):6,R:7;!N0P4#./3#$U^L7[&'P_C^&_[./@K2_* M,-S-:_;KF-ASYTARQK\8_AWH\WQJ^/VC6+R&1M>UM&-8551@!0 *]3%Q4*<(F%#WIR9^"G[2AV_M(>-AMW*FM.1&!GDO M@G/ZU^\'A+GPSI6.GV.#MT_=K7X/?M+R1+^TIXXF9I#;Q:Q+)+Y?4A7.:^W] M7_X*V>'_ _8V6G^'_!=YJAM[:.)Y;B<1@L$ X]>E57H2E"'*94)J$IW/T8W M#U%)N''OTK\Q[/\ X+ ZDUXOVCX=1&$')B7441V'LQ! KZ-_9_\ ^"AGP\^. MFHV^CR^=X4\1W/$>FZ@X96^CC KSI4)QZ'7[>)]3*HZGG:V:_+O]I#_@F_\ M$OQY\:O$FN^&I=-N='UJ[\_[3.IKY/^,W_!1; MP%\%?B1JG@W5-,U*[O\ 36C6XF@CS&"X!&#]#1AIU8S?*AU-SW_X,>"I_A?\ M*?#7A:]N8[J?1[*.V>>($*V.X%=!XID5_#.KX^8?9)A_XX:S-)\9V6L^"+7Q M5$)?[.N;+[8J;?FV;2W/X"OC'Q!_P5>^&=QI.H6L.B:Q,\J36XD6/";N5ZU- M.%2H[M:DRE:)\!? W,G[5'A(JK$Q^(R(P1G!,K8K]\PPXR>U?SS_ \\;6O@ MWXT:'XLNH9O[.TS7!J;Q0_ZSRRQ;!_.OTN_X>W?#/_H :V?^V0KTL7AYRC'E M1ST:EF[GW2T@_ITHW #K7D7[./[1WA[]ICP?>>(?#T%U:V]K(?%>KP:3I40(:20_.Q]%'IU\UES'9[AG& M:3S%['/TYK\\/'/_ 5X\/:7J,UGX6\%7FM6T?*:C)/ 3]VSO5WC]*Z(X>I);$>VB?IOP,'-.'M7SE^S_ /MR_#;] MH"XBTS3;]M&\0,,G2M0^5_P-?14)^7H5YZ&N9PY#XAM/VKO",URR6\")<;II)0JYV>]?J+^W=_R:;\1/^O%? M_1B5^)/@_0M<\2Z]:V7AJSN[W66#>1#9(WF-Q\Q!'M7O8"*G1DI'E8J4HU4X MG]#B>)M(YW:M8ALY_P"/I.GYTRX\3Z*(V+:S8*O-G+> M$_&,B8XPDS8]JX/Q5HOCSP7(+3Q3;:_I,DQ*K#>-(FX>Y/ KEC@H5'I(W=:5 MM4?JE^W!^V1X4^'_ ,+M:\+Z#JUGJ_BK5H&L5CLY!+%:AN"7(]J_.[]C'X8W M/Q6_:-\'Z?'#*UE;W'VVZNE0[8A$=QR?]_:/QK _9^^ NJ?M#^/&\/:+JUC8 M7" -/6-?L3^RW^R?X9_9A\,W%OIS-JFMW@'VW4Y!AI3[#^$?2NJ MI*.%I.FMV94[UIIOH=-^T?\ %^#X*_!?Q3XQD($VGVC&!3_%.WRQK^+<5^-7 MP7^$OBG]K[XX/I]_J;+J.H2G4=4U+<2(U/. /<''X5^CO_!5.9H?V7G@C8K% M-J5N)%_O -D9_&OCW_@G3\?? /P"\1>,+[QO?/8-?P0K:2I;-,V!G>,C[O:L M\)S0H2G#;<7\ADRWU<= M\:/^"9'PX\9:'=3>"H'\+Z[$I:W97+VQ;T*5UZ_\%(?@)"J%?$UR25ZC3Y,X M]^*3_AY+\! P(\2W*X.>-/D%^_LO6-+;(7;NVNP'U(-?N?8WEO?:=;WL9!MYHEN%8G@*5R#^5?@C^TUXVT M7XA?'KQ?XD\+S?:M*U+4'O;:CR%G\S_ (1F++,< M-D6X_K6N*AI%LPH?'(_&#]I;XL:K^T1\>]2U 2->0SW_ -@TNR92Z11AR@R/ MJ":^]O@C_P $M? FD^';.[^($EWKVO7$:RR+;3&"&$D9*[1UKX&_9?M8M5_: MN\ Q72"2.7Q"=Z] WSN?YBOWH$:^8S H)M'("G#?S%=S^PN< M_LJ^ 3_TYM_Z&U>I?$WPK!XX^'_B'0;E/-AU"QF@,?J2IQ^H%1^17_!,?Q\/"O[3&GV3.(HO$=G-:S;C@!ERZC\Q7Z\^//$]OX'\%:[K] MZ1%;Z?927#L3@?*IQ7X'?#O5KCX4_&[1;N;=!/H>LHET#P?EE&_Z?*"*_5;_ M (*/?%:/PU^RK>6A(_%TB;X-%L/L<18?=>0@KCW !%?;/[ M>GPW/Q&_9A\3PQJ&N],C&J1^O[KYF ^H!IUZG)B%$JE#]TSY[_X)%?$)K[P7 MXL\$S2@?V9VT9/)63._'Y"O<_^"B/CP>!_P!EWQ(L,WEWVK%+*W&<9W,- MW_CN:_.C_@F_\1AX%_:<\/VTLQ2VUZ-[%\G WL,KG\J^CO\ @K[XZ"VW@/P; M&V6FEDU"2,'T^1<_B:52E_MBEZ!3?[EQ/&?^"6?PY/B?]H9=;FA+P>'[*1VD MQP)FX6OV*7[PKX/_ ."3?P]71_@]KWBV1&%QKFH[$/+!'X#_ +3$(N/VC?'4*.Z/+K$D32I_RR#2D9K]'_AM_P $N?A) M9Z#87&M2:EKEW-;QRNQG,8RR@GIUZU^+PJ MO_%,Z2?6SA)_[]K7=C*DHTZ:CV.:A%.%)]B#7[S MM&)%9&!VL,'FOS4_X+"VD,$GPVG1 LSO<0M)WV*H(&?J:PP=>?M+&^(IQY;G MUC^Q+\7[KXS?L\^'M,>* /\ R,U?OKC Z?I7I8K$U(\G M+UN84:*E)MGC7[-O[-^B?LR>#[_PYHFH76HPW=U]KFNKD /N"@8X]A7Y5?MN M?&_5_P!H'X]7^F6,DEQHVFWG]FZ78,_[LR9VEV4?>R?Y5^U7B!F@T/4)HSLD M2WD8,.Q"G!K\ ? &NZ=H/QTL=7UM\:=9:V]Y(==N(EDDM@-D$.5^Z5[UZMXH_X)X_ M[7M+>SC\*-IV1_K--G,3_G52/_@I)\"(PI;Q1=*7&_8VGR$@>F<4I_X*4? ; M.?\ A)KG/_8/D_PKGG*M.=S;W.0_,_\ :I_9UUK]DKXIVUK8WTUSITX6ZT;5 M(\B8E#D1N1_$A".1EJ]P_X)!RR?\*A\<1NZ[$U MP%51@P3]RO''X5U5TYX92GN80^,^]ED49)XR_\$[3M_:V\'D*N\+<8;GH8Z_4+]NWYOV3/B'@' M)L5'_D1*_+[_ ()WQO\ \-;^$5*,&V7/4>D?->K@X_[-*^YY=9/VJ/VY\EFF MW>8V/[N>*XOXN?!_PW\9/!>I^'?$=E#<6UY$4\\QCS(SU#*W7@\UW 8;B*). M5/>O%BY0=TSM<5+<_GU\3:3XD_9I^-5S9)+)8>(/#6I,D$W.XQ;MR$D?>#)C M\Z_<3X!_%VP^.'PGT#Q?ISC;>0#SX\\QS+PZ'Z&OB/\ X*M? /[1I^G_ !4T MBUVRVY2TU9HQG//[MR.^#P37!?\ !+G]H(^$_&U[\.M8G_XE/B"3S;!F.%AN M5'S(/9NN>G%>O6BL114NJ.*$G2FT?2'_ 56^;]FF)1D%M3A(_ YKXA_8;_9 M3T+]J;4?%4.MZK>Z9%H\<(0VA +L^<@CVQUK](_V\/AK M["OM;P[XRT+Q58I)_ M$-E91VXRMN9@TK'L @.?TKB57$2=B_8T>Y\K6?\ P21^&L-U#-/XAURZA1@Y MA:0!6P'_AG=Z5:*PM[/27MX@QR=JQ[0#^ K\P=#_P""DGQ4 M\2_'^U_X1^VCNO#&JZDMK:>'[J/]\8R<%P1[0,LJ9S MY99>1^9JZSJ\R51W-(,=:_G\UZ/5O@+\>;D/#)%J/A_6FO(X=P#LHD)X]05)Z5^T_P6_:@^'_QL M\,VFK:5XBL;>[DC'VC3IYUCEBD[C:Q!-;8R$YQ52*T,:,>23YI'L+,>PK\;O M^"J1_P",H;S_ + ]K_Z"U?KE>>/?#&F1^9=^)-*MDZ[IKV-1^IK\'M2AU;3H]+MXFO+<[HMR@A@&Z'DU& A-U$VK6-:RC)6O>Y^F MW["Q_P",5? '_7FW_H;5[J[,WW>,'D>OM7A7["P_XQ5\ $'/^AM_Z&U>[2'R M\DK\O7-<56WM9&]-6C8_#/\ ;U^'K> /VG?&5JD>VVU%AJ$+*-O$@RQ'T)Q7 M8?MG?%VX\??"OX%:?+/YL,?A];Z:-3_$"8E)_P"^*]I_X*\?#W[/J'@_QM$O MEK-')I'=*=VE-NL6DVL>.L;-D8_%B:^BP\55BI MMZH\F7-&3C'8_7'_ ()@_#=_!?[.T6KW$'DWFOW;W?(P6A'$9S[C-?6&N:3! MK^BW^FW:"2WO('MY4/1E8$$?E6+\+?!L?@'X;>&_#<'^KTW3XK53]% S73%? M+5,G[@Y/T%?.U9.I5YV>G3CRT['\^NJ6-W\'OCO+;J&MKK0_$FV-NA4"7(^G MRG%>O_\ !1'QX?B1^TB\UE(9(H],LH[1 ,,0/^!5J_\ !3;X>'P3^TA> M:K:IY5IKUI'J"MQS.#AP!^ _.O)?@;H>H_&K]HWP7IMV#=37MU TBD\F*'#$ M_@H-?1./-2C7OJ>>I.,G3/V=_9B\!+\-?@+X(T"-0C6^GH\ORXW2/\Y)'U:O M5U;G/OBH88TM88H85VQQHJ*/10,"IN% /^U7S3PM_R+>DCTM(?_ $6M?@Y^TBN/VD_&_K_;C$^W[VOWC\*D M'PWI6/\ GTA_]%K7I8QWA#T.:@ES39J$]N]?FI_P6*_U?PS_ .N]U_Z M?I4 M[!!GHBYKEPO\1&U=)P/2O^"3#?\8^ZK_V%I*^$ M?V_CG]K7X@?]=K8_^.+7W?\ \$F1M_9^U4-D?\360\BO@_\ X* ?+^UMX_Y& M#);$-G@_(O>O5PZ:Q?@GX)_[!4'_ *#76>* 6\-:L!R? MLDN/^^#7)? !@WP3\$$7$:36\D%*7[QH]"*]V MQ^!GP._=_M4>$Q(-H7Q/G)Z<2L?ZU^^;2#;T/3\*_ +XN:'J_P &?VA-&;&36==7PUK.P+/I]Y&^5(&, M[@,&O6Q=.=2G"4%>QQ49RC4:D?2WB1W_ .$:U7RT\R0VDNU<]3M/%?@!X+\) MP>._C5I_AFXF:&VUC6'M9)8^"JM(V3G\*_>KP?\ $+PS\3=#>_\ #6KVVL:> M^Z,SV[956Q@J?0U^&_Q8\,ZE^SS^TGJUFUO()-'U8ZA;J>#+%OWJRGT.34X& M4XJ4$O>8\4U*W8^_O^'1?P\W?)XIUM590"NX$#Z4O_#HCX?#_F:=:_,5]+_ M?]I3P5\=/".GZOHVLV:WDL2_:+%Y@DL4F/F7:3DX->EZSXGT?P[:M*[30O MA#J\*VNGR"2^UATW12N#_JQ[5]D?L@_%[Q5\;O@SI?BCQ7I']DZC=,PCV@*) MD4XW@=AD=Z*SK@4W3D]$>V>6>2WS$G/THI5/EL^[DELT5Y_,CMU/,OV MCOAS??%[X)>*/"&FO&M_JUOY4)N6VJ"&!Y/X5\5_LB?\$_/B3\%_CQHOC'Q- M/I']F:=#*H%I.U:QJR@FEU,Y04G=F'X>6^'A MG3$UCRY=4%JBW>T@J\VT!Q],YKX*_:@_X)?IXVUR^\2_#&]MM-N[UVGGT&^8 MI"\A/S,C#[OXU][>)/%FB^$;-[S6M3M-+MUY$EW*L8/KC)YKQV;]N+X')J1L M#\1-*2?=LY9]N?\ > Q12E5B^:*)J>SDN5GY@W'[&/[1O@R9[&R\/ZPL2]&T MB\8Q$^Q4C=5[0?\ @GS\?_B#J"R:CI4EHS?>NO$%X=X^@;-?L;X1\::'XVL$ MO-"UBUU>UZ^;:3"0<^OI70[AWKH^N58[JQSK#4WLSY&_9+_8%\-?L\S+XBU: MX7Q'XQDC&VZF7,5J_P#TQKZN5=NPGF3;AF]/>K('RXJ*1A"K,Q557DL3C ]2 M:XYRE4?,V=D(QC&R/D_]K[]A/1_VDF/B#1KM?#_C"*/RQ<;1Y-V!T\SC/'L: M_/OQ-_P3Y^/'A#5&\CPL=0*\)=Z3=;UD]\+@K^)K]BV^*G@R&22.7Q9HZ%6V ME7OX@0>XY-)_PMSP3V\7:+_X,8O_ (JNR%:O%[U/QIM?V(/V@- M?_=2>$M87M_IUV53_P >S7K_ ,,_^"3?CC798W\8ZUIWAJR4J6@LR;B650>A M .T5^G'_ MSP3_T-^B_^#&+_P"*K1TWQAH.N8_LW7--U!NG^CW:,?\ QTFK MEB*UMK$JG337*RM\-? MA\,O ^C^&-++FQTZ$0QM)C)[D\>]=)(PX!Z-Q1"N MV, G)]SFH;J18U&Y3L_B?C"_7->8KW;D]6=E[;'AW[9/P N?VB/@O?>&=-DA MAUR.5;FPFG("K(#T)[9'%?&W[.W_ 39^('@WXS>%O$GC"?2UT?1[A;R86EV M)&DF'0%<=*_1J'XB>%;S4OL-OXETF;4&?8+>.\C:1CTP%!R371LP49RI'0C_ M &JZE6J4_=1A[-2E>Y.OL.*9(%9FW=,;:DI:YEH=!\B_M]_LDZW^TQH?ANY\ M+/:0Z[I$S9^V.(TDA8<@MCVKS/\ 8?\ V"_&'P+^+4OB[QM_9WEVMFT6GQV5 MP)CYC<$GCCC-?H+171[:?)R7T,_9QYN8AW#"A^&;I3%DVR#!PB@@Y]:M4E8, MT/RP^,/_ 3=^)WC+XY:]XBTJ;2I-%U#41>>9-=A9BN_0H!_E6C@=<Y\/\ BAK4ZI-?O=D6,ID3:>E?,7[5/_!/7XF_&#X]^)?%?AZ71O[' MU::%Q]JN=KJJJ <+CCD5^FF/:C ]*TC6J1J.I?*;1&6WU:./I?+%JS1^+ M7B?_ ()Y_'?X>ZH\FF:='J*'(BO-$N&$C@=V52-A^M8-K^QW^T9XP9K6Y\/Z MZZL<'^U[N2.(?B[$5^XE%=*QD^ISJBXNZ9^9/P!_X)6W%OK%MK'Q4U"%[2%Q M*NAZ?RDK#D%C7Z3Z+I=IHFF6MA86\=I9V\8CBAC7:$4# &*O4M.K+X:>"=;\5:K*(]/TNW>:1#_$1 M]T9]S@?C77&OEC_@I$]U'^R1XN,&X6Y:$7109/E^8N/_ ![;6E./--(BCLH$N]2N+VY;[!I$;E8K2$3:/') M+XN\/VU\4\XZ:MNX?<1Q&3]W\:M_\$E+72'^*WC62\*?VU!IZR6_F_>4%CN9 M/7W'85^J<*M]]CF0_B,]AFN_$5O824(HY*5%3BY39^&'AGQ=\3?V'_BU]FE^ MU:;?VLHEN=*60O;7,&-K$ \<_I7[2_"CXC67Q<^'?A_Q;IDH%KJ5L)C&O.&( MP1GV(-?G3_P5TFTQO'?@:.)HQK(L)//6-@'P9 %WCN*^D_\ @F)'>Q_LJZ,+ MGBSDO)VL\MG]T#@_^/!J=>/-151H*%X5''H?7?&*P_&BC_A$=;..38S?^@&M MS/&*P_&O_(HZW_UY3?\ H!KS(_$D=!;HGJ-K9!K@?ANS+\;/#A7&X:\AW?]MSQ7]",: MLO&YCCWKWL37>'2C%'#3H^U5VS\*_P#AAOXW]_ 5Y_WU7"^)/!GQ%^"-_:OJ MVG:YX1NEN MM+([Q1OCN2,"OZ$\''+$5Y3^T=\,-)^*GP;\4Z3K,,5U&NG33 M0R2H#)%(B%@P;MTKCIX[FDHR1HZ')%VW/D+_ ()^_MP:UXV\0Q?#3QU>M>7\ MJ/)IFK3%=TBKUB..O/0]:^^_% _XI?6R<$BRFX]#Y;5^!'P U:?0_C=X#NK, ME7CUBUBYZG+@%0?<5^^_B5MWA+6B!@M939^OEFIQ=)1J)I;ET)2<6I'X0?L[ MSR+^TQX0F\QO.?7UW29^;YI/FY]Z_?-H4.XX_C#?C7X$_L]_\G)>#1_U'X__ M $8*_?AE(SW&>:O'149QL1AY-MOH34M_X*:? _0;Y[4ZQ?7Y4\2V5IYB-[@YY%>?&G.6R.B52$79L^KJ M*^6_"?\ P4E^!_BR^2U'B"XT@L<"75+Y-9./\ @H5\%/ MXUK<>)_[3N%;:R:7$9B#^8KG M-+_X*@? _4KI87U'5+%6./.NK+;&/Q#&NCV-3^4R]K#>Y];45QGP]^,/@[XK M6'VSPGX@L==A_B^R2AF7ZCJ*ZYIP/?G%8R]W) U_JUDC'F>ZL=L:^Y.[C\J]\\._'+P'X ML\+_ /"1:7XJTRZT8#+77VA55/J#@TY4YQW12G%[,[JBOFSQG_P4-^"'@RXD MMW\5?VO/&3(KZAJUI&S;1-<6)5!]?FXH]G.U[! MSQ74^N**XGX?_&+PG\5-*74?"&M6?B"T;'S6!['XE>!=<\*Z MFJOI^J6TD#LW(4G[I_ X/X5V%?,W[8'[8^C?LS>&5M[>./5/%M^"++3>R>C2 M>@JZ<92FG$SJ22B[GY;FW\<_L-_M#!\74&I:/([PM,!Y5[:L<%@?X@5_(U]B M?%+_ (*S:1:^$[1/!'AZ>XUZZMDDEEU$[(;20@[E ZL0>01QS7QG>7?Q9_;7 M^([3+;7'B'6%7RE\M/\ 1[0$_<+?PI7):[X-U/X)?%"'1_'7AYI6TVY5[K1K M@_NKA1@D)+_=(Z5]!.G3J).6YY4:DHZK8[KP+\-OBC^VU\6)+IWN-1FN&47> MLRK^YM(3R0&/!] !S7[3_"_X<:=\)OA_H?A+1X5BT_3+981C^-NK-^)R?QKB M/V5/'WP\^(7PQT^^^'%C::1I**%GTRW4*UM)C+*W=L'O7M+5X^(K2J>XM$>A M"*MS"UB>-?\ D4=;_P"O*;_T UMUB>-/^11UK_KRF_\ 0#7)'XHFT_A/Y_OA M[/%;?&;0)9I8X(EUQ69Y7"J )B2237[S+\:O '4^-=!&<#G4(O3_ 'J_G\CT MVZUKQ4^G647VB[O+V2W@A&,M(TC!>37N$?\ P3]^.69YQ\V:^BQ ME&E4LY/4\ZC4Y78_9-OC5\/^WC;0?_!A%_\ %5\X_M@?ML>!O ?PWUC1O#>N M6?B+Q1JUN]I!;Z?+YJHC@@L77*C /K7Y^_\ #OOXYC_F3'_[_BN"^(W[,?Q. M^$NESWWBCP?J&FZ=O#->JFZ'Z':.!7)1PE)23BRZM9GH'[!OP7U+XO?M ^'[ MHPR-H?AVX&HWMTH^1)$Y12>Y)%?M7XH8/X5UHC@?8ICC_MFW-?FC^P'^VQX? M\'S:9\-]?\.Z;X>M+QQ%9ZO8+@2RLO M[MOTK#%R#1_P!1^/\ ]&5^M?\ P4+U![']E'QJ M8PP:6-8/E.#\QK;%^]4AAQL M1;1@DX('3&!GYJ^H_ G_ 2&UK4='MYO%/C"WTNYD7>;/3[<'R2>V[O7!?\ M!*/1;+4?VB-3FN85FFL]!:=1(,A9=Z@$>^":_7^/+(I]1FGC,5*C)0IQL.C3 MY_>D?E3\5/\ @DUXK\-Z+/?^#_$MIXBNH5+K8WL 5RH'(4],GWKPC]EO]I+Q M5^R_\3HK>>>XC\/M>_9-6T>Y9F"D'#,H/W0O7CKBOW,<;F4=.>O]*_$'_@H? MH=GH/[67C"WM%6))8;>4K&,!&=,Y_.C#5?K*=.:U'6M#WXG[9:9J$.J:7;7] ML^^UN42X1_5&4,#^1K\??V]_VL]>^+'Q+U'P;H6I3VO@[29VM98K-B#?2@X( MXYQFOTT^ .I7-[^S-X6NYY"]S_8?S.3_ '8R!_(5^+WP+TZ+Q;^T9X7M=0VR M)>:]YERPYW!)"P_/%9X:/*YNU["J56E%=SZ#^ __ 2]\;_$;P[;ZYXAU.W\ M&V5X@EBME3S+AXSTW>AQZUZ-XD_X(_W%MI\DGA_QTLMZJEHX[^U55W>GR]<^ M]?IE#M$*;%\M,?*H&,#L*;<2*NW?PO4FN>>.JWU6AO[%6/P0N$^(_P"QY\6/ M+\^70O$5@_G/'$Q%O=1@]@.#D.8 M##"O@_\ X*^:/;PZMX#U(0QBZ>&:(R*,%OFSSZ\5ZU_P23U&:Z^ .OV\TK21 MVNORI""?NQF.,@?GFNS$)/VE/%VFZA?W-SI MFCRB&QLS(1$A[Y%>Q?"/_@E1XA\;>$],USQ!XNM=(CU*VCNXH+*(NRHZAEZ\ M<@BO ?VZ_P#DZ3XB_P#7\?Y5^U/P:7=\(? Y_P"H)9?^B$JZV)G3H14433CS MO4_.SX@?\$C]:T;19[OPIXLAUF]B0M]EOK98VEP/NJP]?>O@C5+'5-"O[O1- M1^TV$]O<-:S6)E8I&X."2#P17]',BAMF6P%.?K[5^'__ 4,T>VTG]K3QG! MJV\O\ BFQT M2UO8DG6&Q0RR[6 922?EZ$5T'CK_ ()':KI>BW=UX4\9#6M14$K!J,0C,A Z M#;P*^\/V8M2EU/\ 9[\"7-Q(7F;2X@S'O@8_I7ICJ-HYP<[JX:N*GSN#Z&T* M,8PNGN?@?\'?BEXK_99^,T-ZTDNG/87'V36--B=ML\0;!!![^AK]XO"NO6_B M;0=.U6U4K;WMK'4=8444 M4 %%%% !1110 4444 -D<1HS'HHR:_!']I[QGJ'Q>_:4\47,LLI6;5A8VH]( MPX6,?@37[W2)YD;(>C BOP*_:$\/WOPE_:3\3VES!*LNFZX^H6^X?\?$(<.N M/KBO4P-N:2ZG%B&TXV/V9_9Q^".@_ ?X7Z5HVDV:1W?O5P7_!2']HKX>_%J^L MO#?AW3[?6M9TER9_$T7$2X',4;?QG/'/%?$ND?9[75M,NM7M))[ NKW,2 J' MC!_U8/<^XXKWX48UX*=71GG5).&D3]4/^"9?Q@^)7Q&\,:S8^+Q?:SX?M9/] M$\17CX97[P#^\/?MT[U]I>,,?\(?K6#D?8IN^?X#7G'[-7CCP#X[^$>C7/P\ MB@M="MU$1T^, -:R "]9QC_CRFZ# ^X:\&IK65T=T/X1 M^ GPX_Y+5X=_[#J?^CS7]"T;;6/X?RK^>GX;L%^-7AYG941==4LS@D ><>_: MOW_M_%6CLH+:O8MGG(N%'';O7?CHNZ2.;"RCU-EOFYK+UC2;/Q-IM[I6H6R7 M5CQ5K4-* MEI#.C23$ XC ^M>9&G.^AV2E"S/Q#^.'A&W^'GQ@\5^'M.40V]AJ4@MPI^Y& MC;DY_*OVZ^$/BVX\=_LR:'K]WS<7WA\RO]?*8?TK\-/'GB6\^*7Q%US7(K>2 M:?7KYY8[=1^\R\A*0J/]TCFOW/\ A3X+F^'?[-NC^&IR6FTWP^87W>OE%B/P MSC\*]G&)1A#N<=&3;?8_%S]GK_DY+P9_V,$7_HP5^LW_ 42_P"34O%__;+_ M -"K\F?V>O\ DY+P9DX_XG\7_HROU^_;D\,W?C#]E_QS96$1GNXK4W*Q+U8( M%QN1XCN!!Z5S8V$Y3YC M;#N/*3MV^M?B7_P4H_Y.Z\7_ /7G:?\ HJOVEUG6+71+&2_O[B.SL($,DL\S M!50#US7X3_M??$2S^-?[1OBW6]$D-Y;S3I96Y0G*3,\3 M)T&^AO\ 3KZ% M9XID8$%2,\XZ&MF2YP^T@A-*,T[';&HI(_-[_@L!_K/A]]9OYU MZ!_P2)_Y(+XD_P"Q@E_] 2O /^"J'Q>T;QM\1O#WAK2+J._;1;226[FA<-&C MEO4=P*^G/^"5_A.[\+_LWF]N8Y NLZF]Y#N&-T9 4/\ C@U[%2/+A4I'%3]Z MJV?GA^W9_P G3?$7_K^/\J_:KX-_\DA\#_\ 8$LO_1"5^*O[=O\ R=-\1?\ MK_/\J_:KX-_\DA\#_P#8$LO_ $0E8XK^# =#^(SL&^\:_$G_ (*3?\G:^+?^ MO:T_]%U^VQ^^:_$G_@I-_P G:^+?^O:T_P#1=+ _'(>(^%'ZO?LH_P#)N7@' M_L%I_,UZU7DO[*/_ ";EX!_[!:?S->M5P5OB?J=5+X$?BC_P4J_Y.S\3?]>] MM_Z)6OU1_9!_Y-E^'7_8)C_F:_*W_@I5_P G9^)O^O>V_P#1*U^J7[(/_)LO MPZ_[!,?\S7I8C^! X\/_ !9GL%%%%>8>@%%%% !1110 4444 %%%% "5\@_M MO?L51?M%:?'XB\.20V/CFP3]RTW"7:J#A">U?7U53&S,N54IW4^OK6E.I*E+ MFB3*/,?@8WASXO\ [..O7(AM]=\+:BDF)OL*R&.1_4X&"*MZY\6/CC\8,:1J M.K^*?$)GPO\ 9]K%(N[T _')K]Y;G3;>^CVW5O'=+V69 V/SJ*UT.QT^0O M:6-M:N1]^*%5;^5=WUZ.\HZG+]7?-=O0_*[]EW_@F3KWBR\L=;^*D,F@Z,LH MD70RW[^X&,@.1T'K7V#^TU^P]X/^-7P]M].T73K;P[K^CQ;-)NK1 BA0.(Y M/O@^]?3:QE6)X)/7 P30T;=/E8#INKGJXNI6ES&OL4?C/\!=%_:"_9'^)ES> MV?@77+S2Q,MOJ=A#'O@O(\XWCGALN373".3;T7=_"22?SH^SC;\V6.DVG(( 'K0\>TK+?Q?3'%?$>'?C]\?/A!;+I5GXA\6:7:V MV8Q9SP,^SGGJI[^]?N_Y9SDL2!T%4KC0;"^R;NRMKI\YW20*372L8Y*U17,? MJ_+\#/PI\1?%CXZ_'3RM+OM5\7>(4E)5;..!U!SQC 4#!]Z^K?V+?^"<^LZ? MXIT;QK\3K6/2H].99+#0>&=W4[D>3'0CCBOTML])L[$$6EI!:^\42J?TJQ'; MK&Q8*%.4%.-C\&-#UKX MX_LXZA=6FG/XI\(2(V)+18W=4]E&"H'IBM+7OVH_C_XYM4TN?Q7XIN[>=A&; M>&W=3(#P02$%?NA/IL%]'LNH(IU_NR(&'ZU6AT'3[%]]MI]K _\ >CB4'^5= M_P!^+]*N/"7A5Y5FGN;],W%X M@ZH 3GYO4]*_8#P?X1TWP)X7TO0-'A%IIFGQ+!;PK_"@[5I)#)YJE@H4'C;] M*L[0>M_B5XI_:8\:7VD^#-4U"PU"Y,UO=01; MHV7H.:_7#X5:?<:7\,?"%E=Q-!=6VD6D,L3=5=8E# _B#72>2ZG"LP!&!TXQ M4JJ57D8J:E5U(J+Z%QIQB[H1SM8'U-?D-_P4!^ OQ%\9_M.>)=5T#P;JVKZ= M<0VR175K#NC.(N>:*-1TW=#E",U9GF_P"S M9HU]X:^!/@O3-5M);&^M=.2.>"889&ZX(_&O3JB$1#.V-K-@9ZU+64FI.[*2 M459'Y%_\%#/@3\0_%G[3&NZQH/@_4M9TRYMX/)N;2+FQQ302C#(W)P1^->EL#G]?_ *U+&"&;/0\YK:564XJ+ MZ$1IQBVUU)****P- HHHH **** "BBB@ HHHH *9113 ****YI;C04445O'8 M8RBBBLQBTE%%;1V)84^BBLZG0$%*M%%:+88ZBBBD2,I3110$1H[T]:**?0;& MT444HDH*3N:**QEN,>*;116JV ?36HHI(!*<.E%%-@(W6G444( HHHI@%%%% , !1110 4444 ?__9 end