British Columbia |
2833 |
84-2231905 | ||
(State or Other Jurisdiction of Incorporation or Organization) |
(Primary Standard Industrial Classification Code No.) |
(I.R.S. Employer Identification No.) |
Eric Powers, Esq. Trulieve Cannabis Corp. 6749 Ben Bostic Road Quincy, FL 32351 (850) 480-7955 |
Stacie S. Aarestad, Esq. Ryan M. Rourke Reed, Esq. Foley Hoag LLP 155 Seaport Boulevard Boston, MA 02110 (617) 832-1000 |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
☒ |
Smaller reporting company | |||||
Emerging growth company |
Page |
||||
1 | ||||
11 | ||||
32 | ||||
34 | ||||
34 | ||||
34 | ||||
34 | ||||
35 | ||||
36 | ||||
43 | ||||
45 | ||||
52 | ||||
75 | ||||
77 | ||||
119 | ||||
156 | ||||
157 | ||||
164 | ||||
171 | ||||
175 | ||||
177 | ||||
184 | ||||
186 | ||||
188 | ||||
193 | ||||
195 | ||||
195 | ||||
195 | ||||
F-1 |
• | Expand Current Cultivation and Production Operations |
• | Expand Current Market Retail Footprint |
• | New Market Expansion |
• | being permitted to provide only two years of audited financial statements, in addition to any required unaudited interim financial statements, with correspondingly reduced “Management’s Discussion and Analysis of Financial Condition and Results of Operations” disclosure; |
• | an extended transition period for complying with new or revised accounting standards under Section 102(b)(1) of the JOBS Act; |
• | reduced disclosure about our executive compensation arrangements in our periodic reports, proxy statements and registration statements; |
• | exemptions from the requirements to hold a non-binding advisory vote on executive compensation or seek shareholder approval of golden parachute arrangements not previously approved; and |
• | an exemption from the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, as amended, or the Sarbanes-Oxley Act, in the assessment of our internal control over financial reporting. |
• | have $1.07 billion or more in annual revenue in a fiscal year; |
• | issue more than $1.0 billion of non-convertible debt during any three-year period; or |
• | become a “large accelerated filer” as defined in Rule 12b-2 promulgated under the Exchange Act, which would occur as of the end of our fiscal year where: (i) we have filed at least one annual report pursuant to the Exchange Act; (ii) we have been a company reporting with the Securities and Exchange Commission, or the SEC, for at least 12 months; and (iii) the market value of shares of our Subordinate Voting Shares that are held by non-affiliates equals or exceeds $700.0 million as of the last business day of our most recently completed second fiscal quarter. |
Subordinate Voting Shares offered: | The selling shareholders may offer from time to time up to an aggregate of 74,733,058 Subordinate Voting Shares, consisting of (i) 12,506,061 Subordinate Voting Shares, (ii) an aggregate of 56,165,436 Subordinate Voting Shares issuable upon conversion of 561,654.36 Multiple Voting Shares (iii) 6,061,561 Subordinate Voting Shares issuable upon exercise of outstanding warrants. | |
Subordinate Voting Shares outstanding: | As of June 30, 2021, 70,521,604 Subordinate Voting Shares were issued and outstanding and 56,461,096 Subordinate Voting Shares were issuable upon conversion of outstanding Multiple Voting Shares. | |
Use of proceeds: | We will not receive any of the proceeds from the sale of Subordinate Voting Shares by the selling shareholders in this offering. | |
Risk Factors: | You should read the “Risk Factors” section and other information included in this prospectus for a discussion of factors to consider carefully before deciding to invest in our Subordinate Voting Shares. | |
Stock exchange listing: | The Subordinate Voting Shares trade on the Canadian Securities Exchange under the symbol “TRUL” and trade on the OTCQX Best Market under the symbol “TCNNF.” | |
Description of Capital Stock: | We have two classes of issued and outstanding shares: Subordinate Voting Shares and Multiple Voting Shares. The terms and conditions of the Subordinate Voting Shares and Multiple Voting Shares are identical except with respect to voting and conversion rights. Each Subordinate Voting Share is entitled to one vote, and each Multiple Voting Share is entitled to one vote in respect of each Subordinate Voting Share into which such Multiple Voting Share may then be converted. Each Multiple Voting Share may be converted into one hundred Subordinate Voting Shares at the option of its holder (based on the current Conversion Ratio, which is subject to adjustment in certain circumstances) and will be automatically converted into Subordinate Voting Shares if at any time all the following conditions are satisfied (or otherwise waived by special resolution of holders of Multiple Voting Shares): (A) the Subordinate Voting Shares issuable upon conversion of all the Multiple Voting Shares are registered for resale and may be sold by the holder thereof pursuant to an effective registration statement and/or prospectus covering the Subordinate Voting Shares under the Securities Act; (B) the Company is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act; and (C) the Subordinate Voting Shares are listed or quoted (and are not suspended from trading) on a recognized North American stock exchange or by way of reverse takeover transaction on the Toronto Stock Exchange, the TSX Venture Exchange, the CSE or Aequitas NEO Exchange (or any other stock exchange recognized as such by the Ontario Securities Commission). Because we are not registering for resale the Subordinate Voting Shares issuable upon conversion of all of the Multiple Voting Shares, we do not currently plan to require each holder of Multiple Voting Shares to convert their Multiple Voting Shares into Subordinate Voting Shares. |
Six Months Ended June 30, |
Year Ended December 31, |
|||||||||||||||||||
2021 |
2020 |
2020 |
2019 |
2018 |
||||||||||||||||
Statement of Operations Data: |
||||||||||||||||||||
Revenues, Net of Discounts |
$ | 408,945 | $ | 216,821 | $ | 521,533 | $ | 252,819 | $ | 102,817 | ||||||||||
Cost of Goods Sold |
129,198 | 52,459 | 135,116 | 60,982 | 22,385 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross Profit |
279,747 | 164,362 | 386,418 | 191,837 | 80,431 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating Expenses: |
||||||||||||||||||||
General and Administrative |
27,650 | 14,195 | 36,056 | 14,071 | 19,156 | |||||||||||||||
Sales and Marketing |
91,135 | 49,873 | 119,395 | 59,349 | 25,050 | |||||||||||||||
Depreciation and Amortization |
12,101 | 5,298 | 12,600 | 5,079 | 1,138 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Operating Expenses |
130,886 | 69,366 | 168,051 | 78,499 | 45,344 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income from Operations |
148,861 | 94,996 | 218,367 | 113,338 | 35,088 | |||||||||||||||
Other Income (Expense): |
||||||||||||||||||||
Interest Expense, Net |
(14,548 | ) | (11,214 | ) | (20,237 | ) | (9,050 | ) | (2,103 | ) | ||||||||||
Other (Expense) Income, Net |
295 | (71 | ) | (40,680 | ) | (607 | ) | 60 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Other Expense |
(14,253 | ) | (11,285 | ) | (60,917 | ) | (9,658 | ) | (2,044 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income Before Provision for Income Taxes |
134,608 | 83,711 | 157,450 | 103,680 | 33,044 | |||||||||||||||
Provision For Income Taxes |
63,650 | 41,168 | 94,451 | 50,586 | 22,151 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Income and Comprehensive Income |
$ | 70,958 | $ | 42,543 | $ | 62,999 | $ | 53,094 | $ | 10,893 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Income Per Share Attributable to Common Shareholders |
||||||||||||||||||||
Basic |
$ | 0.59 | $ | 0.38 | $ | 0.55 | $ | 0.48 | $ | 0.11 | ||||||||||
Diluted |
$ | 0.55 | $ | 0.37 | $ | 0.53 | $ | 0.46 | $ | 0.11 | ||||||||||
Weighted Average Common Shares Outstanding |
||||||||||||||||||||
Basic |
120,351 | 110,960 | 113,572 | 110,206 | 101,697 | |||||||||||||||
Diluted |
127,885 | 114,468 | 118,326 | 115,318 | 103,201 |
As of June 30, 2021 |
||||
(in thousands) |
||||
Consolidated Balance Sheet Data: |
||||
Cash |
$ | 289,238 | ||
Working capital(1) |
365,352 | |||
Total assets |
1,146,307 | |||
Total liabilities |
390,072 | |||
Total shareholders’ equity |
756,235 |
(1) | We define working capital as current assets less current liabilities. |
• | Cannabis is illegal under United States federal law, the regulation of cannabis in the United States is uncertain and the cannabis industry is relatively new. |
• | Our ability to grow our medical and adult-use cannabis product offerings and dispensary services may be limited. |
• | We may acquire other companies or technologies and if we cannot manage our growth, it could have a material adverse effect on our business, financial condition and results of operations. |
• | Anti-Money Laundering Laws in the United States may limit access to funds from banks and other financial institutions. |
• | The re-classification of cannabis or changes in U.S. controlled substance laws and regulations could have a material adverse effect on our business, financial condition and results of operations. |
• | Potential regulation by the FDA could have a material adverse effect on our business, financial condition and results of operations. |
• | We could be materially adversely impacted due to restrictions under U.S. border entry laws. |
• | As a cannabis company, we may be subject to heightened scrutiny in Canada and the United States that could materially adversely impact the liquidity of the Subordinate Voting Shares. |
• | The market for the Subordinate Voting Shares may be limited for holders of our securities who live in the United States. |
• | The COVID-19 pandemic could adversely affect our business, financial condition and results of operations. |
• | We may not be able to locate and obtain the rights to operate at preferred locations. |
• | As a cannabis business, we are subject to certain tax provisions that have a material adverse effect on our business, financial condition and results of operations. |
• | We expect to be subject to taxation in both Canada and the United States, which could have a material adverse effect on our financial condition and results of operations. |
• | We may not have access to United States bankruptcy protections available to non-cannabis businesses. |
• | We are a holding company and our ability to pay dividends or make other distributions to shareholders may be limited. |
• | There is doubt regarding our ability to enforce contracts and our property is subject to risk of civil asset forfeiture. |
• | We face increasing competition that may materially and adversely affect our business, financial condition and results of operations. |
• | We are subject to limits on our ability to own the licenses necessary to operate our business, which will adversely affect our ability to grow our business and market share in certain states. |
• | We may not be able to accurately forecast our operating results and plan our operations due to uncertainties in the cannabis industry. |
• | We are subject to risks related to growing an agricultural product. |
• | We may not be able to adequately protect our intellectual property. |
• | Our internal controls over financial reporting may not be effective, and our independent auditors may not be able to certify as to their effectiveness, which could have a significant and adverse effect on our business. |
• | We are highly dependent on certain key personnel. |
• | We may be at a higher risk of IRS audit. |
• | Product recalls could result in a material and adverse impact on our business, financial condition and results of operations and we face inherent risks of liability claims related to the use of our products. |
• | Our medical marijuana business may be impacted by consumer perception of the cannabis industry, which we cannot control or predict. |
• | We could be subject to criminal prosecution or civil liabilities under RICO. |
• | We are subject to security risks related to our products as well as our information and technology systems. |
• | We may have increased labor costs based on union activity. |
• | Our significant indebtedness may adversely affect our business, financial condition and financial results. |
• | We may be unable to obtain adequate insurance coverage. |
• | Additional issuances of Multiple Voting Shares or Subordinate Voting Shares may result in further dilution and could have anti-takeover effects. |
• | Sales of substantial amounts of Subordinate Voting Shares by our existing shareholders in the public market may have an adverse effect on the market price of the Subordinate Voting Shares. |
• | The market price for the Subordinate Voting Shares has been and is likely to continue to be volatile and there may not be sufficient liquidity in the markets for our Subordinate Voting Shares. |
• | There can be no assurance that all of the conditions precedent to closing of the Arrangement will be satisfied. |
• | The required regulatory approvals pursuant to the Arrangement Agreement may not be obtained or, if obtained, may not be obtained on a favorable basis. |
• | If the Arrangement is not completed, the market price of Trulieve Subordinate Voting Shares may be adversely affected. |
• | There can be no assurance that the Arrangement will not be terminated by Trulieve or Harvest in certain circumstances. |
• | The termination amounts provided under the Arrangement Agreement may discourage other parties from attempting to acquire Trulieve or Harvest. |
• | The uncertainty surrounding the Arrangement could negatively impact Trulieve’s current and future operations, financial condition and prospects. |
• | Restrictions during the pending Arrangement that prevent Trulieve from pursuing business opportunities could have an adverse effect on Trulieve. |
• | Other than publicly-available information, Trulieve has relied on information made available by Harvest. |
• | While the Arrangement is pending, Trulieve is restricted from taking certain actions. |
• | Trulieve will incur costs even if the Arrangement is not completed and may have to pay a Termination Fee. |
• | If the Arrangement is consummated, Trulieve and Harvest may not integrate successfully. |
• | The pro forma financial statements presented in this prospectus under the heading “ Unaudited Pro Forma Condensed Combined Financial Information |
• | diversion of management time and focus from operating our business to addressing acquisition integration challenges; |
• | coordination of research and development and sales and marketing functions; |
• | retention of employees from the acquired company; |
• | cultural challenges associated with integrating employees from the acquired company into our organization; |
• | integration of the acquired company’s accounting, management information, human resources, and other administrative systems; |
• | the need to implement or improve controls, procedures, and policies at a business that prior to the acquisition may have lacked effective controls, procedures, and policies; |
• | potential write-offs of intangible assets or other assets acquired in transactions that may have an adverse effect on our operating results in a given period; |
• | liability for activities of the acquired company before the acquisition, including patent and trademark infringement claims, violations of laws, commercial disputes, tax liabilities, and other known and unknown liabilities; and |
• | litigation or other claims in connection with the acquired company, including claims from terminated employees, consumers, former stockholders, or other third parties. |
• | the number of shareholders; |
• | our operating performance and financial condition; |
• | the market for similar securities; |
• | the extent of coverage by securities or industry analysts; and |
• | the interest of securities dealers in making a market in the shares. |
As of June 30, 2021 |
||||
(in thousands) |
||||
Cash and cash equivalents |
$ | 289,238 | ||
|
|
|||
Notes payable |
$ | 6,000 | ||
Notes payable—related party |
12,000 | |||
Operating lease liability |
32,964 | |||
Finance lease liability |
44,417 | |||
Construction finance liability |
90,263 | |||
Private placement notes liability, net |
118,673 | |||
Shareholders’ equity: |
||||
Common stock, no par value; 126,982,700 issued and outstanding |
— | |||
Additional paid-in capital |
522,898 | |||
Warrants |
42,689 | |||
Accumulated earnings |
190,648 | |||
|
|
|||
Total shareholders’ equity |
756,235 | |||
|
|
|||
Total capitalization |
$ | 1,060,552 | ||
|
|
Name of Selling Shareholder(1) |
Subordinate Voting Shares Owned Before the Offering(2) |
Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account |
Subordinate Voting Shares Owned by the Selling Shareholder after the Offering |
Percent of Subordinate Voting Shares to be Owned by the Selling Shareholder after the Offering |
||||||||||||
Kim Rivers(3) |
19,848,936 | 19,784,559 | 64,377 | * | ||||||||||||
Thad Beshears(4) |
14,451,787 | 14,415,000 | 36,787 | * | ||||||||||||
George Hackney(5) |
318,342 | 281,555 | 36,787 | * | ||||||||||||
Michael O’Donnell(6) |
4,380,343 | 4,343,556 | 36,787 | * | ||||||||||||
Richard May(7) |
484,768 | 447,981 | 36,787 | * | ||||||||||||
Kyle Landrum(8) |
38,098 | 8,668 | 29,430 | * | ||||||||||||
Steven Ferrell(9) |
21,911 | 8,668 | 13,243 | * | ||||||||||||
Jason Pernell(10) |
5,317,885 | 5,288,455 | 29,430 | * | ||||||||||||
Telogia Pharm LLC(11) |
10,133,300 | 10,133,300 | — | — | ||||||||||||
Shade Leaf Holding LLC(12) |
9,815,200 | 9,815,200 | — | — | ||||||||||||
MOD Ventures LLC(13) |
3,562,200 | 3,562,200 | — | — | ||||||||||||
Traunch IV LLC(14) |
986,700 | 986,700 | — | — | ||||||||||||
Jason B Pernell TR KFP Irrevocable Trust DTD 03/02/2020(15) |
2,263,500 | 2,263,500 | — | — | ||||||||||||
Kathryn Field Pernell & Ty Roofner TR JBP 2020 Irrevocable Trust DTD 01/06/2020(16) |
2,263,600 | 2,263,600 | — | — | ||||||||||||
Frederick B May Family Irrevocable Trust 2018(17) |
976,400 | 976,400 | — | — | ||||||||||||
John B May Family Irrevocable Trust 2018(18) |
920,700 | 920,700 | — | — | ||||||||||||
George Hackney Jr.(19) |
966,336 | 966,336 | — | — | ||||||||||||
Fountain A. May(20) |
447,981 | 447,981 | — | — | ||||||||||||
Elizabeth B May(21) |
120,716 | 120,716 | — | — | ||||||||||||
Elizabeth S May(22) |
181,274 | 181,274 | — | — | ||||||||||||
Frederick B May(23) |
231,662 | 231,662 | — | — | ||||||||||||
John B May Sr.(24) |
302,631 | 302,631 | — | — | ||||||||||||
Thomas Craig Kirkland(25) |
4,278,355 | 4,278,355 | — | — | ||||||||||||
The Beshears 2020 Trust DTD 07/07/2020(26) |
7,500,000 | 7,500,000 | — | — | ||||||||||||
The Michael J. O’Donnell Revocable Trust Dated November 4, 1992, as amended and restated(27) |
761,356 | 761,356 | — | — | ||||||||||||
Former Solevo Wellness Equityholders(28) |
481,097 | 481,097 | — | — | ||||||||||||
Former PurePenn Equityholders(29) |
1,298,964 | 1,298,964 | — | — |
* | Less than 1%. |
(1) | We do not know when or in what amounts the Selling Shareholders may offer Subordinate Voting Shares for sale. The Selling Shareholders may decide not to sell any or all of the shares offered by this prospectus. Because the Selling Shareholders may offer all or some of the shares pursuant to this offering, we cannot estimate the number of the shares that will be held by the Selling Shareholders after completion of the offering. However, for purposes of this table, we have assumed that, after completion of the offering, none of the shares covered by this prospectus will be held by the Selling Shareholders. |
(2) | Subordinate Voting Shares are listed on an as-converted basis and also include Subordinate Voting Shares issuable upon exercise of outstanding options and warrants. Multiple Voting Shares covert into Subordinate Voting Shares on a one-for-one |
(3) | Ms. Rivers is our President, Chief Executive Officer and Chair of our board of directors. Subordinate Voting Shares Owned Before the Offering and Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account includes 2,811,159 Subordinate Voting Shares underlying outstanding warrants and 986,700 Subordinate Voting Shares held by Traunch IV LLC over which Ms. Rivers may be deemed to exercise voting and investment control. Ms. Rivers disclaims beneficial ownership of such shares except to the extent of her pecuniary interest therein. |
(4) | Mr. Beshears is a member of our board of directors. Subordinate Voting Shares Owned Before the Offering and Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account includes 7,500,000 Subordinate Voting Shares held by The Beshears 2020 Trust DTD 07/07/2020 over which Mr. Beshears may be deemed to exercise voting and investment control. Mr. Beshears disclaims beneficial ownership of such shares except to the extent of his pecuniary interest therein. |
(5) | Mr. Hackney is a former member of our board of directors. |
(6) | Mr. O’Donnell is a former member of our board of directors. Subordinate Voting Shares Owned Before the Offering and Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account includes 3,562,200 Subordinate Voting Shares held by MOD Ventures LLC and 761,356 Subordinate Voting Shares underlying outstanding warrants held by The Michael J. O’Donnell Revocable Trust Dated November 4, 1992, as amended and restated, over which Mr. O’Donnell may be deemed to exercise voting and investment control. Mr. O’Donnell disclaims beneficial ownership of such shares except to the extent of his pecuniary interest therein. |
(7) | Mr. May is a member of our board of directors. |
(8) | Mr. Landrum is our Chief Production Officer. |
(9) | Mr. Ferrell is our Director, Human Resources. |
(10) | Mr. Pernell is our Chief Information Officer. Subordinate Voting Shares Owned Before the Offering and Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account includes 761,355 Subordinate Voting Shares underlying outstanding warrants and 2,263,500 Subordinate Voting Shares held by Jason B Pernell TR KFP Irrevocable Trust DTD 03/02/2020 and 2,263,600 Subordinate Voting Shares held by Kathryn Field Pernell & Ty Roofner TR JBP 2020 Irrevocable Trust DTD 01/06/2020 over which Mr. Pernell may be deemed to exercise voting and investment control. Mr. Pernell disclaims beneficial ownership of such shares except to the extent of his pecuniary interest therein. |
(11) | Each of George Hackney, a former member of our board of directors, and his children George Hackney, Jr., Richard M. Hackney, Carl Joseph Hackney, and William Hackney are owners of Telogia Pharm LLC. Mr. William Jones exercises voting and investment control over the securities held by Telogia Pharm LLC. |
(12) | Richard S. May, a member of our board directors, the John B. May Family Irrevocable Trust-2018 and the Fredrick B. May Family Irrevocable Trust-2018 are owners of Shade Leaf Holding LLC. Mr. William Jones exercises voting and investment control over the securities held by Shade Leaf Holding LLC. |
(13) | Michael O’Donnell, a former member of our board of directors, exercises voting and investment control over the securities held by MOD Ventures LLC |
(14) | Each of Kim Rivers, our President, Chief Executive Officer and Chair of our board of directors and Thad Beshears, a member of our board or directors, are direct owners of Traunch IV LLC, and Richard May and George Hackney, each a current or former member of our board of directors, and certain of Richard May’s family members are indirect owners of Traunch IV LLC through the entity Longleaf Holdings of North Florida LLC. Ms. Rivers exercises voting and investment control over the securities held by Traunch IV LLC. |
(15) | Jason Pernell, our Chief Information Officer, is the trustee of the KFP Irrevocable Trust DTD 03/02/2020 and exercises voting and investment control over the securities held by KFP Irrevocable Trust DTD 03/02/2020. |
(16) | Kathryn Field Pernell, the spouse of Jason Pernell, our Chief Information Officer, and Ty Roofner are trustees of the JBP 2020 Irrevocable Trust DTD 01/06/2020 and exercise voting and investment control over the securities held by JBP 2020 Irrevocable Trust DTD 01/06/2020. |
(17) | Frederick B. May, the first cousin, once removed of Richard May, a member of our board of directors is the grantor of the Frederick B May Family Irrevocable Trust 2018. Carolyn May is the trustee of the Frederick B May Family Irrevocable Trust 2018 and exercises voting and investment control over the securities held by the Frederick B May Family Irrevocable Trust 2018. |
(18) | John B. May, Sr. is the grantor of the John B May Family Irrevocable Trust 2018. Crystle J. May is the trustee of the John B May Family Irrevocable Trust 2018 and exercises voting and investment control over the securities held by John B May Family Irrevocable Trust 2018. |
(19) | Includes 966,336 Subordinate Voting Shares underlying outstanding warrants. George Hackney, Jr. is the child of George Hackney, Sr., a member of our board of directors. |
(20) | F. Ashley May is the brother of Richard May, a member of our board of directors. |
(21) | Elizabeth B. May is the sister of Richard May, a member of our board of directors. |
(22) | Elizabeth S. May is the mother of Richard May, a member of our board of directors. |
(23) | Frederick B. May is the first cousin, once removed of Richard May, a member of our board of directors. |
(24) | John B. May, Sr. is the uncle of Richard May, a member of our board of directors. |
(25) | Thomas Craig Kirkland is a former member of our board of directors and our former Director of Research and Development. Mr. Kirkland also holds an indirect interest in certain real estate holding companies that lease property to us. Includes 761,355 Subordinate Voting Shares underlying outstanding warrants. |
(26) | Thad Beshears, a member of our board of directors, is the grantor of The Beshears 2020 Trust DTD 07/07/2020 and William Jones exercises voting and investment control over the securities held by The Beshears 2020 Trust DTD 07/07/2020. |
(27) | Includes 761,356 Subordinate Voting Shares underlying outstanding warrants. Michael J. O’Donnell, Sr., a member of our board of directors, is trustee of The Michael J. O’Donnell Revocable Trust Dated November 4, 1992, as amended and restated, and exercises voting and investment control over the securities held by The Michael J. O’Donnell Revocable Trust Dated November 4, 1992, as amended and restated. |
(28) | Each of the Selling Shareholders listed in the table below are former equityholders of Solevo Wellness that received Subordinate Voting Shares in connection with the sale of 100% of the membership interests of Solevo Wellness to us. None of the Former Solevo Wellness Equityholders has had a material relationship with us (or our predecessors or affiliates) in the past three years. |
Name of Former Solevo Wellness Equityholder |
Subordinate Voting Shares Owned Before the Offering |
Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account |
Subordinate Voting Shares Owned by the Selling Shareholder after the Offering |
|||||||||
Alexander J. Micklow |
8,306 | 8,306 | — | |||||||||
David Siegel |
9,228 | 9,228 | — | |||||||||
Douglas Ward Truter |
11,535 | 11,535 | — | |||||||||
ETodd Group, LLC |
46,140 | 46,140 | — | |||||||||
James Koll |
2,307 | 2,307 | — | |||||||||
Jordan Marks |
9,228 | 9,228 | — | |||||||||
Joshua Marks |
9,228 | 9,228 | — | |||||||||
Jude Giovengo & Donna Iannelli |
16,149 | 16,149 | — | |||||||||
Kaylen, LLC: |
46,716 | 46,716 | — | |||||||||
Larry Loperfito |
2,307 | 2,307 | — | |||||||||
Laurel Investment Group LLC |
46,140 | 46,140 | — | |||||||||
Louis Gold |
9,228 | 9,228 | — | |||||||||
Lucy Cichon |
37,373 | 37,373 | — | |||||||||
Mark Cichon |
9,343 | 9,343 | — | |||||||||
Markham Magic LLC |
46,140 | 46,140 | — | |||||||||
Mary Jane Conley |
9,228 | 9,228 | — | |||||||||
Michael Ong |
8,305 | 8,305 | — | |||||||||
Mohan Patel |
8,305 | 8,305 | — | |||||||||
Nick Geanopulos |
8,589 | 8,589 | — | |||||||||
Patrick Gannon |
1,253 | 1,253 | — | |||||||||
Paul Tallarom |
8,305 | 8,305 | — | |||||||||
Robert Capretto |
23,070 | 23,070 | — | |||||||||
Rocco Levine |
1,253 | 1,253 | — | |||||||||
Rory Dean Vitale |
16,149 | 16,149 | — | |||||||||
Samuel Britz |
6,874 | 6,874 | — | |||||||||
Steven Labovitz |
9,228 | 9,228 | — | |||||||||
Tasso Liatis |
8,305 | 8,305 | — | |||||||||
The Martella Group LLC |
46,716 | 46,716 | — | |||||||||
Thomas Bradley |
11,535 | 11,535 | — | |||||||||
William Kesneck Jr |
4,614 | 4,614 | — |
(29) | Each of the Selling Shareholders listed in the table below are former equityholders of PurePenn that received Subordinate Voting Shares in connection with the sale of 100% of the membership interests of PurePenn to us. None of the Former PurePenn Equityholders has had a material relationship with us (or our predecessors or affiliates) in the past three years. |
Name of Former PurePenn Equityholder |
Subordinate Voting Shares Owned Before the Offering |
Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account |
Subordinate Voting Shares Owned by the Selling Shareholder after the Offering |
|||||||||
Amy Weiss |
58,742 | 58,742 | — | |||||||||
Duke Fu |
3,969 | 3,969 | — | |||||||||
GCP Holdings LLC |
119,548 | 119,548 | — | |||||||||
Global Investments, LLC |
61,917 | 61,917 | — | |||||||||
Michael A. Tulimero |
2,064 | 2,064 | — | |||||||||
MXY Holdings LLC |
136,377 | 136,377 | — | |||||||||
Raymond E. Boyer |
58,742 | 58,742 | — | |||||||||
Stanley M. Marks |
117,484 | 117,484 | — | |||||||||
YOI Investment LLC |
176,226 | 176,226 | — | |||||||||
ZESSAS Holdings, LLC |
58,742 | 58,742 | — | |||||||||
Gabriel A. Perlow |
27,782 | 27,782 | — | |||||||||
Raymond E. Boyer |
27,782 | 27,782 | — | |||||||||
Eastham LLC |
5,052 | 5,052 | — | |||||||||
Stanley M. Marks |
10,103 | 10,103 | — | |||||||||
Zessas Holdings, LLC |
5,052 | 5,052 | — | |||||||||
Adam Perlow |
4,041 | 4,041 | — | |||||||||
La Capilla, LLC |
26,520 | 26,520 | — | |||||||||
Anthony Sevy |
505 | 505 | — | |||||||||
YOI Investments LLC |
15,155 | 15,155 | — | |||||||||
Jacqueline Perlow |
1,010 | 1,010 | — | |||||||||
William Rudolph |
5,052 | 5,052 | — | |||||||||
Joshua Mayo |
10,103 | 10,103 | — | |||||||||
Michael Tulimero |
5,052 | 5,052 | — | |||||||||
MXY Equipment Holdings, LLC |
149,776 | 149,776 | — | |||||||||
Rodney W. Fink |
2,526 | 2,526 | — | |||||||||
Minarik Trust, dated 8/31/93 |
2,526 | 2,526 | — | |||||||||
Richard A Lear and MaryCatherine E. Lear |
2,526 | 2,526 | — | |||||||||
OP Investments, LLC |
1,263 | 1,263 | — | |||||||||
Sheri Letwin |
1,684 | 1,684 | — | |||||||||
Debra A. Honkus |
5,052 | 5,052 | — | |||||||||
Jason Honkus |
2,526 | 2,526 | — | |||||||||
Edward A. Perlow Testamentary Trust |
12,629 | 12,629 | — | |||||||||
EPK Associates LP |
3,789 | 3,789 | — | |||||||||
Timothy & Michaeline Megahan |
2,526 | 2,526 | — | |||||||||
Stephen Ross Green and Maureen Lally-Green |
2,526 | 2,526 | — | |||||||||
Double YOI Investment, LLC |
75,772 | 75,772 | — | |||||||||
Championship Investors, LLC |
50,094 | 50,094 | — | |||||||||
Lester & Barbara Parker |
2,526 | 2,526 | — | |||||||||
Herman Kahn and Jane R. Kahn |
842 | 842 | — | |||||||||
Fourteen Hundred Investors, Inc. |
10,524 | 10,524 | — | |||||||||
Christopher R. Hall |
1,263 | 1,263 | — | |||||||||
Marc & Kathy Lipsitz |
2,526 | 2,526 | — | |||||||||
William Rudolph |
2,526 | 2,526 | — | |||||||||
Janet I. Vidnovic |
1,263 | 1,263 | — | |||||||||
Estate of Robert I. Goldstein |
842 | 842 | — | |||||||||
Sunwest Trust FBO Herman Kahn ROTH IRA |
1,684 | 1,684 | — | |||||||||
GCP Holdings LLC |
2,526 | 2,526 | — | |||||||||
YOI Investments LLC |
3,789 | 3,789 | — | |||||||||
Zessas Holdings, LLC |
1,263 | 1,263 | — |
Name of Former PurePenn Equityholder |
Subordinate Voting Shares Owned Before the Offering |
Subordinate Voting Shares to be Offered for the Selling Shareholder’s Account |
Subordinate Voting Shares Owned by the Selling Shareholder after the Offering |
|||||||||
Avita Holdings, LLC |
2,526 | 2,526 | — | |||||||||
BBJC, LLC |
2,526 | 2,526 | — | |||||||||
MXY Equipment Holdings, LLC |
10,103 | 10,103 | — |
Six Months Ended June 30, |
Year Ended December 31, |
|||||||||||||||||||
2021 |
2020 |
2020 |
2019 |
2018 |
||||||||||||||||
(unaudited) |
(in thousands) |
|||||||||||||||||||
Statement of Operations Data: |
||||||||||||||||||||
Revenues, Net of Discounts |
$ | 408,945 | $ | 216,821 | $ | 521,533 | $ | 252,819 | $ | 102,817 | ||||||||||
Cost of Goods Sold |
129,198 | 52,459 | 135,116 | 60,982 | 22,385 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross Profit |
279,747 | 164,362 | 386,418 | 191,837 | 80,431 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating Expenses: |
||||||||||||||||||||
General and Administrative |
27,650 | 14,195 | 36,056 | 14,071 | 19,156 | |||||||||||||||
Sales and Marketing |
91,135 | 49,873 | 119,395 | 59,349 | 25,050 | |||||||||||||||
Depreciation and Amortization |
12,101 | 5,298 | 12,600 | 5,079 | 1,138 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Operating Expenses |
130,886 | 69,366 | 168,051 | 78,499 | 45,344 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income from Operations |
148,861 | 94,996 | 218,367 | 113,338 | 35,088 | |||||||||||||||
Other Income (Expense): |
||||||||||||||||||||
Interest Expense, Net |
(14,548 | ) | (11,214 | ) | (20,237 | ) | (9,050 | ) | (2,103 | ) | ||||||||||
Other (Expense) Income, Net |
295 | (71 | ) | (40,680 | ) | (607 | ) | 60 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Other Expense |
(14,253 | ) | (11,285 | ) | (60,917 | ) | (9,658 | ) | (2,044 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income Before Provision for Income Taxes |
134,608 | 83,711 | 157,450 | 103,680 | 33,044 | |||||||||||||||
Provision For Income Taxes |
63,650 | 41,168 | 94,451 | 50,586 | 22,151 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Income and Comprehensive Income |
$ | 70,958 | $ | 42,543 | $ | 62,999 | $ | 53,094 | $ | 10,893 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Income Per Share Attributable to Common Shareholders |
||||||||||||||||||||
Basic |
$ | 0.59 | $ | 0.38 | $ | 0.55 | $ | 0.48 | $ | 0.11 | ||||||||||
Diluted |
$ | 0.55 | $ | 0.37 | $ | 0.53 | $ | 0.46 | $ | 0.11 | ||||||||||
Weighted Average Common Shares Outstanding |
||||||||||||||||||||
Basic |
120,351 | 110,960 | 113,572 | 110,206 | 101,697 | |||||||||||||||
Diluted |
127,885 | 114,468 | 118,326 | 115,318 | 103,201 |
As of June 30, 2021 |
As of December 31, |
|||||||||||
2020 |
2019 |
|||||||||||
(unaudited) |
(in thousands) |
|||||||||||
Consolidated Balance Sheet Data: |
||||||||||||
Cash and cash equivalents |
$ | 289,238 | $ | 146,713 | $ | 91,813 | ||||||
Working capital(1) |
365,352 | 189,150 | 112,804 | |||||||||
Total assets |
1,146,307 | 816,112 | 385,996 | |||||||||
Total liabilities |
390,072 | 368,208 | 253,114 | |||||||||
Total shareholders’ equity |
756,235 | 447,904 | 132,883 |
(1) | We define working capital as current assets less current liabilities. |
Trulieve |
Harvest |
Adjustments |
Notes |
Pro Forma Combined |
||||||||||||||
ASSETS |
||||||||||||||||||
Current assets: |
||||||||||||||||||
Cash and cash equivalents |
$ | 289,238 | $ | 71,064 | $ | — | $ |
360,302 |
||||||||||
Restricted cash |
— | 3,000 | — | 3,000 |
||||||||||||||
Accounts receivable, net |
3,754 | 8,788 | — | 12,542 |
||||||||||||||
Notes receivable, current portion |
— | 9,593 | — | 9,593 |
||||||||||||||
Notes receivable - related party, current portion |
— | 10,276 | — | 10,276 |
||||||||||||||
Inventories, net |
112,628 | 44,608 | — | 157,236 |
||||||||||||||
Income tax receivable |
8,157 | — | (8,157 | ) | (c) | — |
||||||||||||
Prepaid expenses and other current assets |
28,313 | 8,125 | — | 36,438 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
442,090 | 155,454 | (8,157 | ) | 589,387 |
|||||||||||||
Notes receivable |
— | 10,516 | — | 10,516 |
||||||||||||||
Property and equipment, net |
427,666 | 179,182 | — | 606,848 |
||||||||||||||
Right of use asset - operating, net |
31,254 | 118,936 | — | 150,190 |
||||||||||||||
Right of use asset - finance, net |
41,521 | — | — | 41,521 |
||||||||||||||
Corporate investments |
— | 40,924 | — | 40,924 |
||||||||||||||
Goodwill and intangible assets, net |
194,229 | 387,624 | 1,593,589 | (a)(b)(d) | 2,175,442 |
|||||||||||||
Assets held for sale |
— | 3,689 | — | 3,689 |
||||||||||||||
Other assets |
9,547 | 19,722 | — | 29,269 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL ASSETS |
$ |
1,146,307 |
$ |
916,047 |
$ |
1,585,432 |
$ |
3,647,786 |
||||||||||
|
|
|
|
|
|
|
|
|||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||||||||||||
Current liabilities: |
||||||||||||||||||
Accounts payable and accrued liabilities |
$ | 45,579 | $ | 7,988 | $ | — | $ |
53,567 |
||||||||||
Other current liabilities |
— | 30,434 | — | 30,434 |
||||||||||||||
Contingent consideration, current portion |
— | 10,398 | — | 10,398 |
||||||||||||||
Income tax payable |
— | 10,642 | (8,157 | ) | (c) | 2,485 |
||||||||||||
Deferred revenue |
6,186 | — | — | 6,186 |
||||||||||||||
Notes payable - current portion |
4,667 | 134,394 | — | 139,061 |
||||||||||||||
Notes payable - related party - current portion |
12,000 | — | — | 12,000 |
||||||||||||||
Operating lease liability - current portion |
3,583 | 2,060 | — | 5,643 |
||||||||||||||
Finance lease liability - current portion |
4,723 | — | — | 4,723 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
76,738 | 195,916 | (8,157 | ) | 264,497 |
|||||||||||||
Long-term liabilities: |
||||||||||||||||||
Notes payable |
1,333 | 144,248 | 11,410 | (d) | 156,991 |
|||||||||||||
Warrant liability |
— | 3,438 | — | 3,438 |
||||||||||||||
Operating lease liability |
29,381 | 118,249 | — | 147,630 |
||||||||||||||
Finance lease liability |
39,694 | — | — | 39,694 |
||||||||||||||
Private placement notes liability, net |
118,673 | — | — | 118,673 |
||||||||||||||
Other long-term liabilities |
4,145 | 39 | — | 4,184 |
||||||||||||||
Construction finance liability |
90,263 | — | — | 90,263 |
||||||||||||||
Deferred tax liability |
29,845 | 53,082 | — | 82,927 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES |
$ |
390,072 |
$ |
514,972 |
$ |
3,253 |
$ |
908,297 |
||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Commitments and contingencies |
||||||||||||||||||
Common stock, no par value |
— | — | — | — |
||||||||||||||
Additional paid-in-capital |
522,898 | 736,901 | 1,245,945 | (a)(b) | 2,505,744 |
|||||||||||||
Warrants |
42,689 | — | — | 42,689 |
||||||||||||||
Accumulated earnings (deficit) |
190,648 | (336,234 | ) | 336,234 | (b) | 190,648 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total shareholders’ equity attributed to entity |
756,235 | 400,667 | 1,582,179 | 2,739,081 |
||||||||||||||
Non-controlling interest |
— | 408 | — | 408 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL SHAREHOLDERS’ EQUITY |
756,235 |
401,075 |
1,582,179 |
2,739,489 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ |
1,146,307 |
$ |
916,047 |
$ |
1,585,432 |
$ |
3,647,786 |
||||||||||
|
|
|
|
|
|
|
|
Trulieve |
Harvest |
Adjustments |
Pro Forma Combined |
|||||||||||||||
Revenues, net of discounts |
$ | 408,945 | $ | 191,289 | $ | — | $ |
600,234 |
||||||||||
Cost of goods sold |
129,198 | 91,109 | 10,740 | (e)(f) | 231,047 |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Gross profit |
279,747 | 100,180 | (10,740 | ) | 369,187 |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Expenses: |
||||||||||||||||||
General and administrative |
27,650 | 68,206 | (36,137 | ) | (e) | 59,719 |
||||||||||||
Sales and marketing |
91,135 | 2,122 | 28,065 | (e) | 121,322 |
|||||||||||||
Depreciation and amortization |
12,101 | 5,170 | 5,381 | (f) | 22,652 |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total expenses |
130,886 | 75,498 | (2,691 | ) | 203,693 |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Income from operations |
148,861 | 24,682 | (8,049 | ) | 165,494 |
|||||||||||||
Other income (expense): |
||||||||||||||||||
Interest expense, net |
(14,548 | ) | (17,899 | ) | — | (32,447 |
) | |||||||||||
Other (expense) income, net |
295 | 3,576 | — | 3,871 |
||||||||||||||
Fair value of liability adjustment |
— | (32,787 | ) | — | (32,787 |
) | ||||||||||||
Fair value of contingent consideration |
— | (4,500 | ) | — | (4,500 |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total other expense |
(14,253 | ) | (51,610 | ) | — | (65,863 |
) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before provision for income taxes |
134,608 | (26,928 | ) | (8,049 | ) | 99,631 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Provision for income taxes |
63,650 | 13,315 | — | 76,965 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) from continuing operations before non-controlling interest |
70,958 | (40,243 | ) | (8,049 | ) | 22,666 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss ) from discontinued operations, net of tax |
— | (1,954 | ) | — | (1,954 |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) before non-controlling interest |
70,958 | (42,197 | ) | (8,049 | ) | 20,712 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income attributed to non-controlling interest |
— | 430 | — | 430 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) and comprehensive income attributed to entity |
$ |
70,958 |
$ |
(42,627 |
) |
$ |
(8,049 |
) |
$ |
20,282 |
||||||||
|
|
|
|
|
|
|
|
Trulieve |
Harvest |
Adjustments |
Pro Forma Combined |
|||||||||||||||
Revenues, net of discounts |
$ | 521,533 | $ | 231,460 | $ | — | $ |
752,993 |
||||||||||
Cost of goods sold |
135,115 | 129,873 | 16,090 | (e)(f) | 281,078 |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Gross profit |
386,418 | 101,587 | (16,090 | ) | 471,915 |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Expenses: |
||||||||||||||||||
General and administrative |
36,056 | 122,762 | (55,761 | ) | (e) | 103,057 |
||||||||||||
Sales and marketing |
119,395 | 4,960 | 43,002 | (e) | 167,357 |
|||||||||||||
Depreciation and amortization |
12,600 | 7,920 | 11,066 | (f) | 31,586 |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total expenses |
168,051 | 135,642 | (1,693 | ) | 302,000 |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Income from operations |
218,367 | (34,055 | ) | (14,397 | ) | 169,915 |
||||||||||||
Other income (expense): |
||||||||||||||||||
Interest expense, net |
(20,237 | ) | (38,612 | ) | — | (58,849 |
) | |||||||||||
Other (expense) income, net |
(40,680 | ) | 28,142 | — | (12,538 |
) | ||||||||||||
Fair value of liability adjustment |
— | (10,125 | ) | — | (10,125 |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total other expense |
(60,917 | ) | (20,595 | ) | — | (81,512 |
) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before provision for income taxes |
157,450 | (54,650 | ) | (14,397 | ) | 88,403 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Provision for income taxes |
94,451 | 3,650 | — | 98,101 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) from continuing operations before non-controlling interest |
62,999 | (58,300 | ) | (14,397 | ) | (9,698 |
) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss ) from discontinued operations, net of tax |
— | (1,278 | ) | — | (1,278 |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) before non-controlling interest |
62,999 | (59,578 | ) | (14,397 | ) | (10,976 |
) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income attributed to non-controlling interest |
— | 52 | — | 52 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) and comprehensive income attributed to entity |
$ |
62,999 |
$ |
(59,630 |
) |
$ |
(14,397 |
) |
$ |
(11,028 |
) | |||||||
|
|
|
|
|
|
|
|
1. |
Basis of Presentation |
• | Trulieve’s Quarterly Report filed on Form 10-Q for the period ended June 30, 2021; |
• | Harvest’s Quarterly Report filed on Form 10-Q for the period ended June 30, 2021; |
• | Trulieve’s Annual Report filed on Form 10-K for the year ended December 31, 2020; and |
• | Harvest’s Annual Report filed on Form 10-K for the year ended December 31, 2020. |
2. |
Pro forma Adjustments |
(a) | Reclassification of Harvest historical equity to Goodwill. |
(b) | Estimate of issuance of new equity for Trulieve acquisition of Harvest (refer to Estimated Purchase Price note). |
(c) | Reclassification of Trulieve historical net tax position (receivable) with Harvest historical net tax position (payable) to reflect pro forma combined net taxes payable position. |
(d) | Reclassification of Harvest historical unamortized debt discounts and issuance costs to Goodwill. |
(e) | Reclassifications of Harvest historical amounts to align with Trulieve presentation of similar amounts. |
(f) | Harvest’s historical policy is to assign an indefinite life to intangible assets such as license and permit, internally developed, and trade names. Trulieve’s policy assigns a 15 year life to similar intangible assets. Adjustment estimates the amortization that would have been recorded by Harvest under Trulieve’s policy. This does not account for the adjusted fair value or use determinations that will occur in the fair value assessments that will be done after the transaction closes. |
3. |
Estimated Purchase Price |
Harvest’s Subordinated Voting Shares outstanding as of June 30, 2021 |
414,159,300 | |||
Exchange Ratio |
0.1170 | |||
Trulieve Subordinated Voting Shares hypothetically issued based on Exchange Ratio |
48,456,638 | |||
Price per Trulieve Subordinated Voting Share on Measurement Date (May 7, 2021) |
$ | 40.92 | ||
|
|
|||
Total estimated fair value of acquired Trulieve Subordinated Voting Shares |
$ | 1,982,846 |
4. |
Pro Forma Earnings Per Share – Basic and Diluted |
June 30, 2021 |
||||
Pro forma earnings per Trulieve Subordinated Voting Shares - basic |
||||
Historical basic weighted average Trulieve Subordinated Voting Shares at June 30, 2021 |
120,351,366 | |||
Historical basic weighted average Harvest Subordinated Voting Shares at June 30, 2021 |
410,383,008 | |||
Exchange Ratio |
0.1170 | |||
|
|
|||
Incremental Trulieve Subordinated Voting Shares issued in the Arrangement |
48,014,812 | |||
|
|
|||
Pro forma combined basic weighted average Trulieve Subordinated Voting Shares |
168,366,178 | |||
Pro forma combined net income from continuing operations before non-controlling interest for the six months ended June 30, 2021 |
$ | 22,666 | ||
Pro forma combined earnings per Trulieve Pro forma Subordinated Voting Shares - basic |
$ | 0.13 | ||
Pro forma earnings per Trulieve Subordinated Voting Shares - diluted |
||||
Historical diluted weighted average Trulieve Subordinated Voting Shares at June 30, 2021 |
127,884,913 | |||
Historical diluted weighted average Harvest Subordinated Voting Shares at June 30, 2021 |
454,946,975 | |||
Exchange Ratio |
0.1170 | |||
|
|
|||
Incremental Trulieve Subordinated Voting Shares issued in the Arrangement |
53,228,796 | |||
|
|
|||
Pro forma combined diluted weighted average Trulieve Subordinated Voting Shares |
181,113,709 | |||
Pro forma combined net income from continuing operations before non-controlling interest for the year ended June 30, 2021 |
$ | 22,666 | ||
Pro forma combined earnings per Trulieve Pro forma Subordinated Voting Shares - diluted |
$ | 0.13 |
December 31, 2020 |
||||
Pro forma earnings per Trulieve Subordinated Voting Shares - basic |
||||
Historical basic weighted average Trulieve Subordinated Voting Shares at December 31, 2020 |
113,572,379 | |||
Historical weighted average Harvest Subordinated Voting Shares at December 31, 2020 |
354,757,211 | |||
Exchange Ratio |
0.1170 | |||
|
|
|||
Incremental Trulieve Subordinated Voting Shares issued in the Arrangement |
41,506,594 | |||
|
|
|||
Pro forma combined basic weighted average Trulieve Subordinated Voting Shares |
155,078,973 | |||
Pro forma combined net loss from continuing operations before non-controlling interest for the year ended December 31, 2020 |
$ | (9,698 | ) | |
Pro forma combined loss per Trulieve Pro forma Subordinated Voting Shares - basic |
$ | (0.06 | ) | |
Pro forma earnings per Trulieve Subordinated Voting Shares - diluted |
||||
Historical diluted weighted average Trulieve Subordinated Voting Shares at December 31, 2020 |
113,572,379 | |||
Historical weighted average Harvest Subordinated Voting Shares at December 31, 2020 |
354,757,211 | |||
Exchange Ratio |
0.1170 | |||
|
|
|||
Incremental Trulieve Subordinated Voting Shares issued in the Arrangement |
41,506,594 | |||
|
|
|||
Pro forma combined diluted weighted average Trulieve Subordinated Voting Shares |
155,078,973 | |||
Pro forma combined net loss from continuing operations before non-controlling interest for the year ended December 31, 2020 |
$ | (9,698 | ) | |
Pro forma combined earnings per Trulieve Pro forma Subordinated Voting Shares – diluted |
$ | (0.06 | ) |
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||||
June 30, |
Change |
June 30, |
Change |
|||||||||||||||||||||
2021 |
2020 |
% |
2021 |
2020 |
% |
|||||||||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||||||||||
Revenues, net of discounts |
$ | 215,122 | $ | 120,765 | 78 | % | $ | 408,945 | $ | 216,821 | 89 | % |
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||||
June 30, |
Change |
June 30, |
Change |
|||||||||||||||||||||
2021 |
2020 |
% |
2021 |
2020 |
% |
|||||||||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||||||||||
Cost of goods sold |
$ | 70,639 | $ | 30,233 | 134 | % | $ | 129,198 | $ | 52,459 | 146 | % | ||||||||||||
% of total revenues |
33 | % | 25 | % | 32 | % | 24 | % |
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||||
June 30, |
Change |
June 30, |
Change |
|||||||||||||||||||||
2021 |
2020 |
% |
2021 |
2020 |
% |
|||||||||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||||||||||
Gross profit |
$ | 144,483 | $ | 90,532 | 60 | % | $ | 279,747 | $ | 164,362 | 70 | % | ||||||||||||
% of total revenues |
67 | % | 75 | % | 68 | % | 76 | % |
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||||
June 30, |
Change |
June 30, |
Change |
|||||||||||||||||||||
2021 |
2020 |
% |
2021 |
2020 |
% |
|||||||||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||||||||||
Sales and marketing expenses |
$ | 46,576 | $ | 27,009 | 72 | % | $ | 91,135 | $ | 49,873 | 83 | % | ||||||||||||
% of total revenues |
22 | % | 22 | % | 22 | % | 23 | % |
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||||
June 30, |
Change |
June 30, |
Change |
|||||||||||||||||||||
2021 |
2020 |
% |
2021 |
2020 |
% |
|||||||||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||||||||||
General and administrative expenses |
$ | 14,942 | $ | 7,936 | 88 | % | $ | 27,650 | $ | 14,195 | 95 | % | ||||||||||||
% of total revenues |
7 | % | 7 | % | 7 | % | 7 | % |
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||||
June 30, |
Change |
June 30, |
Change |
|||||||||||||||||||||
2021 |
2020 |
% |
2021 |
2020 |
% |
|||||||||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||||||||||
Depreciation and amortization expenses |
$ | 6,667 | $ | 3,104 | 115 | % | $ | 12,101 | $ | 5,298 | 128 | % | ||||||||||||
% of total revenues |
3 | % | 3 | % | 3 | % | 2 | % |
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||||
June 30, |
Change |
June 30, |
Change |
|||||||||||||||||||||
2021 |
2020 |
% |
2021 |
2020 |
% |
|||||||||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||||||||||
Total other expense, net |
$ | 6,316 | $ | 10,271 | (39 | %) | $ | 14,253 | $ | 11,285 | 26 | % | ||||||||||||
% of total revenues |
3 | % | 9 | % | 3 | % | 5 | % |
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||||
June 30, |
Change |
June 30, |
Change |
|||||||||||||||||||||
2021 |
2020 |
% |
2021 |
2020 |
% |
|||||||||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||||||||||
Provision for income taxes |
$ | 29,102 | $ | 23,274 | 25 | % | $ | 63,650 | $ | 41,168 | 55 | % |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||
2021 |
2020 |
Change |
2021 |
2020 |
Change |
|||||||||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||||||||||
Net income and comprehensive income |
$ | 40,880 | $ | 18,938 | 116 | % | $ | 70,958 | $ | 42,543 | 67 | % |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||
2021 |
2020 |
Change |
2021 |
2020 |
Change |
|||||||||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||||||||||
Adjusted EBITDA |
$ | 94,872 | $ | 61,394 | 55 | % | $ | 185,668 | $ | 109,944 | 69 | % |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||
Net income and comprehensive income |
$ | 40,880 | $ | 18,938 | $ | 70,958 | $ | 42,543 | ||||||||
Add impact of: |
||||||||||||||||
Depreciation and amortization |
6,667 | 3,104 | 12,101 | 5,298 | ||||||||||||
Depreciation included in cost of goods sold |
5,020 | 2,386 | 8,687 | 4,891 | ||||||||||||
Interest expense, net |
6,649 | 5,302 | 14,548 | 11,214 | ||||||||||||
Provision for income taxes |
29,102 | 23,274 | 63,650 | 41,168 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
88,318 | 53,004 | 169,944 | 105,114 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Share-based compensation |
744 | 462 | 1,485 | 1,685 | ||||||||||||
Other expense (income), net |
(333 | ) | 4,969 | (295 | ) | 71 | ||||||||||
Acquisition and transaction costs |
4,453 | — | 6,495 | — | ||||||||||||
Inventory step up, fair value |
— | — | 2,528 | — | ||||||||||||
COVID related expenses |
1,690 | 2,959 | 5,511 | 3,074 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total adjustment |
6,554 | 8,390 | 15,724 | 4,830 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ |
94,872 |
$ |
61,394 |
$ |
185,668 |
$ |
109,944 |
||||||||
|
|
|
|
|
|
|
|
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Revenues, Net of Discounts |
$ | 521,533 | $ | 252,819 | $ | 268,714 | 106 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Cost of Goods Sold |
$ | 135,116 | $ | 60,982 | $ | 74,134 | 122 | % | ||||||||
% of Total Revenues |
26 | % | 24 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Gross Profit |
$ | 386,418 | $ | 191,837 | $ | 194,581 | 101 | % | ||||||||
% of Total Revenues |
74 | % | 76 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Sales and Marketing Expenses |
$ | 119,395 | $ | 59,349 | $ | 60,046 | 101 | % | ||||||||
% of Total Revenues |
23 | % | 23 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
General and Administrative Expenses |
$ | 36,056 | $ | 14,071 | $ | 21,985 | 156 | % | ||||||||
% of Total Revenues |
7 | % | 6 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Depreciation and Amortization Expenses |
$ | 12,600 | $ | 5,079 | $ | 7,521 | 148 | % | ||||||||
% of Total Revenues |
2 | % | 2 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Total Other Income (Expense), Net |
$ | (60,917 | ) | $ | (9,658 | ) | $ | (51,259 | ) | 531 | % | |||||
% of Total Revenues |
(12 | )% | (4 | )% |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Provision for Income Taxes |
$ | 94,451 | $ | 50,586 | $ | 43,865 | 87 | % | ||||||||
Effective Tax Rate |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Net Income and Comprehensive Income |
$ | 62,999 | $ | 53,094 | $ | 9,905 | 19 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Adjusted EBITDA |
$ | 250,952 | $ | 126,409 | $ | 124,543 | 99 | % |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
(dollars in thousands) |
||||||||
Net Income and Comprehensive Income |
$ | 62,999 | $ | 53,094 | ||||
Add (Deduct) Impact of: |
||||||||
Depreciation and Amortization |
12,600 | 5,079 | ||||||
Depreciation included in Cost of Goods Sold |
11,542 | 7,992 | ||||||
Interest Expense, Net |
20,237 | 9,050 | ||||||
Provision for Income Taxes |
94,451 | 50,586 | ||||||
|
|
|
|
|||||
EBITDA |
201,829 | 125,802 | ||||||
|
|
|
|
|||||
Share-Based Compensation |
2,765 | — | ||||||
Other Expense (Income), Net |
40,680 | 607 | ||||||
Acquisition and Transaction Costs |
4,724 | — | ||||||
Inventory Step up, Fair value |
955 | — | ||||||
|
|
|
|
|||||
Total Adjustment |
$ | 187,953 | $ | 73,314 | ||||
|
|
|
|
|||||
Adjusted EBITDA |
$ |
250,952 |
$ |
126,409 |
||||
|
|
|
|
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2019 |
2018 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Revenues, Net of Discounts |
$ | 252,819 | $ | 102,817 | $ | 150,002 | 146 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2019 |
2018 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Cost of Goods Sold |
$ | 60,982 | $ | 22,385 | $ | 38,596 | 172 | % | ||||||||
% of Total Revenues |
24 | % | 22 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2019 |
2018 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Gross Profit |
$ | 191,837 | $ | 80,431 | $ | 111,406 | 139 | % | ||||||||
% of Total Revenues |
76 | % | 78 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2019 |
2018 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Sales and Marketing Expenses |
$ | 59,349 | $ | 25,050 | $ | 34,299 | 137 | % | ||||||||
% of Total Revenues |
23 | % | 24 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2019 |
2018 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
General and Administrative Expenses |
$ | 14,071 | $ | 19,156 | $ | (5,085 | ) | (27 | %) | |||||||
% of Total Revenues |
6 | % | 19 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2019 |
2018 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Depreciation and Amortization Expenses |
$ | 5,079 | $ | 1,138 | $ | 3,941 | 346 | % | ||||||||
% of Total Revenues |
2 | % | 1 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2019 |
2018 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Total Other Income (Expense), Net |
$ | (9,658 | ) | $ | (2,044 | ) | $ | (7,614 | ) | 373 | % | |||||
% of Total Revenues |
(4 | )% | (2 | )% |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2019 |
2018 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Provision for Income Taxes |
$ | 50,586 | $ | 22,151 | $ | 28,435 | 128 | % | ||||||||
Effective Tax Rate |
49 | % | 67 | % |
Year Ended December 31, |
Change Increase / (Decrease) |
|||||||||||||||
2019 |
2018 |
$ |
% |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Net Income and Comprehensive Income |
$ | 53,094 | $ | 10,893 | $ | 42,202 | 387 | % |
Six Months Ended June 30, 2021 |
Year Ended December 31, 2020 |
Year Ended December 31, 2019 |
||||||||||
(unaudited) |
||||||||||||
Cash and cash equivalents |
$ | 289,238 | $ | 146,713 | $ | 91,813 | ||||||
Outstanding debt: |
||||||||||||
Notes payable |
6,000 | 6,000 | 6,000 | |||||||||
Notes payable - related party |
12,000 | 12,011 | 12,903 | |||||||||
Private placement notes |
130,000 | 130,000 | 130,000 | |||||||||
Warrant liability |
— | — | 9,892 | |||||||||
Operating lease liability |
32,964 | 29,604 | 23,143 | |||||||||
Finance lease liability |
44,417 | 38,935 | 19,440 | |||||||||
Construction finance liability |
$ | 90,263 | $ | 82,047 | $ | 22,956 |
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(dollars in thousands) |
||||||||
Net cash provided by operating activities |
$ | 49,194 | $ | 77,671 | ||||
Net cash used in investing activities |
(136,688 | ) | (46,431 | ) | ||||
Net cash provided by financing activities |
230,019 | 27,260 | ||||||
Net increase in cash and cash equivalents |
142,525 | 58,500 | ||||||
Cash and cash equivalents, beginning of period |
146,713 | 91,813 | ||||||
Cash and cash equivalents, end of period |
$ | 289,238 | $ | 150,313 |
Year Ended December 31, |
||||||||||||
2020 |
2019 |
2018 |
||||||||||
(dollars in thousands) |
||||||||||||
Net Cash Provided by Operating Activities |
$ | 99,643 | $ | 19,073 | $ | 23,517 | ||||||
Net Cash Used in Investing Activities |
(174,654 | ) | (94,673 | ) | (51,055 | ) | ||||||
Net Cash Provided by Financing Activities |
129,911 | 142,982 | 50,561 | |||||||||
Net Increase in Cash and Cash Equivalents |
54,900 | 67,383 | 23,023 | |||||||||
Cash and Cash Equivalents, Beginning of Year |
91,813 | 24,430 | 1,407 | |||||||||
Cash and Cash Equivalents, End of Year |
$ | 146,713 | $ | 91,813 | $ | 24,430 |
<1 Year |
1 to 3 Years |
3 to 5 Years |
>5 Years |
Total |
||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||
Accounts payable and accrued liabilities |
$ | 45,579 | $ | — | $ | — | $ | — | $ | 45,579 | ||||||||||
Notes payable |
4,667 | 1,333 | — | — | 6,000 | |||||||||||||||
Notes payable - related party |
12,000 | — | — | — | 12,000 | |||||||||||||||
Private placement notes |
— | — | 130,000 | — | 130,000 | |||||||||||||||
Operating lease liability |
3,141 | 12,196 | 11,241 | 18,577 | 45,155 | |||||||||||||||
Finance lease liability |
4,117 | 15,777 | 14,009 | 28,166 | 62,069 | |||||||||||||||
Construction finance liability |
$ | 12,217 | $ | 38,700 | $ | 27,605 | $ | 167,980 | $ | 246,502 |
<1 Year |
1 to 3 Years |
3 to 5 Years |
>5 Years |
Total |
||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||
Accounts Payable and Accrued Liabilities |
$ | 41,902 | $ | — | $ | — | $ | — | $ | 41,902 | ||||||||||
Notes Payable |
2,000 | 4,000 | — | — | 6,000 | |||||||||||||||
Notes Payable - Related Party |
12,011 | — | — | — | 12,011 | |||||||||||||||
Other Long-Term Liabilities |
— | — | 130,000 | — | 130,000 | |||||||||||||||
Operating Lease Liability |
5,480 | 10,681 | 9,764 | 14,225 | 40,150 | |||||||||||||||
Finance Lease Liability |
6,964 | 12,899 | 11,375 | 24,669 | 55,907 | |||||||||||||||
Construction Finance Liability |
$ | — | $ | — | $ | 61,071 | $ | 20,977 | $ | 82,047 |
Level 1: | Observable inputs based on unadjusted quoted prices in active markets for identical assets or liabilities; | |
Level 2: | Inputs other than quoted prices in active markets, that are observable for the asset or liability, either directly or indirectly; and | |
Level 3: | Unobservable inputs for which there is little or no market data requiring the Company to develop its own assumptions. |
• | Expand Current Cultivation and Production Operations |
• | Expand Current Market Retail Footprint |
• | New Market Expansion |
1. | Preventing the distribution of marijuana to minors; |
2. | Preventing revenue from the sale of marijuana from going to criminal enterprises, gangs and cartels; |
3. | Preventing the diversion of marijuana from states where it is legal under state law in some form to other states; |
4. | Preventing the state-authorized marijuana activity from being used as a cover or pretext for the trafficking of other illegal drugs or other illegal activity; |
5. | Preventing violence and the use of firearms in the cultivation and distribution of marijuana; |
6. | Preventing drugged driving and the exacerbation of other adverse public health consequences associated with marijuana use; |
7. | Preventing the growing of marijuana on public lands and the attendant public safety and environmental dangers posed by marijuana production on public lands; and |
8. | Preventing marijuana possession or use on federal property. |
1. | Continuously monitor our operations for compliance with all licensing requirements as established by the applicable state, county, municipality, town, township, borough, and other political/administrative divisions; |
2. | Ensure that our cannabis related activities adhere to the scope of the licensing obtained (for example: in the states where cannabis is permitted only for adult-use, the products are only sold to individuals who meet the requisite age requirements); |
3. | Implement policies and procedures to prevent the distribution of our cannabis products to minors; |
4. | Implement policies and procedures in place to avoid the distribution of the proceeds from our operations to criminal enterprises, gangs or cartels; |
5. | Implement an inventory tracking system and necessary procedures to reliably track inventory and prevent the diversion of cannabis or cannabis products into those states where cannabis is not permitted by state law, or across any state lines in general; |
6. | Monitor the operations at our facilities so that our state-authorized cannabis business activity is not used as a cover or pretense for trafficking of other illegal drugs or engaging in any other illegal activity; and |
7. | Implement quality controls so that our products comply with applicable regulations and contain necessary disclaimers about the contents of the products to avoid adverse public health consequences from cannabis use and discourage impaired driving. |
1. | Verifying with the appropriate state authorities whether the business is duly licensed and registered; |
2. | Reviewing the license application (and related documentation) submitted by the business for obtaining a state license to operate its marijuana-related business; |
3. | Requesting available information about the business and related parties from state licensing and enforcement authorities; |
4. | Developing an understanding of the normal and expected activity for the business, including the types of products to be sold and the type of customers to be served (e.g., medical versus adult-use customers); |
5. | Ongoing monitoring of publicly available sources for adverse information about the business and related parties; |
6. | Ongoing monitoring for suspicious activity, including for any of the red flags described in the FinCEN Guidance; and |
7. | Refreshing information obtained as part of customer due diligence on a periodic basis and commensurate with the risk. |
Holding Entity |
Permit/ License |
City |
Expiration/Renewal Date (if applicable) (MM/DD/YY) |
Description | ||||
Trulieve, Inc. |
Medical Marijuana Treatment Center |
Statewide | 07/24/22 | Cultivation, Processing/ Manufacturing, Dispensary, Transport |
Holding Entity |
Permit/ License |
City |
Expiration/Renewal Date (if applicable) (MM/DD/YY) |
Description | ||||
Life Essence |
Provisional MTC License | Holyoke, MA | 11/18/21 | Dispensary Cultivation/ Product Manufacturing Dispensary | ||||
Life Essence |
Final MTC License | Northampton, MA Holyoke, MA |
11/18/21 | Dispensary Cultivation/ Product Manufacturing Dispensary | ||||
Life Essence |
Provisional MTC License | Cambridge, MA Holyoke, MA |
11/18/21 | Dispensary Cultivation/ Product Manufacturing Dispensary |
• | A warning that marijuana has not been analyzed or approved by the FDA, that there is limited information on side effects, that there may be health risks associated with using marijuana, and that it should be kept away from children; |
• | A warning that when under the influence of marijuana, driving is prohibited and machinery should not be operated; |
• | Information to assist in the selection of marijuana, describing the potential differing effects of various strains of marijuana, as well as various forms and routes of administration; |
• | Materials offered to consumers to enable them to track the strains used and their associated effects; |
• | Information describing proper dosage and titration for different routes of administration, with an emphasis on using the smallest amount possible to achieve the desired effect; |
• | A discussion of tolerance, dependence, and withdrawal; |
• | Facts regarding substance abuse signs and symptoms, as well as referral information for substance abuse treatment programs; |
• | A statement that consumers may not sell marijuana to any other individual; |
• | Information regarding penalties for possession or distribution of marijuana in violation of Massachusetts law; and |
• | Any other information required by the CCC. |
• | Positively identifying and limiting access to individuals 21 years of age or older who are seeking access to the Marijuana Establishment or to whom marijuana products are being transported; |
• | Adopting procedures to prevent loitering and ensure that only individuals engaging in activity expressly or by necessary implication are allowed to remain on the premises; |
• | Proper disposal of marijuana in accordance with applicable regulations; |
• | Securing all entrances to the Marijuana Establishment to prevent unauthorized access; |
• | Establishing limited access areas which shall be accessible only to specifically authorized personnel limited to include only the minimum number of employees essential for efficient operation; |
• | Storing all finished marijuana products in a secure, locked safe or vault in such a manner as to prevent diversion, theft or loss; |
• | Keeping all safes, vaults, and any other equipment or areas used for the production, cultivation, harvesting, processing or storage, including prior to disposal, of marijuana or marijuana products securely locked and protected from entry, except for the actual time required to remove or replace marijuana; |
• | Keeping all locks and security equipment in good working order; |
• | Prohibiting keys, if any, from being left in the locks or stored or placed in a location accessible to persons other than specifically authorized personnel; |
• | Prohibiting accessibility of security measures, such as combination numbers, passwords or electronic or biometric security systems, to persons other than specifically authorized personnel; |
• | Ensuring that the outside perimeter of the marijuana establishment is sufficiently lit to facilitate surveillance, where applicable; |
• | Ensuring that all marijuana products are kept out of plain sight and are not visible from a public place, outside of the marijuana establishment, without the use of binoculars, optical aids or aircraft; |
• | Developing emergency policies and procedures for securing all product following any instance of diversion, theft or loss of marijuana, and conduct an assessment to determine whether additional safeguards are necessary; |
• | Establishing procedures for safe cash handling and cash transportation to financial institutions to prevent theft, loss and associated risks to the safety of employees, customers and the general public; |
• | Sharing the Marijuana Establishment’s floor plan or layout of the facility with law enforcement authorities, and in a manner and scope as required by the municipality and identifying when the use of flammable or combustible solvents, chemicals or other materials are in use at the Marijuana Establishment; |
• | Sharing the Marijuana Establishment’s security plan and procedures with law enforcement authorities, including police and fire services departments, in the municipality where the Marijuana Establishment is located and periodically updating law enforcement authorities, police and fire services departments, if the plans or procedures are modified in a material way; and |
• | Marijuana must be stored in special limited access areas, and alarm systems must meet certain technical requirements, including the ability to record footage to be retained for at least 90 days. |
Holding Entity |
Permit/ License |
City |
Expiration/Renewal Date (if applicable) (MM/DD/YY) |
Description | ||||
Life Essence |
Final License | Northampton, MA | 06/19/22 | Dispensary | ||||
Life Essence |
Provisional License | Framingham, MA | 07/20/22 | Dispensary | ||||
Life Essence |
Final License | Worcester, MA | 05/13/22 | Dispensary | ||||
Life Essence |
Final License | Holyoke, MA | 06/19/22 | Cultivation | ||||
Life Essence |
Final License | Holyoke, MA | 06/19/22 | Product Manufacturing |
• | permitting Marijuana “Courier” Licensees to deliver directly to consumers from the premises of licensed marijuana retailer establishments and Marijuana Delivery Operators to purchase wholesale marijuana products directly from marijuana cultivation and product manufacturer establishments and deliver the products directly to consumers from the Delivery Operator’s warehouse location. Both Marijuana Courier and Marijuana Delivery Operator Licensees are reserved for at least 36 months for companies majority-owned and controlled by certain classes of certified Economic Empowerment or Social Equity applicants, for which Trulieve does not quality; |
• | permitting Personal Caregivers to be registered to care for more than one – and up to five – Registered Qualifying Patients at one time; and |
• | permitting non-Massachusetts residents receiving end-of-life |
Holding Entity |
Permit/ License |
City |
Expiration/Renewal Date (if applicable) (MM/DD/YY) |
Description | ||||
Leef Industries, LLC |
Adult-Use Retailer |
Palm Springs, CA | 11/08/21 | Dispensary |
Holding Entity |
Permit/ License |
City |
Expiration/Renewal Date (if applicable) (MM/DD/YY) |
Description | ||||
Trulieve Bristol Inc. |
Medical Marijuana Dispensary Facility License |
Bristol | 04/15/22 | Dispensary |
• | A DF may acquire marijuana from a producer; |
• | A DF may dispense and sell marijuana to a qualifying patient or primary caregiver registered to their facility and who is registered with the DCP; |
• | A DF may dispense or sell to a research program subject pursuant to the protocols of a research program approved by the Commissioner; |
• | A DF may transfer, distribute, deliver, transport, or sell to a research program employee pursuant to the protocols of a research program approved by the Commissioner; |
• | A DF may transfer, distribute, deliver or transport to a hospice or other inpatient care facility licensed by the Department of Public Health that has a protocol for handling and distributing marijuana that has been approved by the DCP; and |
• | A DF may transfer, distribute, deliver or transport marijuana to an approved laboratory. |
• | Not maintain marijuana in excess of the quantity required for normal, efficient operation; |
• | Store all marijuana in an approved safe or approved vault and in such a manner as to prevent diversion, theft or loss; |
• | Maintain all marijuana in a secure area or location accessible only to specifically authorized employees, which shall include only the minimum number of employees essential for efficient operation; |
• | Keep all approved safes and approved vaults securely locked and protected from entry, except for the actual time required to remove or replace marijuana; |
• | Keep all locks and security equipment in good working order; |
• | Keep the dispensary department securely locked and protected from entry by unauthorized employees; and |
• | Post a sign at all entry ways into any area of the DF containing marijuana stating, “Do Not Enter—Limited Access Area—Access Limited to Authorized Employees Only.” All deliveries must be carried out under the direct supervision of a pharmacist licensed as a dispensary, who must be present to accept the delivery. Upon delivery, the marijuana must immediately be placed in an approved safe or approved vault within the dispensary. |
Holding Entity |
Permit/ License |
City |
Expiration/Renewal Date (if applicable) (MM/DD/YY) |
Description | ||||
PurePenn LLC |
GP-5016-17 |
McKeesport, PA | 06/20/22 | Grower/Processor | ||||
Keystone Relief Centers, LLC |
D-5050-17 |
Zelienople, PA | 06/29/22 | Dispensary | ||||
Keystone Relief Centers, LLC |
D-5050-17 |
Pittsburgh, PA | 06/29/22 | Dispensary | ||||
Keystone Relief Centers, LLC |
D-5050-17 |
Washington, PA | 06/29/22 | Dispensary | ||||
Chamounix Ventures, LLC |
D-1067-17 |
King of Prussia, PA | 06/29/22 | Dispensary | ||||
Chamounix Ventures, LLC |
D-1067-17 |
Devon, PA | 06/29/22 | Dispensary | ||||
Chamounix Ventures, LLC |
D-1067-17 |
Philadelphia, PA | 06/29/22 | Dispensary |
Holding Entity |
Permit/ License |
City |
Expiration/Renewal Date (if applicable) (MM/DD/YY) |
Description | ||||
Trulieve WV, Inc. |
P060009 | Huntington | 11/13/21 | Medical Cannabis Processor | ||||
Trulieve WV, Inc. |
D490079 | Buckhannon | 01/28/22 | Medical Cannabis Dispensary | ||||
Trulieve WV, Inc. |
D310080 | Morgantown | 01/28/22 | Medical Cannabis Dispensary | ||||
Trulieve WV, Inc. |
D200078 | Charleston | 01/28/22 | Medical Cannabis Dispensary | ||||
Trulieve WV, Inc. |
D210081 | Weston | 01/28/22 | Medical Cannabis Dispensary | ||||
Mountaineer Holding, LLC |
D200040 | Belle | 01/28/22 | Medical Cannabis Dispensary | ||||
Mountaineer Holding, LLC |
D540041 | Vienna | 01/28/22 | Medical Cannabis Dispensary | ||||
Mountaineer Holding, LLC |
G20004 | Lesage | 10/01/22 | Medical Cannabis Grower |
• | to establish requirements related to quality control, security, and oversight of production. In particular, licensees will be required to establish security plans that include 24/7 monitoring and intrusion detection, recording and video storage systems, and licensed security personnel. |
• | to establish requirements related to secured transportation of low-THC oil products and tracking of deliveries. |
• | to prohibit pesticides in production, except for pesticides certified as organic by the Organic Materials Review Institute or a similar standards organization. |
• | to establish requirements related to testing for purity and dosage levels, and to ensure that product labels accurately reflect product content. |
• | to establish requirements for a track and trace system. In specific, the track and trace system will be operated by a GA Commission-approved vendor that licensees will be required to use. The system will need to be capable of tracking plants, products, and registered patient purchase totals, as well as waste, transfers, conversions, sales, and returns. It will also need to be able to track plants, low-THC oil, and products throughout the entire chain of custody, as well as monitor inventory and prevent theft, loss, and diversion. The track and trace system will provide real-time data to the GA Commission related to total low-THC oil daily sales, the total number of marijuana plants currently in production, and numbers of plants destroyed or disposed of. |
• | to require licensees to collect and report data. |
• | to regulate marketing and signage related to low-THC oil, including prohibiting the direct advertisement of low-THC oil to registered patients or the public. |
• | to prohibit cultivation, processing, and dispensing facilities within 3,000 feet of schools, early care and education programs, and places of worship. |
Management: |
8 | |||
Cultivation: |
2,727 | |||
Production |
438 | |||
Retail: |
3,702 | |||
Call Center: |
201 | |||
Transportation: |
41 | |||
Support: |
326 | |||
Total: |
7,443 |
State |
Nature of Operations |
Commencement Periods | ||
Arizona – 15 locations |
Retail Dispensary | September 2013 – September 2020 | ||
California – 4 locations |
Retail Dispensary | December 2018 – October 2019 | ||
Florida – 6 locations |
Retail Dispensary | February 2019 – July 2019 | ||
Maryland – 3 locations |
Retail Dispensary | September 2018 – December 2019 | ||
North Dakota – 2 locations* |
Retail Dispensary | July 2019 – August 2019 | ||
Pennsylvania – 8 locations |
Retail Dispensary | September 2018 – October 2020 | ||
Arizona |
Greenhouse/Outdoor Grow/ Processing Lab | July 2015 – February 2020 | ||
Colorado – 1 location |
Processing | October 2020 | ||
Florida |
Cultivation/Processing | February 2019 – December 2019 | ||
Maryland |
Cultivation/Processing | September 2017 – July 2019 | ||
Nevada |
Cultivation/Processing | August 2020 | ||
Pennsylvania |
Cultivation/Processing | March 2020 | ||
Utah |
Cultivation/Processing | October 2020 |
* | On February 19, 2021, Harvest divested the two retail dispensary locations located in North Dakota for an immaterial amount of cash. |
i. | Cultivation : Harvest grows cannabis in outdoor, indoor and greenhouse facilities. Harvest’s expertise in growing enables Harvest to produce award-winning and proprietary strains in a cost-effective manner. Harvest sells its products in its dispensaries and to third parties where lawful. |
ii. | Processing : Harvest converts cannabis biomass into formulated oil, using a variety of extraction techniques. Harvest uses some of this oil to produce consumer products such as vaporizer cartridges and edibles, and Harvest sells the remaining oil to third parties. |
iii. | Retail Dispensaries : Harvest operates retail dispensaries that sell proprietary and third-party cannabis products to patients and customers. |
i. | Low Cost : Harvest continually seeks ways to optimize its growing processes and contain expenses. By having control over its own cultivation, Harvest can reduce input costs and optimize its operating margins. |
ii. | Product Availability : Control over its growing facilities allows Harvest to manage its supply chain, which Harvest believes ensures proper product mix in its retail stores to meet evolving demand. |
iii. | Optimizing Manufacturing : The cultivation of dried flower can act as an input to the manufacturing of derivative extract product. By controlling the costs, strain, and quality of cultivated cannabis, Harvest can optimize the production of higher-priced, higher-margin extracted oils and finished consumer packaged goods. |
iv. | Quality Assurance : Quality and safety of cannabis products is of utmost importance to the consumer. Strict monitoring of growing processes greatly reduces the risk of product testing failures. Moreover, higher quality product can demand higher retail pricing, which, in turn, will drive higher margins. |
Arizona: |
• 10,000 square foot processing facility located in Flagstaff, Arizona • cultivation operation with approximately 37,372 square foot greenhouse facility and approximately 3.3 acres of secure outdoor cultivation located on a 37-acre parcel of land in Camp Verde, AZ• 9,234 square foot indoor cultivation facility in El Mirage, Arizona • cultivation operation with approximately 70,000 square foot greenhouse facility and 25 acres of land zoned for outdoor cannabis cultivation on a 322-acre property in Willcox, Arizona• 58,890 square foot indoor cultivation and processing facility located in Phoenix, Arizona | |
Colorado: |
• 14,139 square foot processing facility located in Denver, Colorado | |
Florida: |
• 37,500 square foot greenhouse facility in Gainesville, Florida • 292,000 square foot indoor cultivation and processing facility in Alachua, Florida | |
Maryland: |
• facility with 101,750 square foot indoor cultivation, 8,400 square foot processing facility and 12,000 square foot greenhouse located in Hancock, Maryland | |
Nevada: |
• 32,000 square foot production and cultivation facility located in Cheyenne, Nevada, a Las Vegas suburb | |
Pennsylvania: |
• 46,800 square foot indoor cultivation and processing facility in Reading, Pennsylvania | |
Utah |
• 5,000 square foot indoor cultivation and processing facility in Ogden, Utah |
i. | Inhalable : flower, dabbable concentrates (e.g., budder, wax, crumble, shatter, live resin, sauce, terpene sugar), pre-filled vaporizer pens and cartridges. |
ii. | Ingestible : capsules, tinctures, and cannabis product edibles including chocolates, gummies, mints, fruit chews and dissolvable mouth strips. |
• | Avenue |
• | CBX SCIENCES |
• | EVOLAB |
• | ALCHEMY |
• | CHROMA |
• | CO 2 LORSwith all-natural fruit terpenes to create a flavored vape. |
• | GOODSUN |
• | MODERN FLOWER |
• | ROLL ONE value, all-natural cannabis flower. |
State |
Nature of Operations |
Commencement Periods | ||
Arizona - 15 locations | Retail Dispensary | September 2013 - September 2020 | ||
California - 4 locations | Retail Dispensary | December 2018 - October 2019 | ||
Florida - 10 locations | Retail Dispensary | February 2019 - June 2021 | ||
Maryland - 3 locations | Retail Dispensary | September 2018 - December 2019 | ||
Pennsylvania - 10 locations | Retail Dispensary | September 2018 - May 2021 | ||
Arizona | Greenhouse/Outdoor Grow/Processing Lab | July 2015 - February 2020 | ||
Colorado - 1 location | Processing | October 2020 | ||
Florida | Cultivation/Processing | February 2019 - December 2019 | ||
Maryland | Cultivation/Processing | September 2017 - July 2019 | ||
Nevada | Cultivation/Processing | August 2020 | ||
Pennsylvania | Cultivation/Processing | March 2020 | ||
Utah (1) |
Indoor Grow | October 2020 |
(1) | On July 14, 2021, Harvest divested the indoor grow location located in Ogden, Utah for an immaterial amount of cash. |
(In thousands, except per share data) |
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Total Revenues |
$ | 102,463 | $ | 55,661 | $ | 191,289 | $ | 99,896 | ||||||||
Less Cost of Goods Sold |
50,201 | 32,246 | 91,109 | 58,332 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Gross Profit |
$ | 52,262 | $ | 23,415 | $ | 100,180 | $ | 41,564 | ||||||||
Total Expenses |
$ | 40,933 | $ | 32,389 | $ | 75,498 | $ | 75,558 | ||||||||
Other Expense, Net |
$ | (21,770 | ) | $ | (14,634 | ) | $ | (51,610 | ) | $ | (908 | ) | ||||
Net Loss Attributable to Harvest |
$ | (19,505 | ) | $ | (27,574 | ) | $ | (42,627 | ) | $ | (42,958 | ) | ||||
Loss Per Share |
$ | (0.05 | ) | $ | (0.08 | ) | $ | (0.10 | ) | $ | (0.13 | ) | ||||
Adjusted EBITDA (non-GAAP) |
$ | 28,022 | $ | (395 | ) | $ | 54,938 | $ | (5,203 | ) |
Three months ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||
2021 |
2020 |
Increase/ (Decrease) |
2021 |
2020 |
Increase/ (Decrease) |
|||||||||||||||||||
Retail revenue |
83 | % | 76 | % | 7 | % | 85 | % | 72 | % | 13 | % | ||||||||||||
Wholesale revenue |
14 | % | 13 | % | 1 | % | 12 | % | 13 | % | (1 | )% | ||||||||||||
Licensing and other revenue |
3 | % | 11 | % | (8 | )% | 3 | % | 14 | % | (12 | )% | ||||||||||||
Retail gross margin |
50 | % | 49 | % | 1 | % | 52 | % | 49 | % | 3 | % | ||||||||||||
Wholesale gross margin |
52 | % | 30 | % | 22 | % | 48 | % | 30 | % | 19 | % | ||||||||||||
Licensing and other gross margin |
73 | % | 9 | % | 63 | % | 77 | % | 15 | % | 62 | % |
(In thousands) |
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Salaries and benefits |
$ | 14,202 | $ | 12,495 | $ | 26,655 | $ | 26,180 | ||||||||
Rent and occupancy |
6,236 | 7,926 | 11,584 | 13,114 | ||||||||||||
Professional and legal fees |
8,391 | 3,720 | 12,935 | 8,055 | ||||||||||||
Licensing and administration |
3,495 | 2,547 | 6,785 | 4,897 | ||||||||||||
Travel and entertainment |
285 | 212 | 401 | 814 | ||||||||||||
Supplies and testing |
718 | 240 | 1,243 | 499 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total general and administrative expenses |
$ |
33,327 |
$ |
27,140 |
$ |
59,603 |
$ |
53,559 |
||||||||
Sales and marketing |
1,224 | 1,248 | 2,122 | 2,524 | ||||||||||||
Share-based compensation |
3,741 | 3,276 | 8,603 | 17,080 | ||||||||||||
Depreciation and amortization |
2,641 | 725 | 5,170 | 2,395 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expenses |
$ |
40,933 |
$ |
32,389 |
$ |
75,498 |
$ |
75,558 |
||||||||
|
|
|
|
|
|
|
|
• | $4.7 million increase in professional fees related to mergers and acquisitions and other legal expenses |
• | $1.9 million increase in depreciation and amortization primarily driven by new store openings |
• | $1.7 million increase in salaries and benefits due to adjustments recorded to reflect anticipated higher attainment on our bonus plan and increased employee count |
1. |
$8.5 million decrease in share-based compensation expense primarily due to a $10.0 million charge for 2.4 million options surrendered by certain executives and redistributed by Harvest in 2020 and fewer options issued in 2021, partially offset by a $0.9 million charge for 0.6 million options surrendered by certain executives by Harvest in 2021 and fewer cancellations |
2. |
$4.9 million increase in professional fees related to mergers and acquisitions and other legal expenses |
3. |
$2.8 million increase in depreciation and amortization attributed to new store openings, Willcox, Arizona cultivation sites, and other capital improvements |
4. |
$1.9 million increase in licensing and administration due to overall growth in Harvest |
• | $6.9 million fair value adjustment to increase the warrant liability - see Note 14 to Harvest’s unaudited condensed financial statements included elsewhere in this prospectus |
• | $4.5 million adjustment for fair value contingent consideration - see Note 16 to Harvest’s unaudited condensed financial statements included elsewhere in this prospectus |
• | $2.8 million decrease in loss on sales due to the sale of ICG to Hightimes that occurred in the prior year |
• | $2.4 million decrease in contract asset impairments |
• | $38.2 million fair value adjustment to increase the warrant liability |
• | $8.5 million decrease in other income due to the prior year having a $12.6 million gain on a payment of contingent consideration due to former CBx owners partially offset by a $3.6 million loss to record a contingent liability related to the separation agreement between Harvest and a former executive officer and director |
• | $4.2 million increase in interest expense due to a decrease in interest income primarily driven by a $56.3 million decrease in notes receivable, as well as an increase in non-cash interest expense for the amortization of debt issuance costs and debt discounts, including discounts for warrants issued with debt |
(In thousands) |
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Net loss (GAAP) before non-controlling interest |
$ | (19,229 | ) | $ | (25,645 | ) | $ | (42,197 | ) | $ | (41,117 | ) | ||||
Add (deduct) impact of: |
||||||||||||||||
Net interest and other financing costs (1) |
9,184 | 9,390 | 17,905 | 14,106 | ||||||||||||
Income tax |
6,834 | 1,132 | 13,315 | 4,926 | ||||||||||||
Amortization and depreciation (2) |
3,532 | 1,803 | 7,051 | 4,257 | ||||||||||||
(Gain) loss on sale of assets |
21 | 2,783 | (1,774 | ) | 364 | |||||||||||
Fair value adjustment of liability |
8,353 | 1,497 | 32,787 | (5,448 | ) | |||||||||||
Fair value of contingent consideration |
4,500 | — | 4,500 | — | ||||||||||||
Other (income) expense (3) |
(269 | ) | (1,205 | ) | (1,773 | ) | (10,255 | ) | ||||||||
Foreign currency (gain) loss |
(17 | ) | (30 | ) | (29 | ) | 108 | |||||||||
Share-based compensation expense |
3,741 | 3,276 | 8,603 | 17,080 | ||||||||||||
Contract asset impairment |
— | 2,420 | — | 2,420 | ||||||||||||
Discontinued operations, net of tax |
1,954 | 905 | 1,954 | 1,289 | ||||||||||||
Other expansion expenses (pre-open) (4) |
3,371 | 2,323 | 6,543 | 5,664 | ||||||||||||
Transaction & other special charges |
6,047 | 956 | 8,053 | 1,403 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA (non-GAAP) (5) |
$ |
28,022 |
$ |
(395 |
) |
$ |
54,938 |
$ |
(5,203 |
) | ||||||
|
|
|
|
|
|
|
|
(1) | Includes less than $0.1 million and $0.2 million of interest reported in cost of sales for the three months ended June 30, 2021 and 2020, respectively. Includes less than $0.1 million and $0.4 million for the six months ended June 30, 2021 and 2020, respectively. |
(2) | Includes $1.1 million and $0.9 million of depreciation reported in cost of sales for the three months ended June 30, 2021 and 2020, respectively. Includes $1.9 million of depreciation reported in cost of sales for both the six months ended June 30, 2021 and 2020, respectively. |
(3) | Primarily represents gains and losses associated with settlements of contingent consideration, litigation, and other non-recurring charges. |
(4) | These are set-up costs to prepare a location for its intended use. Harvest adjusts for this amount because it believes these expenses are not indicative of ongoing operations; therefore, this adjustment enhances comparability to prior periods. |
(5) | Adjusted EBITDA is a financial measure used by management that is not defined by U.S. GAAP and may not be comparable to similar measures presented by other companies. See discussion above for a definition of our adjusted EBITDA non-GAAP financial measure and reconciliation to the most directly comparable U.S. GAAP measure. |
(in thousands) |
Six Months Ended June 30, |
|||||||
2021 |
2020 |
|||||||
Net cash provided by (used in): |
||||||||
Operating activities |
$ | (14,167 | ) | $ | (21,219 | ) | ||
Investing activities |
(5,523 | ) | (30,565 | ) | ||||
Financing activities |
11,157 | 91,316 | ||||||
|
|
|
|
|||||
Net increase/(decrease) in cash and cash equivalents |
(8,533 | ) | 39,532 | |||||
Cash, cash equivalents, and restricted cash, beginning of period |
82,597 | 30,685 | ||||||
|
|
|
|
|||||
Cash, cash equivalents, and restricted cash, end of period |
$ |
74,064 |
$ |
69,668 |
||||
|
|
|
|
• | $42.2 million net loss before non-controlling interest |
• | $58.2 million net add-back of non-cash income statement items |
• | $30.2 million net change in operating assets and liabilities |
• | $41.1 million net loss before non-controlling interest |
• | $8.9 million net add-back of non-cash income statement items |
• | $10.4 million net change in operating assets and liabilities |
State |
Nature of Operations |
Commencement Periods | ||
Arizona – 15 locations | Retail Dispensary | September 2013 – September 2020 California – 4 | ||
locations | Retail Dispensary | December 2018 – October 2019 Florida – 6 locations | ||
Retail Dispensary | February 2019 – July 2019 Maryland – 3 locations | |||
Retail Dispensary | September 2018 – December 2019 North Dakota – 2 | |||
locations* | Retail Dispensary | July 2019 – August 2019 Pennsylvania – 8 locations | ||
Retail Dispensary | September 2018 – October 2020 | |||
Arizona | Greenhouse/Outdoor Grow/Processing Lab | July 2015 – February 2020 | ||
Colorado – 1 location | Processing | October 2020 | ||
Florida | Cultivation/Processing | February 2019 – December 2019 | ||
Maryland | Cultivation/Processing | September 2017 – July 2019 | ||
Nevada | Cultivation/Processing | August 2020 | ||
Pennsylvania | Cultivation/Processing | March 2020 | ||
Utah | Cultivation/Processing | October 2020 |
* | On February 19, 2021, Harvest divested the two retail dispensary locations located in North Dakota for an immaterial amount of cash. |
For the Year Ended |
December 31, |
|||||||
(in thousands, except per share data) |
2020 |
2019 |
||||||
Total Revenues |
$ | 231,460 | $ | 116,780 | ||||
Less Cost of Goods Sold |
129,873 | 75,636 | ||||||
|
|
|
|
|||||
Total Gross Profit |
$ | 101,587 | $ | 41,144 | ||||
Less Total Expenses |
$ | 135,642 | $ | 154,935 | ||||
Less Other Expense |
$ | (20,595 | ) | $ | (50,699 | ) | ||
Net Loss Attributable to Harvest |
$ | (59,630 | ) | $ | (166,735 | ) | ||
Loss Per Share |
$ | (0.16 | ) | $ | (0.59 | ) | ||
Adjusted EBITDA (non-GAAP) |
$ | 15,344 | $ | (43,711 | ) |
• | $46.7 million of the increase due to the full year benefit in 2020 of the opening of 16 new stores during 2019 in Arizona, California, Florida, North Dakota and Pennsylvania; |
• | $23.6 million of the increase due to the full year benefit in 2020 of the acquisition of five new stores during 2019 in Arizona, California and Maryland; |
• | $14.1 million of the increase due to same store sales from ten locations in Arizona, Florida and Maryland; |
• | $12.9 million of the increase due to the acquisition of three new stores during 2020 in Arizona and |
• | $6.7 million of the increase due to the opening of five new stores during 2020 in Arizona, Arkansas and Pennsylvania. |
For the Year Ended December 31, |
||||||||||||
2020 |
2019 |
Increase/ (Decrease) |
||||||||||
Retail revenue |
74 | % | 57 | % | 16 | % | ||||||
Wholesale revenue |
14 | % | 24 | % | (9 | )% | ||||||
Licensing and other revenue |
12 | % | 19 | % | (7 | )% | ||||||
Retail gross margin |
49 | % | 41 | % | 9 | % | ||||||
Wholesale gross margin |
40 | % | 20 | % | 20 | % | ||||||
Licensing and other gross margin |
16 | % | 38 | % | (23 | )% |
(in thousands) |
For the Year Ended December 31, |
|||||||
2020 |
2019 |
|||||||
Salaries and benefits |
$ | 48,304 | $ | 44,250 | ||||
Rent and occupancy |
20,352 | 14,909 | ||||||
Professional fees |
17,097 | 31,835 | ||||||
Licensing and administration |
11,520 | 9,561 | ||||||
Travel and entertainment |
1,171 | 3,806 | ||||||
Other |
1,159 | 1,605 | ||||||
|
|
|
|
|||||
Total general and administrative expenses |
$ |
99,603 |
$ |
105,966 |
||||
Sales and marketing |
4,960 | 8,937 | ||||||
Share-based compensation |
22,495 | 17,695 | ||||||
Depreciation and amortization |
7,920 | 5,360 | ||||||
Fixed and intangible asset impairments |
664 | 16,977 | ||||||
|
|
|
|
|||||
Total expenses |
$ |
135,642 |
$ |
154,935 |
||||
|
|
|
|
• | A $16.3 million decrease in fixed asset and intangible impairments that was due to only having a $0.7 million fixed asset impairment in 2020, compared to $17.0 million of impairment in 2019. The $17.0 million of impairments primarily comprised of $7.8 million fixed assets impairments which included $5.0 million for land, building and improvements Harvest planned to use for the cultivation and production of cannabis in Pennsylvania that was abandoned following the PDOH’s denial of the renewal of a grower/processor permit required to operate that facility. The impairment was based on a probability weighted estimate of the cash recoveries. The remaining impairments were for machinery and equipment that was purchased in anticipation of rapid growth, but which no longer has a use and represents a probability weighted cash recovery estimate based on sales price less costs to sell. The remainder of the $17.0 million impairments was attributable to $9.2 million in intangible asset impairments primarily related to $4.9 million recognized for the AGRiMED license that was denied |
renewal by the Commonwealth of Pennsylvania. $2.4 million was recognized for the Cannabis License acquired in connection with the Falcon acquisition that Harvest no longer is pursuing. Both of the aforementioned impairments were estimated based on a probability weighted cash or asset collection scenario. Harvest also impaired $1.9 million related to a contract it entered into to access a CBD product distribution network that it no longer wanted to pursue and would recognize no future benefit from. |
• | A $6.4 million decrease in general and administrative expenses that was comprised primarily of a $14.7 million decrease in professional fees due to using fewer third parties and absorbing the responsibilities internally. The decrease in professional fees was partially offset by a $5.4 million increase in rent and occupancy costs due to the increased number of operating locations and short term rent paid for locations retained to apply for licenses for additional locations and a $4.6 million increase in salaries and benefits. |
• | A decrease of $34.4 million in contract asset impairments due to estimated credit losses, primarily attributed to $30.1 of estimated credit losses recognized in 2019 in relation to the Falcon note receivable balances; |
• | An increase of $14.1 million in gain on sale of assets, primarily attributed to a $18.3 million gain from the divestiture of Arkansas retail and cultivation assets and $11.9 million from the deconsolidation of two Ohio entities, partially offset by the $13.3 million loss on the sale of ICG to Hightimes; |
• | An increase of $12.6 million in other income as a result of a gain on a fair value adjustment to contingent consideration consisting of a revenue earn-out categorized as a liability and |
• | An increase of $8.0 million non-cash in other income due to gains on legal settlements primarily due to $6.2 million from settling the Devine Lawsuit and $1.8 million from settling the Washington Litigation. |
(in thousands) |
For the Year Ended December 31, |
|||||||
2020 |
2019 |
|||||||
Net loss (GAAP) before non-controlling interest |
$ | (59,578 | ) | $ | (168,814 | ) | ||
Add (deduct) impact of: |
||||||||
Net interest and other financing costs (1) |
39,013 | 10,198 | ||||||
Income tax |
3,650 | 3,756 | ||||||
Amortization and depreciation (2) |
11,290 | 7,754 | ||||||
Fixed and intangible asset impairments |
664 | 16,977 | ||||||
(Gain) loss on sale of assets |
(11,752 | ) | 2,313 | |||||
Fair value adjustment of liability |
10,125 | (5,482 | ) | |||||
Other (income) expense (3) |
(17,185 | ) | 8,286 | |||||
Foreign currency (gain) loss |
63 | 970 | ||||||
Share-based compensation expense |
22,495 | 17,695 | ||||||
Contract asset (recovery) impairment |
732 | 35,098 | ||||||
Discontinued operations, net of tax |
1,278 | 568 | ||||||
Other expansion expenses (pre-open) (4) |
12,719 | 9,770 | ||||||
RTO Transaction & other special charges |
1,830 | 17,200 | ||||||
|
|
|
|
|||||
Adjusted EBITDA (non-GAAP) (5) |
$ | 15,344 | $ | (43,711 | ) | |||
|
|
|
|
(1) |
Includes $71, $164, $401, and $684 of interest reported in cost of sales. |
(2) |
Includes $810, $879, $3,370, and $2,394 of depreciation reported in cost of sales. |
(3) |
Primarily represents gains and losses associated with settlements of contingent consideration, litigation, and other non-recurring charges. |
(4) |
These are set-up costs to prepare a location for its intended use. Harvest adjusts for this amount because it believes these expenses are not indicative of ongoing operations; therefore, this adjustment enhances comparability to prior periods. |
(5) |
Adjusted EBITDA is a financial measure used by management that is not defined by U.S. GAAP and may not be comparable to similar measures presented by other companies. See discussion above for a definition of Harvest’s adjusted EBITDA non-GAAP financial measure and reconciliation to the most directly comparable U.S. GAAP measure. |
(in thousands) |
For the years ended December 31, |
|||||||
2020 |
2019 |
|||||||
Net cash provided by (used in): |
||||||||
Operating activities |
$ | (31,549 | ) | $ | (104,980 | ) | ||
Investing activities |
(25,552 | ) | (257,548 | ) | ||||
Financing activities |
109,013 | 193,330 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
51,912 | (169,198 | ) | |||||
Cash, cash equivalents and restricted cash, beginning of period |
30,685 | 199,883 | ||||||
|
|
|
|
|||||
Cash, cash equivalents and restricted cash, end of period |
$ | 82,597 | $ | 30,685 | ||||
|
|
|
|
• | the contract has an identified asset; |
• | Harvest has the right to obtain substantially all economic benefits from the asset and |
• | Harvest has the right to direct the use of the underlying asset. |
Name |
Age |
Position(s) | ||||
Executive Officers |
||||||
Kim Rivers |
43 | Chair, President and Chief Executive Officer | ||||
Alex D’Amico |
46 | Chief Financial Officer | ||||
Eric Powers |
52 | Chief Legal Officer and Corporate Secretary | ||||
Timothy Morey |
58 | Chief Sales Officer | ||||
Kyle Landrum |
35 | Chief Production Officer | ||||
Directors |
||||||
Giannella Alvarez |
61 | Director | ||||
Thad Beshears |
47 | Director | ||||
Peter Healy |
69 | Director | ||||
Richard May |
44 | Director | ||||
Thomas Millner |
67 | Director | ||||
Jane Morreau. |
62 | Director | ||||
Susan Thronson |
60 | Director |
• | the integrity of our consolidated financial statements and accounting and financial processes and the audits of our consolidated financial statements; |
• | our compliance with legal and regulatory requirements; |
• | our external auditors’ qualifications and independence; |
• | the work and performance of our financial management and our external auditors; and |
• | our system of disclosure controls and procedures and system of internal controls regarding finance, accounting, legal compliance, and risk management established by management and the board of directors. |
• | executive and director compensation; |
• | executive compensation disclosure; |
• | management development and succession; |
• | administering the Company’s equity plans, and any other restricted share unit plan or deferred share unit plan that may be in effect from time to time, in accordance with the terms of such plans; and |
• | any additional matters delegated to the Compensation Committee by the board of directors. |
• | corporate governance policies and practices; |
• | corporate governance disclosure; |
• | the identification of individuals qualified to become new board of directors members and the recommendation of nominees to the board of directors; |
• | the review and, if appropriate, approval of all related-party transactions; |
• | the review and assessment of the independence of each of the directors; |
• | the review of our orientation and continuing education programs for our directors; and |
• | any additional matters delegated to the Nominating and Corporate Governance Committee by the board of directors. |
Name |
Fees earned or paid in cash ($)(1) |
Option awards ($)(2) |
Total ($) |
|||||||||
Thad Beshears |
$ | 36,000 | $ | 114,265 | $ | 150,265 | ||||||
George Hackney |
$ | 36,000 | $ | 114,265 | $ | 150,265 | ||||||
Peter Healy |
$ | 44,000 | $ | 142,832 | $ | 186,832 | ||||||
Richard May |
$ | 36,000 | $ | 114,265 | $ | 150,265 | ||||||
Thomas Millner |
$ | 48,000 | $ | 157,527 | $ | 205,527 | ||||||
Michael J. O’Donnell, Sr. |
$ | 36,000 | $ | 114,265 | $ | 150,265 | ||||||
Susan Thronson |
$ | 44,000 | $ | 157,527 | $ | 201,527 |
(1) | Represents amount earned or paid for service as a director during fiscal year 2020. |
(2) | Represents the grant date fair value of option awards granted in fiscal year 2020 in accordance with Accounting Standards Codification Topic 718, Compensation—Stock Compensation. |
Name |
Number of Subordinate Voting Shares Underlying Options Outstanding at December 31, 2020 |
|||
Thad Beshears |
36,787 | |||
Peter Healy |
45,984 | |||
Richard May |
36,787 | |||
Thomas Millner |
48,292 | |||
Susan Thronson |
48,292 |
• | Kim Rivers, our President and Chief Executive Officer |
• | Alex D’Amico, our Chief Financial Officer; and |
• | Eric Powers, our Chief Legal Officer |
Name and Principal Position |
Year |
Salary ($) |
Bonus ($) |
Option awards ($) |
Non-equity incentive plan compensation ($)(1) |
All other compensation ($)(2) |
Total ($) |
|||||||||||||||||||||
Kim Rivers(3) |
2020 | 323,958 | — | 499,914 | 200,000 | 16,354 | 1,040,226 | |||||||||||||||||||||
President and Chief Executive Officer |
2019 | 290,845 | — | — | 150,000 | 2,905 | 443,750 | |||||||||||||||||||||
Alex D’Amico(4) |
2020 | 162,500 | 145,000 | 420,072 | 75,000 | 11,435 | 814,007 | |||||||||||||||||||||
Chief Financial Officer |
2019 | — | — | — | — | — | — | |||||||||||||||||||||
Eric Powers(5) |
2020 | 200,000 | 15,000 | 228,532 | 40,000 | 27,444 | 510,976 | |||||||||||||||||||||
Chief Legal Officer |
2019 | 161,636 | — | — | 30,000 | 2,828 | 194,464 |
(1) | 2020 non-equity incentive plan compensation includes estimated fourth quarter performance bonuses of $25,000 for Mr. D’Amico and $10,000 for Mr. Powers, which represent the maximum anticipated performance bonus amounts for the fourth quarter under the terms of their respective employment agreements. |
(2) | Includes employer paid portion of premiums for health, dental and vision insurance. |
(3) | Ms. Rivers was appointed President and Chief Executive Officer of the Company in September, 2018 upon completion of the Transaction. |
(4) | Mr. D’Amico was appointed Chief Financial Officer of the Company in June 2020. |
(5) | Mr. Powers was appointed General Counsel of the Company in February 2019 and was appointed Chief Legal Officer in March 2021. |
Name |
Number of securities underlying unexercised options (#) exercisable |
Number of securities underlying unexercised options (#) unexercisable |
Option exercise price ($) |
Option issuance date |
Option expiration date | |||||||||||
Kim Rivers(1) |
64,377 | 96,567 | (2) | $ | 11.52 | 1/3/2020 | 1/3/2025 | |||||||||
Alex D’Amico |
51,511 | 77,260 | (2) | $ | 12.50 | 6/1/2020 | 6/1/2025 | |||||||||
Eric Powers |
62,538 | 73,574 | (2) | $ | 11.52 | 1/3/2020 | 1/3/2025 |
(1) | Excludes warrants to purchase 2,811,159 Subordinate Voting Shares issued to Ms. Rivers in connection with the closing of the Transaction. The warrants have an exercise price of C$6.00 and are fully vested and exercisable at any time until September 21, 2021. |
(2) | 15% of the Subordinate Voting Shares underlying the option were vested on the date of grant and an additional 25% of the Subordinate Voting Shares underlying the option vested on December 31, 2020. The remaining 60% of the Subordinate Voting Shares underlying the option will vest on December 31, 2021. |
• | the related person’s interest in the related person transaction; |
• | the approximate dollar value of the amount involved in the related person transaction; |
• | the approximate dollar value of the amount of the related person’s interest in the transaction without regard to the amount of any profit or loss; |
• | whether the transaction was undertaken in the ordinary course of our business; |
• | whether the terms of the transaction are no less favorable to us than terms that could have been reached with an unrelated third party; |
• | the purpose of, and the potential benefits to us of, the transaction; and |
• | any other information regarding the related person transaction or the related person in the context of the proposed transaction that would be material to investors in light of the circumstances of the particular transaction. |
• | Compensation to an executive officer or director if the compensation is required to be reported in our proxy statement pursuant to Item 402 of Regulation S-K or compensation to an executive officer who is not an immediate family member of another related person, if such compensation would have been required to be reported under Item 402 as compensation earned for services provided to us if the executive was a “named executive officer” in the proxy statement and such compensation has been approved, or recommended to our board of directors for approval, by the compensation committee; |
• | Transactions that are in our ordinary course of business and where the interest of the related person arises only (a) from the related person’s position solely as a director of another corporation or organization that is a party to the transaction; (b) from the direct or indirect ownership by such related person and all other related persons, in the aggregate, of less than a 5% equity interest in another person (other than a partnership) which is a party to the transaction; (c) from both such positions described in (a) and such ownership described in (b); or (d) from the related person’s position as a limited partner in a partnership in which the related person and all other related persons, in the aggregate, have an interest of less than 5%, and the related person is not a general partner of and does not otherwise exercise control over the partnership; |
• | Transactions that are in our ordinary course of business and where the interest of the related person arises solely from the ownership of a class of our equity securities and all holders of such class of our equity securities will receive the same benefit on a pro rata basis; and |
• | Transactions where the rates or charges involved in the transactions are determined by competitive bids. |
• | each person or entity, or group of affiliated persons or entities, known by us to beneficially own more than 5.0% of our Subordinate Voting Shares; |
• | each of our directors; |
• | each of our named executive officers; and |
• | all of our executive officers and directors as a group. |
Subordinate Voting Shares(1) |
Multiple Voting Shares |
Total(2) |
Voting(3) |
|||||||||||||||||||||||||
Name, Position and Address of Beneficial Owner |
Number Beneficially Owned |
% of Subordinate Voting Shares Beneficially Owned |
Number Beneficially Owned |
% of Multiple Voting Shares Beneficially Owned |
Number of Shares of Capital Stock Beneficially Owned |
% of Total Capital Stock Beneficially Owned |
% of Voting Capital Stock Beneficially Owned |
|||||||||||||||||||||
Kim Rivers |
2,953,456 | 3.96 | % | 169,734 | 30.06 | % | 19,897,856 | 21.75 | % | 21.75 | % | |||||||||||||||||
Alex D’Amico |
53,670 | * | — | — | 53,010 | * | * | |||||||||||||||||||||
Eric Powers |
29,430 | * | — | — | 29,430 | * | * | |||||||||||||||||||||
Timothy Morey |
29,430 | * | — | — | 29,430 | * | * | |||||||||||||||||||||
Kyle Landrum |
29,430 | * | 86.68 | * | 38,098 | * | * | |||||||||||||||||||||
Giannella Alvarez |
— | — | — | — | — | — | — | |||||||||||||||||||||
Thad Beshears(4) |
2,451,787 | 3.41 | % | 120,000 | 21.25 | % | 14,451,787 | 17.24 | % | 17.24 | % | |||||||||||||||||
Peter Healy |
22,992 | * | — | — | 22,992 | * | * | |||||||||||||||||||||
Richard May |
484,768 | * | — | — | 484,768 | * | * | |||||||||||||||||||||
Thomas Millner |
24,146 | * | — | — | 24,146 | * | * | |||||||||||||||||||||
Jane Morreau |
— | — | — | — | — | — | — | |||||||||||||||||||||
Susan Thronson(5) |
29,918 | * | — | — | 28,743 | * | * | |||||||||||||||||||||
All directors and executive officers as a group |
6,109,027 |
8.15 |
% |
289,820.68 |
51.33 |
% |
35,091,095 |
33.76 |
% |
33.76 |
% | |||||||||||||||||
Shade Leaf Holding, LLC(6) |
— | — | 98,152 | 17.38 | % | 9,815,200 | 12.03 | % | 12.03 | % | ||||||||||||||||||
Telogia Pharm, LLC(7) |
— | — | 101,333 | 17.95 | % | 10,133,300 | 12.37 | % | 12.37 | % |
* | Indicates percentage of less than 1.0% |
(1) | Includes Subordinate Voting Shares subject to stock options that are or become exercisable within 60 days of August 6, 2021 and shares underlying warrants exercisable within 60 days of August 6, 2021 as follows: |
Stock Options |
Warrants |
|||||||
Kim Rivers |
64,377 | 2,811,159 | ||||||
Alex D’Amico |
51,510 | — | ||||||
Eric Powers |
29,430 | — | ||||||
Timothy Morey |
29,430 | — | ||||||
Kyle Landrum |
29,430 | — | ||||||
Giannella Alvarez |
— | — | ||||||
Thad Beshears |
36,787 | — | ||||||
Peter Healy |
22,992 | — | ||||||
Richard May |
36,787 | — | ||||||
Thomas Millner |
24,146 | — | ||||||
Jane Morreau |
— | — | ||||||
Susan Thronson |
24,146 | — |
(2) | Total share values are on an as-converted basis. Multiple Voting Shares covert into Subordinate Voting Shares on a one-for-one |
(3) | The voting percentages differ from the beneficial ownership percentages because Trulieve’s securities have different voting rights. Holders of Multiple Voting Shares are entitled to one vote in respect of each Subordinate Voting Share into which such Multiple Voting Share can be converted (100 votes per Multiple Voting Share). |
(4) | Includes Multiple Voting Shares held by The Beshears 2020 Trust DTD 07/07/2020 over which Mr. Beshears may be deemed to exercise voting and investment control. Mr. Beshears disclaims beneficial ownership of the shares of capital stock held by The Beshears 2020 Trust DTD 07/07/2020, except to the extent of his pecuniary interest therein. |
(5) | Includes 4,597 Subordinate Voting Shares held by THRONSON FAMILY TRUST UA JUL 21, 2014 over which Ms. Thronson, as a trustee, may be deemed to exercise voting and investment control. Ms. Thronson disclaims beneficial ownership of the shares of capital stock held by THRONSON FAMILY TRUST UA JUL 21, 2014, except to the extent of her pecuniary interest therein. |
(6) | William G Jones is the manager of Shade Leaf Holding LLC and he has voting and investment power over the shares of capital stock held by such entity. William G Jones disclaims beneficial ownership of the shares of capital stock held by Shade Leaf Holding LLC, except to the extent of his pecuniary interest therein. William G Jones is located in Tallahassee, Florida. Richard May, a director of the Company, has a pecuniary interest in the shares of capital stock held by Shade Leaf Holding LLC. |
(7) | William G Jones is the manager of Telogia Pharm LLC and he has voting and investment power over the shares of capital stock held by such entity. William G Jones disclaims beneficial ownership of the shares of capital stock held by Telogia Pharm, LLC, except to the extent of his pecuniary interest therein. William G Jones is located in Tallahassee, Florida. George Hackney, Sr., a director of the Company, has a pecuniary interest in the shares of capital stock held by Telogia Pharm LLC. |
(i) | Right to Convert non-assessable Subordinate Voting Shares as is determined by multiplying the number of Multiple Voting Shares by the Conversion Ratio applicable to such share in effect on the date the Multiple Voting Share is surrendered for conversion. The initial “Conversion Ratio” for Multiple Voting Shares is 100 Subordinate Voting Shares for each Multiple Voting Share, subject to adjustment as described below. |
(ii) | Conversion Limitations 3b-4 under the Exchange Act. Accordingly, the Company shall not affect any conversion of Multiple Voting Shares, and holders of Multiple Voting Shares may not convert any portion of the Multiple Voting Shares to the extent that after giving effect to all permitted issuances after such conversions of Multiple Voting Shares, the aggregate number of Subordinate Voting Shares and Multiple Voting Shares held of record, directly or indirectly, by U.S. Residents would exceed 40% (the “40% Threshold”) of the aggregate number of Subordinate Voting Shares and Multiple Voting Shares issued and outstanding after giving effect to such conversions (the “FPI Protective Restriction”); provided the board of directors may, by resolution, increase the 40% Threshold to an amount not to exceed 50%. As of a date within 30 days of the filing of this registration statement and June 30, 2020, we ceased to qualify as a foreign private issuer. In addition, as of such dates, the aggregate number of Subordinate Voting Shares and Multiple Voting Shares held of record, directly or indirectly, by U.S. Residents exceeded 50% of the aggregate number of Subordinate Voting Shares and Multiple Voting Shares issued and outstanding. Because the 40% Threshold has been exceeded and the Company has ceased to qualify as a foreign private issuer, the Company’s board of directors adopted a resolution in June 2020 permitting Multiple Voting Shares to convert into Subordinate Voting Shares at the election of each holder of Multiple Voting Shares. |
(iii) | Mandatory Conversion |
(A) | the Subordinate Voting Shares issuable upon conversion of all the Multiple Voting Shares are registered for resale and may be sold by the holder thereof pursuant to an effective registration statement and/or prospectus covering the Subordinate Voting Shares under the United States Securities Act of 1933, as amended; |
(B) | the Company is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act; and |
(C) | the Subordinate Voting Shares are listed or quoted (and are not suspended from trading) on a recognized North American stock exchange or by way of reverse takeover transaction on the Toronto Stock Exchange, the TSX Venture Exchange, the CSE or Aequitas NEO Exchange (or any other stock exchange recognized as such by the Ontario Securities Commission). |
(iv) | Anti-Dilution |
(v) |
No Fractional Shares and Certificate as to Adjustments |
• | banks; |
• | insurance companies; |
• | tax-exempt organizations; |
• | financial institutions; |
• | brokers or dealers in securities or currencies; |
• | regulated investment companies; |
• | pension plans; |
• | controlled foreign corporations; |
• | passive foreign investment companies; |
• | persons subject to the U.S. federal alternative minimum tax or the 3.8% tax on net investment income; |
• | owners that hold our Subordinate Voting Shares as part of a straddle, hedge, conversion transaction, synthetic security or other integrated investment; and |
• | certain U.S. expatriates. |
• | an individual who is a citizen or resident of the United States for U.S. federal income tax purposes; |
• | a corporation, or any other entity or organization taxable as a corporation for U.S. federal income tax purposes, created or organized in the United States or under the laws of the United States, any political subdivision thereof, any state thereof or the District of Columbia; |
• | an estate, the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust if (1) a U.S. court is able to exercise primary supervision over the trust’s administration and one or more U.S. persons have the authority to control all of the trust’s substantial decisions or (2) the trust has a valid election in effect to be treated as a U.S. person. |
• | the gain is effectively connected with the non-U.S. holder’s conduct of a U.S. trade or business and, if an applicable income tax treaty so provides, is attributable to a permanent establishment or a fixed base maintained by such non-U.S. holder in the United States, in which case the non-U.S. holder generally will be taxed at the graduated U.S. federal income tax rates applicable to U.S. persons and, if the non-U.S. holder is a corporation (or an entity treated as a corporation for U.S. federal income tax purposes), it also may be subject to a U.S. federal branch profits tax at a rate of 30.0% (or such lower rate as may be specified by an applicable income tax treaty) on such effectively connected gain; |
• | the non-U.S. holder is a nonresident alien individual for U.S. federal income tax purposes who is present in the United States for 183 days or more in the taxable year of the disposition and certain other conditions are met, in which case the non-U.S. holder will be subject to a 30.0% tax (or such lower rate as may be specified by an applicable income tax treaty) on the net gain derived from the disposition, which may be offset by certain U.S. source capital losses of the non-U.S. holder, if any; or |
• | we are, or have been, at any time during the five-year period preceding such disposition (or the non-U.S. holder’s holding period, if shorter) a U.S. real property holding corporation for U.S. federal income tax purposes. Generally, a corporation is a U.S. real property holding corporation only if the fair market value of its U.S. real property interests equals or exceeds 50.0% of the sum of the fair market value of its worldwide real property interests plus the fair market value of any other of its assets used or held for use in a trade or business. Although there can be no assurance, we do not believe that we are, or have been, a U.S. real property holding corporation, or that we are likely to become one in the future. Even if we are or were to become a U.S. real property holding corporation, gains realized by a non-U.S. holder on a disposition of our Subordinate Voting Shares will not be subject to U.S. federal income tax under this rule if our Subordinate Voting Shares is regularly traded on an established securities market and the non-U.S. holder holds no more than 5.0% of our outstanding Subordinate Voting Shares, directly or indirectly, during the shorter of the 5-year period ending on the date of the disposition or the period that the non-U.S. holder held our Subordinate Voting Shares. No assurance can be provided that our Subordinate Voting Shares will be regularly traded on an established securities market for purposes of the rules described above. |
• | purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus; |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers; |
• | block trades in which the broker-dealer so engaged will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | an exchange distribution in accordance with the rules of any stock exchange on which the securities are listed; |
• | through trading plans entered into by a Selling Shareholder pursuant to Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, or the Exchange Act, that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans; |
• | to or through underwriters; |
• | in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents; |
• | in privately negotiated transactions; |
• | in short sales; |
• | through the distribution of the securities by any Selling Shareholder to its partners, members or shareholders; |
• | in options transactions; and |
• | through a combination of any of the above methods of sale and, in addition, any shares that qualify for sale pursuant to Rule 144 may be sold under Rule 144 rather than pursuant to this prospectus. |
Unudited Financial Statements |
||||
F- |
2 | |||
F- |
3 | |||
F- |
4 | |||
F- |
5 | |||
F- |
6 | |||
Audited Financial Statements |
||||
F- |
22 | |||
F- |
23 | |||
F- |
24 | |||
F- |
25 | |||
F- |
26 | |||
F- |
27 |
June 30, 2021 |
December 31, 2020 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Accounts receivable, net |
||||||||
Inventories, net |
||||||||
Income tax receivable |
— | |||||||
Prepaid expenses and other current assets |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
Property and equipment, net |
||||||||
Right of use asset - operating, net |
||||||||
Right of use asset - finance, net |
||||||||
Intangible assets, net |
||||||||
Goodwill |
||||||||
Other assets |
||||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | $ | ||||||
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | $ | ||||||
Income tax payable |
— | |||||||
Deferred revenue |
||||||||
Notes payable - current portion |
||||||||
Notes payable - related party - current portion |
||||||||
Operating lease liability - current portion |
||||||||
Finance lease liability - current portion |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Long-term liabilities: |
||||||||
Notes payable |
||||||||
Operating lease liability |
||||||||
Finance lease liability |
||||||||
Private placement notes liability, net |
||||||||
Other long-term liabilities |
||||||||
Construction finance liability |
||||||||
Deferred tax liability |
||||||||
|
|
|
|
|||||
TOTAL LIABILITIES |
||||||||
|
|
|
|
|||||
Commitments and contingencies (see Note 17) |
||||||||
Common stock, shares authorized as of June 30, 2021 and December 31, 2020, d |
||||||||
Additional paid-in-capital |
||||||||
Warrants |
||||||||
Accumulated earnings |
||||||||
|
|
|
|
|||||
TOTAL SHAREHOLDERS’ EQUITY |
||||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | $ | ||||||
|
|
|
|
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, 2021 |
June 30, 2020 |
June 30, 2021 |
June 30, 2020 |
|||||||||||||
Revenues, net of discounts |
$ | $ | $ | $ | ||||||||||||
Cost of goods sold |
||||||||||||||||
Gross profit |
||||||||||||||||
Expenses: |
||||||||||||||||
General and administrative |
||||||||||||||||
Sales and marketing |
||||||||||||||||
Depreciation and amortization |
||||||||||||||||
Total expenses |
||||||||||||||||
Income from operations |
||||||||||||||||
Other income (expense): |
||||||||||||||||
Interest expense, net |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Other (expense) income, net |
( |
) | ( |
) | ||||||||||||
Total other expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Income before provision for income taxes |
||||||||||||||||
Provision for income taxes |
||||||||||||||||
Net income and comprehensive income |
||||||||||||||||
Basic net income per common share |
$ | $ | $ | $ | ||||||||||||
Diluted net income per common share |
$ | $ | $ | $ | ||||||||||||
Weighted average number of common shares used in computing net income per common share: |
||||||||||||||||
Basic |
||||||||||||||||
Diluted |
||||||||||||||||
Super Voting Shares |
Multiple Voting Shares |
Subordinate Voting Shares |
Total Common Shares |
Additional Paid-in- Capital |
Warrants |
Accumulated Earnings |
Total |
|||||||||||||||||||||||||
Balance, January 1, 2021 |
$ | $ | $ | $ | ||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Shares issued for cash - warrant exercise |
— | — | ( |
) | — | |||||||||||||||||||||||||||
Conversion of warrants to Subordinate Voting Shares |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Conversion of Multiple Voting to Subordinate Voting Shares |
— | ( |
) | — | — | — | — | — | ||||||||||||||||||||||||
Conversion of Super Voting to Subordinate Voting Shares |
( |
) | — | — | — | — | — | — | ||||||||||||||||||||||||
Conversion of Super Voting to Multiple Voting Shares |
( |
) | — | — | — | — | — | — | ||||||||||||||||||||||||
Net income and comprehensive income |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Balance, March 31, 2021 |
— | $ | $ | $ | $ | |||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Shares issued for cash - warrant exercise |
— | — | ( |
) | — | |||||||||||||||||||||||||||
Common stock issued upon cashless warrant exercise |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Tax withholding related to net share settlement of equity awards |
— | — | ( |
) | ( |
) | ( |
) | — | — | ( |
) | ||||||||||||||||||||
Issuance of shares in offering, net of issuance costs |
— | — | — | — | ||||||||||||||||||||||||||||
Contingent consideration payable in shares |
— | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||
Adjustment of fair value of equity consideration for PurePenn, LLC |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Adjustment of fair value of equity consideration for Keystone Relief Centers, LLC |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Shares issued for Mountaineer Holding, LLC acquisition |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued for Nature’s Remedy of Massachusetts, Inc. acquisition |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued for Solevo Wellness West Virginia, LLC acquisition |
— | — | — | — | ||||||||||||||||||||||||||||
Conversion of Multiple Voting to Subordinate Voting shares |
— | ( |
) | — | — | — | — | — | ||||||||||||||||||||||||
Net income and comprehensive income |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Balance, June 30, 2021 |
— | $ | $ | $ | $ | |||||||||||||||||||||||||||
Super Voting Shares |
Multiple Voting Shares |
Subordinate Voting Shares |
Total Common Shares |
Additional Paid-in- Capital |
Warrants |
Accumulated Earnings |
Total |
|||||||||||||||||||||||||
Balance, January 1, 2020 |
$ | $ | — | $ | $ | |||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Net income and comprehensive income |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Balance, March 31, 2020 |
$ | $ | — | $ | $ | |||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Shares issued for cash - warrant exercise |
— | — | — | — | ||||||||||||||||||||||||||||
Net income and comprehensive income |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Balance, June 30, 2020 |
$ | $ | — | $ | $ | |||||||||||||||||||||||||||
June 30, 2021 |
June 30, 2020 |
|||||||
Cash flow from operating activities |
||||||||
Net income and comprehensive income |
$ | $ | ||||||
Adjustments to reconcile net income and comprehensive income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
||||||||
Depreciation and amortization included in cost of goods sold |
||||||||
Non-cash interest expense |
||||||||
Amortization of operating lease right of use assets |
||||||||
Share-based compensation |
||||||||
Accretion of construction finance liability |
||||||||
Loss on fair value of warrants |
— | |||||||
Deferred income tax expense |
( |
) | ( |
) | ||||
Changes in operating assets and liabilities: |
||||||||
Inventories |
( |
) | ( |
) | ||||
Accounts receivable |
( |
) | — | |||||
Prepaid expenses and other current assets |
( |
) | ( |
) | ||||
Other assets |
( |
) | ( |
) | ||||
Income tax payable / receivable |
( |
) | ||||||
Accounts payable and accrued liabilities |
( |
) | ||||||
Operating lease liabilities |
( |
) | ( |
) | ||||
Deferred revenue |
( |
) | ||||||
Other long-term liabilities |
— | |||||||
Net cash provided by operating activities |
||||||||
Cash flow from investing activities |
||||||||
Purchases of property and equipment |
( |
) | ( |
) | ||||
Purchases of property and equipment related to construction finance liability |
( |
) | ( |
) | ||||
Cash paid for internal use software |
( |
) | — | |||||
Acquisitions, net of cash acquired |
( |
) | — | |||||
Capitalized interest |
( |
) | ( |
) | ||||
Net cash used in investing activities |
( |
) | ( |
) | ||||
Cash flow from financing activities |
||||||||
Proceeds from share warrant exercise |
||||||||
Proceeds from construction finance liability |
||||||||
Proceeds from shares issued pursuant to private placement |
— | |||||||
Payments on finance lease obligations |
( |
) | ( |
) | ||||
Payments on notes payable - related party |
( |
) | ( |
) | ||||
Payments for taxes related to net share settlement of equity awards |
( |
) | — | |||||
Net cash provided by financing activities |
||||||||
Net increase in cash and cash equivalents |
||||||||
Cash and cash equivalents, beginning of period |
||||||||
Cash and cash equivalents, end of period |
$ | $ | ||||||
Supplemental disclosure of cash flow information |
||||||||
Cash paid during the period for |
||||||||
Interest |
$ | $ | ||||||
Income taxes |
$ | $ | ||||||
Other noncash investing and financing activities |
||||||||
Adjustment to PurePenn, LLC and Keystone Relief Centers, LLC contingent consideration |
$ | $ | — | |||||
ASC 842 lease additions - operating and finance leases |
$ | $ | ||||||
Shares issued for acquisitions |
$ | $ | — | |||||
Purchase of property and equipment financed with accounts payable |
$ | $ | ||||||
• | Reclassification of internal use software with a net book value of $ |
• | Reclassification of property and equipment with a net book value of $ |
(dollars in thousands) |
||||
Consideration: |
||||
Cash |
$ | |||
Shares issued upon issuance |
||||
Transaction costs |
||||
Fair value of consideration exchanged |
$ | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
||||
Prepaid expenses and other current assets |
$ | |||
Property and equipment |
||||
Right of use asset - finance |
||||
Intangible assets |
||||
Dispensary license |
||||
Accounts payable and accrued liabilities |
( |
) | ||
Finance lease liability |
( |
) | ||
Deferred tax liability |
( |
) | ||
Total net assets acquired |
$ | |||
(dollars in thousands) |
||||
Consideration: |
||||
Cash |
$ | |||
Shares issued upon issuance |
||||
Contingent consideration payable in shares |
||||
Fair value of consideration exchanged |
$ | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
||||
Cash |
$ | |||
Accounts receivable |
||||
Prepaid expenses and other current assets |
||||
Inventories |
||||
Property and equipment, net |
||||
Intangible assets, net: |
||||
Tradename |
||||
Moxie license |
||||
State license |
||||
Goodwill |
||||
Other assets |
||||
Accounts payable and accrued liabilities |
( |
) | ||
Construction finance liability |
( |
) | ||
Deferred tax liability |
( |
) | ||
Total net assets acquired |
$ | |||
(dollars in thousands) |
||||
Consideration: |
||||
Cash |
$ | |||
Shares issued upon issuance |
||||
Contingent consideration payable in shares |
||||
Net working capital adjustment |
||||
Fair value of consideration exchanged |
$ | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
||||
Cash |
$ | |||
Accounts receivable |
||||
Prepaid expenses and other current assets |
||||
Inventories |
||||
Property and equipment, net |
||||
Right of use asset |
||||
Intangible assets, net: |
||||
Dispensary license |
||||
Tradename |
||||
Goodwill |
||||
Accounts payable and accrued liabilities |
( |
) | ||
Lease liability |
( |
) | ||
Deferred tax liability |
( |
) | ||
Total net assets acquired |
$ | |||
June 30, 2021 |
December 31, 2020 |
|||||||
(dollars in thousands) |
||||||||
Raw material |
||||||||
Cannabis plants |
$ | $ | ||||||
Harvested cannabis and packaging |
||||||||
Total raw material |
||||||||
Work in process |
||||||||
Finished goods-unmedicated |
||||||||
Finished goods-medicated |
||||||||
Total inventories |
$ | $ | ||||||
June 30, 2021 |
December 31, 2020 |
|||||||
(dollars in thousands) |
||||||||
Land |
$ | $ | ||||||
Buildings and improvements |
||||||||
Construction in progress |
||||||||
Furniture and equipment |
||||||||
Vehicles |
||||||||
Total |
||||||||
Less: accumulated depreciation |
( |
) | ( |
) | ||||
Total property and equipment, net |
$ | $ | ||||||
June 30, 2021 |
||||||||||||||||||||
(dollars in thousands) |
Net amount |
Adjustments to purchase price allocation |
Additions |
Amortization expense |
Net amount |
|||||||||||||||
Licenses |
$ | $ | $ | $ | $ | |||||||||||||||
Moxie brand |
— | — | ||||||||||||||||||
Tradenames |
— | — | ||||||||||||||||||
Customer relationship |
— | — | ||||||||||||||||||
Non-compete |
— | — | — | |||||||||||||||||
Internal use software |
— | |||||||||||||||||||
$ | $ | $ | $ | $ | ||||||||||||||||
December 31, 2020 |
||||||||||||||||||||
(dollars in thousands) |
Net amount |
Acquired license agreements |
Additions |
Amortization expense |
Net amount |
|||||||||||||||
Licenses |
$ | $ | $ | $ | $ | |||||||||||||||
Moxie brand |
— | — | ||||||||||||||||||
Tradenames |
— | |||||||||||||||||||
Customer relationship |
— | — | ||||||||||||||||||
Non-compete |
— | — | ||||||||||||||||||
Trademarks |
— | — | — | |||||||||||||||||
Internal use software |
— | — | — | |||||||||||||||||
$ | $ | $ | $ | $ | ||||||||||||||||
Estimated amortization |
||||
(dollars in thousands) |
||||
Remaining 2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
$ |
||||
(dollars in thousands) |
||||
At January 1, 2020 |
$ |
|||
Acquisition of PurePenn, LLC and Pioneer Leasing & Consulting, LLC |
||||
Acquisition of Solevo Wellness |
||||
At December 31, 2020 |
$ |
|||
Measurement period purchase price allocation adjustments of Solevo Wellness |
( |
) | ||
Measurement period purchase price allocation adjustments of PurePenn, LLC and Pioneer Leasing & Consulting, LLC |
( |
) | ||
At June 30, 2021 |
$ |
|||
June 30, 2021 |
December 31, 2020 |
|||||||
(dollars in thousands) |
||||||||
Promissory note dated |
$ | $ | ||||||
Promissory note dated |
||||||||
Total notes payable |
||||||||
Less current portion |
( |
) | ( |
) | ||||
Long-term notes payable |
$ | $ | ||||||
As of June 30, |
(dollars in thousands) |
|||
2021 |
$ | |||
2022 |
||||
$ | ||||
June 30, 2021 |
December 31, 2020 |
|||||||
(dollars in thousands) |
||||||||
Notes payable due to related parties, with varying interest rates between |
$ | $ | ||||||
Less current portion |
( |
) | ( |
) | ||||
Non-current portion |
$ | — | $ | — | ||||
(dollars in thousands) |
||||
2022 |
$ | |||
$ | ||||
Private placement notes |
||||
(dollars in thousands) |
||||
2021 |
$ | — | ||
2022 |
— | |||
2023 |
— | |||
2024 |
||||
2025 |
— | |||
Thereafter |
— | |||
Total debt |
||||
Less: unamortized debt issuance costs |
( |
) | ||
Net debt |
$ | |||
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
Lease Cost |
2021 |
2020 |
2021 |
2020 |
||||||||||||
(dollars in thousands) |
||||||||||||||||
Operating lease cost |
||||||||||||||||
Finance lease cost: |
||||||||||||||||
Amortization of lease assets |
||||||||||||||||
Interest on lease liabilities |
||||||||||||||||
Finance lease cost |
||||||||||||||||
Variable lease cost |
||||||||||||||||
Total lease cost |
$ | $ | $ | $ | ||||||||||||
Finance lease |
Operating lease |
|||||||
Weighted average discount rate |
% | % | ||||||
Weighted average remaining lease term (in years) |
Finance leases |
Operating leases |
|||||||
(dollars in thousands) |
||||||||
Remainder of 2021 |
$ | $ | ||||||
2022 |
||||||||
2023 |
||||||||
2024 |
||||||||
2025 |
||||||||
Thereafter |
||||||||
Total undiscounted lease liabilities |
||||||||
Interest on lease liabilities |
( |
) | ( |
) | ||||
Total present value of minimum lease payments |
||||||||
Lease liability - current portion |
( |
) | ( |
) | ||||
Lease liability |
$ | $ | ||||||
For the Six Months Ended June 30, 2021 |
For the Six Months Ended June 30, 2020 |
|||||||
Fair value at grant date |
$ | $ | ||||||
Stock price at grant date |
$ | $ | ||||||
Exercise price at grant date |
$ | $ | ||||||
Expected life in years |
||||||||
Expected volatility |
% | % | ||||||
Expected annual rate of dividends |
% | % | ||||||
Risk free annual interest rate |
% | % |
Number of options |
Weighted average exercise price |
Weighted average remaining contractual life (yrs) |
Aggregate intrinsic value |
|||||||||||||
Outstanding at January 1, 2021 |
— | |||||||||||||||
Granted |
— | |||||||||||||||
Exercised |
— | — | ||||||||||||||
Forfeited |
— | — | ||||||||||||||
Outstanding, June 30, 2021 |
$ | $ | ||||||||||||||
Exercisable, June 30, 2021 |
$ | $ |
Number of warrants |
Weighted average exercise price ($CAD) |
Weighted average remaining contractual life (yrs) |
||||||||||
Outstanding as of January 1, 2021 |
||||||||||||
Granted |
— | |||||||||||
Exercised |
( |
) | — | |||||||||
Forfeited |
( |
) | — | |||||||||
Outstanding as of June 30, 2021 |
||||||||||||
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||
Net income |
$ | $ | $ | $ | ||||||||||||
Weighted average number of common shares outstanding |
||||||||||||||||
Dilutive effect of warrants and options outstanding |
||||||||||||||||
Diluted weighted average number of common shares outstanding |
||||||||||||||||
Basic earnings per share |
$ | $ | $ | $ | ||||||||||||
Diluted earnings per share |
$ | $ | $ | $ |
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||
Income before provision for income taxes |
$ | $ | $ | $ | ||||||||||||
Provision for income taxes |
||||||||||||||||
Effective tax rate |
% | % | % | % |
As of June 30, 2021 |
As of December 31, 2020 |
|||||||||||||||
Finance |
Operating |
Finance |
Operating |
|||||||||||||
(dollars in thousands) |
(dollars in thousands) |
|||||||||||||||
Right-of-use |
$ | $ | $ | $ | ||||||||||||
Lease liability: |
||||||||||||||||
Lease liability - current portion |
||||||||||||||||
Lease liability |
||||||||||||||||
Total related parties lease liability |
$ | $ | $ | $ | ||||||||||||
2020 |
2019 |
|||||||
ASSETS |
||||||||
Current Assets: |
||||||||
Cash and Cash Equivalents |
$ | $ | ||||||
Accounts Receivable, net of allowance for doubtful accounts of $ |
— | |||||||
Inventories |
||||||||
Prepaid Expenses and Other Current Assets |
||||||||
Total Current Assets |
||||||||
Property and Equipment, Net |
||||||||
Right of Use Asset—Operating, Net |
||||||||
Right of Use Asset—Finance, Net |
||||||||
Intangible Assets, Net |
||||||||
Goodwill |
||||||||
Other Assets |
||||||||
TOTAL ASSETS |
$ | $ | ||||||
LIABILITIES |
||||||||
Current Liabilities: |
||||||||
Accounts Payable and Accrued Liabilities |
$ | $ | ||||||
Income Tax Payable |
||||||||
Deferred Revenue |
||||||||
Notes Payable—Current Portion |
||||||||
Notes Payable—Related Party—Current Portion |
||||||||
Warrant Liability |
— | |||||||
Operating Lease Liability—Current Portion |
||||||||
Finance Lease Liability—Current Portion |
||||||||
Total Current Liabilities |
||||||||
Long-Term Liabilities: |
||||||||
Notes Payable |
||||||||
Notes Payable—Related Party |
— | |||||||
Operating Lease Liability |
||||||||
Finance Lease Liability |
||||||||
Other Long-Term Liabilities |
||||||||
Construction Finance Liability |
||||||||
Deferred Tax Liability |
||||||||
TOTAL LIABILITIES |
||||||||
SHAREHOLDERS’ EQUITY |
||||||||
Common Stock, shares authorized as of December 31, 2020 and 2019, d |
||||||||
Additional Paid-in-Capital |
||||||||
Warrants |
— | |||||||
Accumulated Earnings |
||||||||
TOTAL SHAREHOLDERS’ EQUITY |
||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | |||||||
2020 |
2019 |
2018 |
||||||||||
Revenues, Net of Discounts |
$ | $ | $ | |||||||||
Cost of Goods Sold |
||||||||||||
Gross Profit |
||||||||||||
Expenses: |
||||||||||||
General and Administrative |
||||||||||||
Sales and Marketing |
||||||||||||
Depreciation and Amortization |
||||||||||||
Total Expenses |
||||||||||||
Income from Operations |
||||||||||||
Other Income (Expense): |
||||||||||||
Interest Expense, Net |
( |
) | ( |
) | ( |
) | ||||||
Other (Expense) Income, Net |
( |
) | ( |
) | ||||||||
Total Other Expense |
( |
) | ( |
) | ( |
) | ||||||
Income Before Provision for Income Taxes |
||||||||||||
Provision for Income Taxes |
||||||||||||
Net Income and Comprehensive Income |
$ | $ | $ | |||||||||
Basic Net Income per Common Share |
$ | $ | $ | |||||||||
Diluted Net Income per Common Share |
$ | $ | $ | |||||||||
Weighted average number of common shares used in computing net income per common share: |
||||||||||||
Basic |
||||||||||||
Diluted |
||||||||||||
Super Voting Shares |
Multiple Voting Shares |
Subordinate Voting Shares |
Total Common Shares |
Additional Paid-in- Capital |
Warrants |
Accumulated Earnings (Deficit) |
Total |
|||||||||||||||||||||||||
Balance, January 1, 2018 |
— | — | ( |
) | ||||||||||||||||||||||||||||
Issuance of Common Stock as Debt Discount |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Additional Contribution from the Issuance of Below Market Interest Debt |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Issuance of Shares Subscription Receipt Offering, Net |
— | — | — | |||||||||||||||||||||||||||||
Broker Warrants Issued in Reverse Takeover Transaction |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Net Consideration Provided in Reverse Takeover Transaction |
— | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||
Shares Issued for Cash - Warrant Exercise |
— | — | — | — | ||||||||||||||||||||||||||||
Conversions of Multiple Voting to Subordinate Voting Shares |
— | ( |
) | — | — | — | — | — | ||||||||||||||||||||||||
Share-based Compensation |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Net Income |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Balance, December 31, 2018 |
$ | $ | — | |||||||||||||||||||||||||||||
Additional Contribution from the Issuance of Below |
||||||||||||||||||||||||||||||||
Market Interest Debt |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Conversions of Super and Multiple Voting Shares to Subordinate Voting Shares |
( |
) | ( |
) | — | — | — | — | — | |||||||||||||||||||||||
Shares issued for cash - Warrant Exercise |
— | — | — | — | ||||||||||||||||||||||||||||
Net Income |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Balance, December 31, 2019 |
$ | $ | — | |||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Reclassification of Warrants to Equity |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Shares issued for cash - Warrant Exercise |
— | — | — | — | ||||||||||||||||||||||||||||
Contingent Consideration Payable in Shares |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Exercise of Stock Options |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Issuance of Shares in Private Placement, Net of Issuance Costs |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued for PurePenn and Solevo Acquisitions |
— | — | — | — | ||||||||||||||||||||||||||||
Conversions of Multiple Voting to Subordinate Voting Shares |
( |
) | ( |
) | — | — | — | — | — | |||||||||||||||||||||||
Net Income |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Balance, December 31, 2020 |
$ | $ | $ | |||||||||||||||||||||||||||||
2020 |
2019 |
2018 |
||||||||||
CASH FLOW FROM OPERATING ACTIVITIES |
||||||||||||
Net Income and Comprehensive Income |
$ | $ | $ | |||||||||
Adjustments to Reconcile Net Income and Comprehensive Income to Net Cash Provided by Operating Activities: |
||||||||||||
Depreciation and Amortization |
||||||||||||
Depreciation and Amortization Included in Cost of Goods Sold, Net |
||||||||||||
Non-Cash Interest Expense |
— | |||||||||||
Loss from Sale of Property and Equipment |
||||||||||||
Amortization of Operating Lease Right of Use Assets |
— | |||||||||||
Share-Based Compensation |
— | |||||||||||
Loss on Fair Value of Warrants |
— | |||||||||||
Deferred Income Tax Expense |
( |
) | ( |
) | ( |
) | ||||||
Changes in Operating Assets and Liabilities: |
||||||||||||
Inventories |
( |
) | ( |
) | ( |
) | ||||||
Accounts Receivable |
— | — | ||||||||||
Prepaid Expenses and Other Current Assets |
( |
) | ( |
) | ( |
) | ||||||
Other Assets |
( |
) | ( |
) | ||||||||
Accounts Payable and Accrued Liabilities |
||||||||||||
Operating Lease Liabilities |
( |
) | ( |
) | — | |||||||
Other Long-Term Liabilities |
— | |||||||||||
Income Tax Payable |
( |
) | ( |
) | ||||||||
Deferred Revenue |
||||||||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES |
||||||||||||
CASH FLOW FROM INVESTING ACTIVITIES |
||||||||||||
Purchases of Property and Equipment |
( |
) | ( |
) | ( |
) | ||||||
Purchases of Property and Equipment from Construction |
( |
) | ( |
) | — | |||||||
Capitalized Interest |
( |
) | ( |
) | ( |
) | ||||||
Acquisitions, Net of Cash Acquired |
( |
) | ( |
) | ( |
) | ||||||
Cash Paid to Acquire License Agreement |
( |
) | — | — | ||||||||
Proceeds from Sale of Property and Equipment |
||||||||||||
NET CASH USED IN INVESTING ACTIVITIES |
( |
) | ( |
) | ( |
) | ||||||
CASH FLOW FROM FINANCING ACTIVITIES |
||||||||||||
Proceeds from Issuance of Notes Payable |
— | — | ||||||||||
Proceeds from Issuance of Notes Payable—Related Party |
— | — | ||||||||||
Proceeds from Debt Financings, Net of Discounts and Accrued Interest |
— | — | ||||||||||
Proceeds from Share Warrant Exercise |
||||||||||||
Proceeds from Construction Finance Liability |
— | |||||||||||
Payments on Notes Payable |
— | — | ( |
) | ||||||||
Payments on Notes Payable - Related Party |
( |
) | ( |
) | ( |
) | ||||||
Payments on Construction Finance Liability |
( |
) | ( |
) | — | |||||||
Payments on Lease Obligations |
— | ( |
) | ( |
) | |||||||
Proceeds from Shares Issued Pursuant to Private Placement |
— | |||||||||||
Payments on Issuance of Shares for Reverse Transaction |
— | — | ( |
) | ||||||||
NET CASH PROVIDED BY FINANCING ACTIVITIES |
||||||||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS |
||||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD |
$ | $ | $ | |||||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
||||||||||||
CASH PAID DURING THE YEAR FOR |
||||||||||||
Interest |
$ | $ | $ | |||||||||
Income Taxes |
$ | $ | $ | |||||||||
OTHER NONCASH INVESTING AND FINANCING ACTIVITIES |
||||||||||||
Shares Issued for PurePenn and Solevo Acquisition |
$ | — | — | |||||||||
Shares Reserved for PurePenn and Solevo Acquisition |
$ | — | — | |||||||||
Purchase of Property and Equipment Financed with Notes Payable - Related Party |
$ | — | $ | $ | ||||||||
Purchase of Property and Equipment Financed with Accounts Payable |
$ | $ | $ | |||||||||
Property and Equipment Acquired via Finance Leases |
$ | $ | $ | |||||||||
Transfer of Shares Treated as a Debt Discount |
$ | — | $ | — | $ | |||||||
Debt Discount related to Below Market Interest Debt |
$ | — | $ | $ | ||||||||
1. |
NATURE OF OPERATIONS |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Land |
Not Depreciated | |
Buildings & Improvements |
||
Furniture & Equipment |
||
Vehicles |
||
Construction in Progress |
Not Depreciated | |
Leasehold Improvements |
estimated useful life of the asset |
Dispensary License |
||
Tradenames |
||
Customer Relationship |
||
Moxie Brand |
||
Non-Compete |
||
Trademarks |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
(dollars in thousands) |
||||||||
Trade Accounts Payable |
$ | $ | ||||||
Trade Accounts Payable—Related Party |
||||||||
Accrued Payroll |
||||||||
Other Payables and Accrued Liabilities |
||||||||
Total Accounts Payable and Accrued Liabilities |
$ | $ | ||||||
• | Identify a customer along with a corresponding contract; |
• | Identify the performance obligation(s) in the contract to transfer goods or provide distinct services to a customer; |
• | Determine the transaction price the Company expects to be entitled to in exchange for transferring promised goods or services to a customer; |
• | Allocate the transaction price to the performance obligation(s) in the contract; and |
• | Recognize revenue when or as the Company satisfies the performance obligation(s). |
Level 1 – | Observable inputs based on unadjusted quoted prices in active markets for identical assets or liabilities; | |
Level 2 – | Inputs other than quoted prices in active markets, that are observable for the asset or liability, either directly or indirectly; and | |
Level 3 – | Unobservable inputs for which there is little or no market data requiring the Company to develop its own assumptions. |
3. |
ACQUISITIONS |
(dollars in thousands) |
||||
Consideration: |
||||
Cash |
$ | |||
Shares issued upon issuance |
||||
Contingent consideration payable in shares |
||||
Fair value of consideration exchanged |
$ | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
||||
Cash |
$ | |||
Accounts receivable |
||||
Prepaids and other current assets |
||||
Inventory |
||||
Property and equipment, net |
||||
Intangible assets: |
||||
Tradename |
||||
Moxie license |
||||
State license |
||||
Goodwill |
||||
Other assets |
||||
Accounts payable and accrued expenses |
( |
) | ||
Construction liability |
( |
) | ||
Deferred tax liability |
( |
) | ||
Total net assets acquired |
||||
(dollars in thousands) |
||||
Consideration: |
||||
Cash |
$ | |||
Shares issued upon issuance |
||||
Contingent consideration payable in shares |
||||
Net working capital adjustment |
||||
Fair value of consideration exchanged |
$ | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
||||
Cash |
$ | |||
Accounts receivable |
||||
Prepaids and other current assets |
||||
Inventory |
||||
Property and equipment, net |
||||
Right of use asset |
||||
Intangible assets: |
||||
Dispensary License |
||||
Tradename |
||||
Goodwill |
||||
Accounts payable and accrued expenses |
( |
) | ||
Lease liability |
( |
) | ||
Deferred tax liability |
( |
) | ||
Total net assets acquired |
$ | |||
(dollars in thousands) |
||||
Consideration: |
||||
Cash |
$ | |||
Fair value of consideration exchanged |
$ | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
||||
Cash |
$ | |||
Inventory |
||||
Prepaids |
||||
Property and equipment, net |
||||
Intangible assets: |
||||
Dispensary License |
||||
Trademark |
||||
Customer Relationship |
||||
Non-Compete |
||||
Goodwill |
||||
Accrued expenses |
( |
) | ||
Deferred tax liability |
( |
) | ||
Total net assets acquired |
$ | |||
(dollars in thousands) |
||||
Consideration: |
||||
Cash |
$ | |||
Transaction costs |
||||
Fair value of consideration exchanged |
$ | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
||||
Intangible asset—dispensary license |
$ | |||
Accrued expenses |
( |
) | ||
Deferred tax liability |
( |
) | ||
Total net assets acquired |
$ | |||
(dollars in thousands) |
||||
Consideration: |
||||
Cash |
$ | |||
Balance of Purchase Price Payable |
||||
Transaction costs |
||||
Fair value of consideration exchanged |
$ | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
||||
Cash |
$ | |||
Inventory |
||||
Property and equipment, net |
||||
Intangible assets: |
||||
Dispensary License |
||||
Tradename |
||||
Accrued expenses |
( |
) | ||
Deferred tax liability |
( |
) | ||
Total net assets acquired |
$ | |||
4. |
INVENTORIES |
2020 |
2019 |
|||||||
(dollars in thousands) |
||||||||
Raw Material |
||||||||
Cannabis plants |
$ | |||||||
Harvested Cannabis and Packaging |
||||||||
Total Raw Material |
||||||||
Work in Process |
||||||||
Finished Goods-Unmedicated |
||||||||
Finished Goods-Medicated |
||||||||
Total Inventories |
$ | |||||||
5. |
PROPERTY AND EQUIPMENT |
2020 |
2019 |
|||||||
(dollars in thousands) |
||||||||
Land |
$ | $ | ||||||
Buildings & Improvements |
||||||||
Construction in Progress |
||||||||
Furniture & Equipment |
||||||||
Vehicles |
||||||||
Total |
||||||||
Less: accumulated depreciation |
( |
) | ( |
) | ||||
Total property and equipment, net |
$ | $ | ||||||
6. |
INTANGIBLE ASSETS & GOODWILL |
December 31, 2020 |
||||||||||||||||||||
(dollars in thousands) |
Net amount |
Acquired license agreements |
Additions from acquisitions |
Amortization expense |
Net amount |
|||||||||||||||
Licenses |
$ | $ | $ | $ | ||||||||||||||||
Moxie brand |
— | — | ||||||||||||||||||
Tradenames |
— | |||||||||||||||||||
Customer relationship |
— | — | ||||||||||||||||||
Non-compete |
— | — | ||||||||||||||||||
Trademarks |
— | — | — | |||||||||||||||||
$ | $ | $ | $ | |||||||||||||||||
December 31, 2019 |
||||||||||||||||||||
(dollars in thousands) |
Net amount |
Acquired license agreements |
Additions from acquisitions |
Amortization expense |
Net amount |
|||||||||||||||
Licenses |
$ | $ | — | $ | $ | $ | ||||||||||||||
Moxie brand |
— | — | — | — | — | |||||||||||||||
Tradenames |
— | — | ||||||||||||||||||
Customer relationship |
— | — | ||||||||||||||||||
Non-compete |
— | — | ||||||||||||||||||
Trademarks |
— | |||||||||||||||||||
$ | $ | — | $ | $ | $ | |||||||||||||||
Year Ended December 31, |
Estimated Amortization |
|||
(dollars in thousands) |
||||
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
$ |
||||
(dollars in thousands) |
||||
At January 1, 2019 |
$ | |||
Acquisition of The Healing Corner, Inc. |
||||
At of December 31, 2019 |
$ | |||
Acquisition of PurePenn, LLC and Pioneer Leasing & Consulting, LLC |
||||
Acquisition of Solevo Wellness |
||||
At December 31, 2020 |
$ |
|||
7. |
NOTES PAYABLE |
2020 |
2019 |
|||||||
(dollars in thousands) |
||||||||
Promissory note dated |
$ | $ | ||||||
Promissory note dated |
||||||||
Less current portion |
( |
) | ( |
) | ||||
Long Term Notes Payable |
$ | $ | ||||||
Year Ended December 31, |
(dollars in thousands) |
|||
2020 |
$ | — | ||
2021 |
||||
2022 |
||||
$ | ||||
8. |
NOTES PAYABLE RELATED PARTY |
2020 |
2019 |
2018 |
||||||||||
(dollars in thousands) |
||||||||||||
Notes payable due to related parties, with varying interest rates between |
$ | $ | $ | |||||||||
Less debt discount |
— | ( |
) | ( |
) | |||||||
Less current portion |
( |
) | ( |
) | ( |
) | ||||||
Non-current portion |
$ | — | $ | $ | ||||||||
Year Ended December 31, |
(dollars in thousands) |
|||
2021 |
$ | |||
$ | ||||
9. |
DEBT |
Year Ended December 31, |
Other Long-term Liabilities |
|||
(dollars in thousands) |
||||
2021 |
$ | — | ||
2022 |
— | |||
2023 |
— | |||
2024 |
||||
2025 |
||||
Thereafter |
— | |||
Total Debt |
||||
Less: Unamortized debt issuance costs |
( |
) | ||
Net Debt |
$ | |||
10. |
LEASES |
Year Ended December 31, |
||||||||
Lease Cost |
2020 |
2019 |
||||||
Operating lease cost |
||||||||
Finance lease cost: |
||||||||
Amortization of lease assets |
||||||||
Interest on lease liabilities |
||||||||
Finance lease cost |
||||||||
Variable lease cost |
||||||||
Total lease cost |
$ | $ | ||||||
Finance Lease |
Operating Lease |
|||||||
Weighted average discount rate |
% | % | ||||||
Weighted average remaining lease term (in years) |
Year Ended December 31, |
Finance Lease |
Operating Lease |
||||||
(dollars in thousands) |
||||||||
2021 |
$ | $ | ||||||
2022 |
||||||||
2023 |
||||||||
2024 |
||||||||
2025 |
||||||||
Thereafter |
||||||||
|
|
|
|
|||||
Total undiscounted lease liabilities |
||||||||
Interest on lease liabilities |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total present value of minimum lease payments |
||||||||
Lease liability—current portion |
||||||||
|
|
|
|
|||||
Lease liability |
$ | $ |
11. |
CONSTRUCTION FINANCE LIABILITY |
12. |
SHARE CAPITAL |
Number of Warrants |
Weighted average exercise price ($CAD) |
Weighted Average Remaining Contractual Life (Yrs) |
||||||||||
Outstanding and exercisable at December 31, 2017 |
— | — | — | |||||||||
Granted |
||||||||||||
Exercised |
( |
) | — | |||||||||
Outstanding and exercisable at December 31, 2018 |
||||||||||||
Granted |
— | — | — | |||||||||
Exercised |
( |
) | — | |||||||||
Outstanding and exercisable at December 31, 2019 |
— | — | — | |||||||||
Granted |
— | — | — | |||||||||
Exercised |
— | — | — | |||||||||
Outstanding and exercisable at December 31, 2020 |
— | — | — |
13. |
SHARE BASED COMPENSATION |
Year Ended December 31, 2020 |
||||
Fair Value at Grant Date |
$ | |||
Stock Price at Grant Date |
$ | |||
Exercise Price at Grant Date |
$ | |||
Expected Life in Years |
||||
Expected Volatility |
% | |||
Expected Annual Rate of Dividends |
% | |||
Risk Free Annual Interest Rate |
% |
Number of Options |
Weighted average exercise price |
Weighted Average Remaining Contractual Life (Yrs) |
||||||||||
Outstanding at January 1, 2020 |
— | $ | — | — | ||||||||
Granted |
||||||||||||
Exercised |
( |
) | — | |||||||||
Forfeited |
( |
) | — | |||||||||
Outstanding, December 31, 2020 |
||||||||||||
Exercisable, December 31, 2020 |
$ | — |
Number of Warrants |
Weighted average exercise price ($CAD) |
Weighted Average Remaining Contractual Life (Yrs) |
||||||||||
Outstanding as of December 31, 2018 |
||||||||||||
Granted |
— | — | — | |||||||||
Exercised |
— | — | — | |||||||||
Outstanding as of December 31, 2019 |
||||||||||||
Granted |
— | — | — | |||||||||
Exercised |
— | — | ||||||||||
Outstanding as of December 31, 2020 |
December 31, 2020 |
||||
Stock Price ($CAD) |
$ | |||
Exercise Price ($CAD) |
$ | |||
Expected Life in Years |
||||
Annualized Volatility |
% | |||
Annual Rate of Quarterly Dividends |
% | |||
Discount Rate—Bond Equivalent Yield |
% |
14. |
REVERSE TAKEOVER TRANSACTION |
Fair value of |
$ | |||
Transaction costs |
||||
|
|
|||
Total purchase price |
$ |
|||
|
|
15. |
PROSPECTUS OFFERING |
16. |
EARNINGS PER SHARE |
2020 |
2019 |
2018 |
||||||||||
(dollars in thousands) |
||||||||||||
Net Income |
$ | $ | $ | |||||||||
Weighted average number of common shares outstanding |
||||||||||||
Dilutive effect of warrants and options outstanding |
||||||||||||
|
|
|
|
|
|
|||||||
Diluted weighted average number of common shares outstanding |
||||||||||||
|
|
|
|
|
|
|||||||
Basic earnings per share |
$ | $ | $ | |||||||||
Diluted earnings per share |
$ | $ | $ |
17. |
INCOME TAXES |
Year Ended December 31, |
||||||||||||
2020 |
2019 |
2018 |
||||||||||
(dollars in thousands) |
||||||||||||
Current |
$ | $ | $ | |||||||||
Deferred |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
$ | $ | $ | ||||||||||
|
|
|
|
|
|
Year Ended December 31, |
||||||||||||
2020 |
2019 |
2018 |
||||||||||
(dollars in thousands) |
||||||||||||
Income before income taxes |
$ | $ | $ | |||||||||
Federal statutory rate |
% | % | % | |||||||||
|
|
|
|
|
|
|||||||
Theoretical tax expense |
||||||||||||
State taxes |
||||||||||||
Other |
( |
) | ||||||||||
Tax effect of non-deductible expenses: |
||||||||||||
Nondeductible share based compensation |
||||||||||||
Section 280E permanent differences |
||||||||||||
|
|
|
|
|
|
|||||||
Tax expense |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Year Ended December 31, |
||||||||||||
2020 |
2019 |
2018 |
||||||||||
(dollars in thousands) |
||||||||||||
Deferred tax assets |
||||||||||||
Lease liability |
$ | $ | $ | |||||||||
Other deferred tax assets |
||||||||||||
Deferred tax liabilities |
||||||||||||
Right of use assets |
( |
) | ( |
) | ||||||||
Intangible assets |
( |
) | ( |
) | ( |
) | ||||||
Property and equipment |
( |
) | ( |
) | ( |
) | ||||||
Lease payments |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Net deferred tax liability |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
|
|
|
|
|
|
18. |
RELATED PARTIES |
19. |
CONTINGENCIES |
20. |
FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Financial Assets: |
||||||||||||||||
Money Market Funds(1) |
$ | $ | $ | $ | ||||||||||||
Financial Liabilities: |
||||||||||||||||
Warrant Liability(3) |
$ | $ | $ | $ |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
(dollars in thousands) |
||||||||||||||||
Financial Assets: |
||||||||||||||||
Money Market Funds(1) |
$ | $ | $ | $ | ||||||||||||
Financial Liabilities: |
||||||||||||||||
Warrant Liability(2) |
$ | $ | $ | $ |
(1) | Money market funds are included within cash and cash equivalents in the Company’s consolidated balance sheets. As a short-term, highly liquid investments readily convertible to known amounts of cash, the Company’s money market funds have carrying values that is fair value. |
(2) | During the year ended December 31, 2020, the Company converted subordinate voting purchase warrants for the June and November debt to equity. |
(3) | During the year ended December 31, 2019, the Company issued subordinate voting purchase warrants with the June and November debt see “Note 9—Debt” |
<1 Year |
1 to 3 Years |
3 to 5 Years |
>5 Years |
Total |
||||||||||||||||
Accounts Payable and Accrued Liabilities |
$ | $ | $ | — | $ | — | $ | |||||||||||||
Notes Payable |
— | — | ||||||||||||||||||
Notes Payable—Related Party |
— | — | — | |||||||||||||||||
Other Long-Term Liabilities |
— | — | ||||||||||||||||||
Operating Lease Liability |
||||||||||||||||||||
Finance Lease Liability |
||||||||||||||||||||
Construction Finance Liability |
$ | $ | $ | $ | $ |
21. |
SUBSEQUENT EVENTS |
Unudited Financial Statements |
||||
F-60 |
||||
F-61 |
||||
F-62 |
||||
F-64 |
||||
F-66 |
||||
Audited Financial Statements |
||||
F-90 |
||||
F-91 |
||||
F-92 |
||||
F-93 |
||||
F-94 |
||||
F-97 |
June 30, 2021 |
December 31, 2020 |
|||||||
(In thousands, except share data) |
||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 71,064 | $ | 78,055 | ||||
Restricted cash |
3,000 | 4,542 | ||||||
Accounts receivable, net of allowance of $222 and $824, respectively |
8,788 | 5,051 | ||||||
Notes receivable, current portion |
9,593 | 21,556 | ||||||
Related party notes receivable, current portion |
10,276 | 10,052 | ||||||
Inventory, net |
44,608 | 36,862 | ||||||
Other current assets |
8,125 | 5,280 | ||||||
Total current assets |
155,454 | 161,398 | ||||||
|
|
|
|
|||||
Notes receivable, net of current portion |
10,516 | 18,211 | ||||||
Property, plant and equipment, net |
179,182 | 176,827 | ||||||
Right-of-use |
113,395 | 60,843 | ||||||
Related party right-of-use |
5,541 | 5,621 | ||||||
Intangible assets, net |
272,083 | 272,118 | ||||||
Corporate investments |
40,924 | 19,091 | ||||||
Acquisition deposits |
50 | 50 | ||||||
Goodwill |
115,541 | 116,041 | ||||||
Assets held for sale |
3,689 | 6,585 | ||||||
Other assets |
19,672 | 19,850 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | 916,047 | $ | 856,635 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
LIABILITIES |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 7,988 | $ | 10,755 | ||||
Other current liabilities |
30,434 | 28,896 | ||||||
Contingent consideration, current portion |
10,398 | 17,985 | ||||||
Income tax payable |
10,642 | 17,504 | ||||||
Operating lease liability, current portion |
1,910 | 2,906 | ||||||
Related party operating lease liability, current portion |
150 | 135 | ||||||
Notes payable, current portion |
134,394 | 20,910 | ||||||
|
|
|
|
|||||
Total current liabilities |
195,916 | 99,091 | ||||||
Notes payable, net of current portion |
144,248 | 244,066 | ||||||
Warrant liability |
3,438 | 20,908 | ||||||
Operating lease liability, net of current portion |
112,731 | 58,637 | ||||||
Related party operating lease liability, net of current portion |
5,518 | 5,595 | ||||||
Deferred tax liability |
53,082 | 53,082 | ||||||
Total liabilities associated with assets held for sale |
28 | 718 | ||||||
Other long-term liabilities |
11 | 63 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES |
514,972 | 482,160 | ||||||
Commitments and contingencies (Note 16) |
||||||||
STOCKHOLDERS’ EQUITY |
||||||||
Subordinate Voting Shares (Shares Authorized, Issued and Outstanding at June 30, 2021: Unlimited, 255,991,500 and 255,991,500, respectively, at December 31, 2020: Unlimited, 220,913,258 and 220,913,258, respectively) |
— | — | ||||||
Multiple Voting Shares (Shares Authorized, Issued and Outstanding at June 30, 2021: Unlimited, 1,561,678 and 1,561,678, respectively, at December 31, 2020: Unlimited, 1,828,422 and 1,828,422, respectively) |
— | — | ||||||
Super Voting Shares (Shares Authorized, Issued and Outstanding at June 30, 2021: Unlimited, 2,000,000 and 2,000,000, respectively, at December 31, 2020: Unlimited, 2,000,000 and 2,000,000, respectively) |
— | — | ||||||
Capital stock |
736,901 | 667,248 | ||||||
Accumulated deficit |
(336,234 | ) | (293,607 | ) | ||||
|
|
|
|
|||||
Stockholders’ equity attributed to Harvest Health & Recreation Inc. |
400,667 | 373,641 | ||||||
Non-controlling interest |
408 | 834 | ||||||
|
|
|
|
|||||
TOTAL STOCKHOLDERS’ EQUITY |
401,075 | 374,475 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ | 916,047 | $ | 856,635 | ||||
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
(In thousands, except share and per share data) |
||||||||||||||||
Revenue, net of discounts |
$ | 102,463 | $ | 55,661 | $ | 191,289 | $ | 99,896 | ||||||||
Cost of goods sold |
(50,201 | ) | (32,246 | ) | (91,109 | ) | (58,332 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
52,262 | 23,415 | 100,180 | 41,564 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Expenses |
||||||||||||||||
General and administrative |
33,126 | 26,940 | 59,202 | 53,172 | ||||||||||||
General and administrative, related party operating lease expense |
201 | 200 | 401 | 387 | ||||||||||||
Sales and marketing |
1,224 | 1,248 | 2,122 | 2,524 | ||||||||||||
Share-based compensation |
3,741 | 3,276 | 8,603 | 17,080 | ||||||||||||
Depreciation and amortization |
2,641 | 725 | 5,170 | 2,395 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expenses |
40,933 | 32,389 | 75,498 | 75,558 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
11,329 | (8,974 | ) | 24,682 | (33,994 | ) | ||||||||||
Other (expense) income |
||||||||||||||||
Gain (loss) on sale of assets |
(21 | ) | (2,783 | ) | 1,774 | (364 | ) | |||||||||
Other income |
269 | 1,205 | 1,773 | 10,255 | ||||||||||||
Fair value of liability adjustment |
(8,353 | ) | (1,497 | ) | (32,787 | ) | 5,448 | |||||||||
Fair value of contingent consideration |
(4,500 | ) | — | (4,500 | ) | — | ||||||||||
Foreign currency gain (loss) |
17 | 30 | 29 | (108 | ) | |||||||||||
Interest expense (includes related party interest income of less than $0.1 million for the three months ended June 30, 2021 and 2020, respectively and $0.2 million and $0.1 million for the six months ended June 30, 2021 and 2020, respectively) |
(9,182 | ) | (9,169 | ) | (17,899 | ) | (13,719 | ) | ||||||||
Contract asset impairment |
— | (2,420 | ) | — | (2,420 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before taxes and non-controlling interest |
(10,441 | ) | (23,608 | ) | (26,928 | ) | (34,902 | ) | ||||||||
Income taxes |
(6,834 | ) | (1,132 | ) | (13,315 | ) | (4,926 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss from continuing operations before non-controlling interest |
(17,275 | ) | (24,740 | ) | (40,243 | ) | (39,828 | ) | ||||||||
Net income (loss) from discontinued operations, net of tax |
(1,954 | ) | (905 | ) | (1,954 | ) | (1,289 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss before non-controlling interest |
(19,229 | ) | (25,645 | ) | (42,197 | ) | (41,117 | ) | ||||||||
Net income attributed to non-controlling interest |
(276 | ) | (1,929 | ) | (430 | ) | (1,841 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributed to Harvest Health & Recreation Inc. |
$ | (19,505 | ) | $ | (27,574 | ) | $ | (42,627 | ) | $ | (42,958 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per share - basic and diluted |
$ | (0.04 | ) | $ | (0.07 | ) | $ | (0.10 | ) | $ | (0.12 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Attributable to Harvest Health and Recreation Inc. |
$ | (0.05 | ) | $ | (0.08 | ) | $ | (0.10 | ) | $ | (0.13 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Attributable to discontinued operations, net of tax |
$ | — | $ | — | $ | — | $ | — | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average shares outstanding - basic and diluted |
413,103,779 | 364,580,737 | 410,383,008 | 334,380,082 | ||||||||||||
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(In thousands) |
||||||||
CASH FLOW FROM OPERATING ACTIVITIES |
||||||||
Net loss |
$ | (42,197 | ) | $ | (41,117 | ) | ||
Net loss from discontinued operations, net of tax |
1,954 | 1,289 | ||||||
Adjustments to reconcile net loss to net cash from operating activities |
||||||||
Depreciation and amortization |
7,051 | 4,257 | ||||||
Amortization of right-of-use |
3,348 | 2,559 | ||||||
Amortization of debt issuance costs |
1,755 | 1,997 | ||||||
Amortization of debt discount |
754 | 2,585 | ||||||
Amortization of warrant expense |
1,867 | 2,236 | ||||||
Noncash gain on earnout |
— | (13,897 | ) | |||||
Noncash gain on deconsolidation |
— | (6,244 | ) | |||||
Noncash loss on derecognition of asset |
— | 4,141 | ||||||
Gain on North Dakota divestment |
(573 | ) | — | |||||
Gain on sale leaseback transaction |
(1,058 | ) | — | |||||
Gain on legal settlements |
(1,089 | ) | — | |||||
(Gain) loss on lease derecognition |
(351 | ) | 311 | |||||
Change in fair value of financial liability |
32,787 | (5,448 | ) | |||||
Fair value of contingent consideration |
4,500 | — | ||||||
Gain on held for sale |
— | (2,150 | ) | |||||
Change in deferred income tax |
— | (945 | ) | |||||
Share-based compensation |
8,603 | 17,080 | ||||||
Noncash transaction expenses |
544 | — | ||||||
Provision for bad debts and credit losses |
115 | 2,420 | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
(3,854 | ) | (3,205 | ) | ||||
Inventory |
(8,271 | ) | 1,733 | |||||
Other assets |
2,384 | (1,557 | ) | |||||
Income taxes payable |
(6,862 | ) | 1,354 | |||||
Accrued expenses and other liabilities |
(6,894 | ) | 12,738 | |||||
Accounts payable |
(2,515 | ) | 3,535 | |||||
Operating lease liabilities |
(1,818 | ) | (324 | ) | ||||
Prepaid expenses and other current assets |
(2,393 | ) | (3,827 | ) | ||||
|
|
|
|
|||||
NET CASH USED IN CONTINUING OPERATING ACTIVITIES |
(12,213 | ) | (20,479 | ) | ||||
|
|
|
|
|||||
NET CASH USED IN DISCONTINUED OPERATING ACTIVITIES |
(1,954 | ) | (740 | ) | ||||
|
|
|
|
|||||
NET CASH USED IN OPERATING ACTIVITIES |
(14,167 | ) | (21,219 | ) | ||||
|
|
|
|
|||||
CASH FLOW FROM INVESTING ACTIVITIES |
||||||||
Acquisition of businesses, net of cash acquired |
— | (14,397 | ) | |||||
Sale leaseback transaction |
22,280 | — | ||||||
Acquisitions/advances of intangibles |
(2,022 | ) | (1,180 | ) | ||||
Divestment of California entities |
— | (2,358 | ) | |||||
Prepayment of acquisition consideration |
(50 | ) | 4,697 | |||||
Purchases of property, plant and equipment |
(27,199 | ) | (16,993 | ) | ||||
Proceeds from divestments |
2,122 | — | ||||||
Issuance of notes receivable |
(1,617 | ) | (1,159 | ) | ||||
Payments received on notes receivable |
963 | 825 | ||||||
|
|
|
|
|||||
NET CASH USED IN INVESTING ACTIVITIES |
(5,523 | ) | (30,565 | ) | ||||
|
|
|
|
|||||
CASH FLOW FROM FINANCING ACTIVITIES |
||||||||
Proceeds from issuance of equity |
— | 58,999 | ||||||
Proceeds from exercise of warrants |
10,262 | — | ||||||
Proceeds from issuance of notes payable |
5,525 | 40,773 | ||||||
Repayment of notes payable |
(4,603 | ) | (6,538 | ) | ||||
Proceeds from stock option exercises |
664 | — | ||||||
Distributions from noncontrolling interests |
(604 | ) | — | |||||
Payment of finance lease liabilities |
(87 | ) | (24 | ) | ||||
Fees paid for debt financing activities |
— | (1,894 | ) | |||||
|
|
|
|
|||||
NET CASH PROVIDED BY CONTINUING FINANCING ACTIVITIES |
11,157 | 91,316 | ||||||
|
|
|
|
|||||
NET CASH USED IN DISCONTINUED FINANCING ACTIVITIES |
— | (549 | ) | |||||
|
|
|
|
|||||
NET CASH PROVIDED BY FINANCING ACTIVITIES |
11,157 | 90,767 | ||||||
|
|
|
|
|||||
NET INCREASE/(DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH |
(8,533 | ) | 38,983 | |||||
|
|
|
|
|||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
78,055 | 22,685 | ||||||
RESTRICTED CASH, BEGINNING OF PERIOD |
4,542 | 8,000 | ||||||
|
|
|
|
|||||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD |
82,597 | 30,685 | ||||||
|
|
|
|
|||||
CASH AND CASH EQUIVALENTS, END OF PERIOD |
71,064 | 61,668 | ||||||
RESTRICTED CASH, END OF PERIOD |
3,000 | 8,000 | ||||||
|
|
|
|
|||||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, END OF PERIOD |
$ | 74,064 | $ | 69,668 | ||||
|
|
|
|
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(In thousands) |
||||||||
Supplemental disclosure with respect to cash flows |
||||||||
Interest paid |
$ | 2,131 | $ | 13,352 | ||||
Taxes paid |
20,218 | 4,833 | ||||||
Supplemental disclosure of non-cash activities |
||||||||
Shares issued for business acquisitions |
— | 59,627 | ||||||
Notes receivable issued upon North Dakota divestment |
850 | — | ||||||
Notes receivable (net book value) settlement in exchange for investment |
21,833 | — | ||||||
Financing obtained in exchange for property, plant, and equipment |
5,996 | — | ||||||
Right-of-use |
53,950 | 10,803 |
Number of Shares |
$ Amount |
|||||||||||||||||||||||||||||||
Stockholders’ |
||||||||||||||||||||||||||||||||
Super |
Multiple |
Subordinate |
Equity |
Non- |
TOTAL |
|||||||||||||||||||||||||||
Voting |
Voting |
Voting |
Capital |
Accumulated |
attributed |
Controlling |
STOCKHOLDERS’ |
|||||||||||||||||||||||||
(In thousands, except share data) |
Shares |
Shares |
Shares |
Stock |
Deficit |
to Harvest |
Interest |
EQUITY |
||||||||||||||||||||||||
BALANCE—March 31, 2021 |
2,000,000 | 1,636,065 | 245,336,531 | $ | 686,899 | $ | (316,729 | ) | $ | 370,170 | $ | 736 | $ | 370,906 | ||||||||||||||||||
Shares issued |
— | 1,181 | 4,724 | — | — | — | — | — | ||||||||||||||||||||||||
Warrants exercised for cash |
— | 26,000 | 271,742 | 3,420 | — | 3,420 | — | 3,420 | ||||||||||||||||||||||||
Reclassification of warrant liability related to warrants exercised for cash |
— | — | — | 5,289 | — | 5,289 | — | 5,289 | ||||||||||||||||||||||||
Reclassification of warrant liability to equity upon modification |
— | — | — | 36,888 | — | 36,888 | — | 36,888 | ||||||||||||||||||||||||
Distributions |
— | — | — | — | — | — | (604 | ) | (604 | ) | ||||||||||||||||||||||
Exercise of stock options |
— | — | 221,680 | 664 | — | 664 | — | 664 | ||||||||||||||||||||||||
Conversions to subordinate voting shares |
— | (101,568 | ) | 10,156,823 | — | — | — | — | — | |||||||||||||||||||||||
Share-based compensation |
— | — | — | 3,741 | — | 3,741 | — | 3,741 | ||||||||||||||||||||||||
Net loss |
— | — | — | — | (19,505 | ) | (19,505 | ) | 276 | (19,229 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
BALANCE—June 30, 2021 |
2,000,000 | 1,561,678 | 255,991,500 | $ | 736,901 | $ | (336,234 | ) | $ | 400,667 | $ | 408 | $ | 401,075 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
BALANCE—March 31, 2020 |
2,000,000 | 2,501,993 | 109,770,577 | $ | 614,795 | $ | (249,361 | ) | $ | 365,434 | $ | 4,981 | $ | 370,415 | ||||||||||||||||||
Shares issued |
— | 36,993 | 1,286,513 | 5,647 | — | 5,647 | — | 5,647 | ||||||||||||||||||||||||
Conversions to subordinate voting shares |
— | (211,323 | ) | 21,132,382 | — | — | — | — | — | |||||||||||||||||||||||
Equity method investment adjustment |
— | — | — | — | — | — | (125 | ) | (125 | ) | ||||||||||||||||||||||
Share-based compensation |
— | — | — | 3,276 | — | 3,276 | — | 3,276 | ||||||||||||||||||||||||
Net loss |
— | — | — | — | (27,574 | ) | (27,574 | ) | 1,929 | (25,645 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
BALANCE—June 30, 2020 |
2,000,000 | 2,327,663 | 132,189,472 | $ | 623,718 | $ | (276,935 | ) | $ | 346,783 | $ | 6,785 | $ | 353,568 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Shares |
$ Amount |
|||||||||||||||||||||||||||||||
Stockholders’ |
||||||||||||||||||||||||||||||||
Super |
Multiple |
Subordinate |
Equity |
Non- |
TOTAL |
|||||||||||||||||||||||||||
Voting |
Voting |
Voting |
Capital |
Accumulated |
attributed |
Controlling |
STOCKHOLDERS’ |
|||||||||||||||||||||||||
(In thousands, except share data) |
Shares |
Shares |
Shares |
Stock |
Deficit |
to Harvest |
Interest |
EQUITY |
||||||||||||||||||||||||
BALANCE—December 31, 2020 |
2,000,000 | 1,828,422 | 220,913,258 | $ | 667,248 | $ | (293,607 | ) | $ | 373,641 | $ | 834 | $ | 374,475 | ||||||||||||||||||
Shares issued |
— | 16,762 | 19,245 | — | — | — | — | — | ||||||||||||||||||||||||
Capital contribution |
— | — | — | 382 | — | 382 | 230 | 612 | ||||||||||||||||||||||||
Shares returned and cancelled |
— | (2,545 | ) | — | (1,000 | ) | — | (1,000 | ) | — | (1,000 | ) | ||||||||||||||||||||
Warrants exercised for cash |
— | 41,000 | 2,641,164 | 10,262 | — | 10,262 | — | 10,262 | ||||||||||||||||||||||||
Reclassification of warrant liability related to warrants exercised for cash |
— | — | — | 13,369 | — | 13,369 | — | 13,369 | ||||||||||||||||||||||||
Reclassification of warrant liability to equity upon modification |
— | — | — | 36,888 | — | 36,888 | — | 36,888 | ||||||||||||||||||||||||
Distributions |
— | — | — | — | — | — | (604 | ) | (604 | ) | ||||||||||||||||||||||
Stock Option Exercises |
— | — | 221,680 | 664 | — | 664 | — | 664 | ||||||||||||||||||||||||
Acquisition of NCI |
— | — | — | 485 | — | 485 | (485 | ) | — | |||||||||||||||||||||||
Divestiture of North Dakota assets |
— | — | — | — | — | — | 3 | 3 | ||||||||||||||||||||||||
Conversions to subordinate voting shares |
— | (321,961 | ) | 32,196,153 | — | — | — | — | — | |||||||||||||||||||||||
Share-based compensation |
— | — | — | 8,603 | — | 8,603 | — | 8,603 | ||||||||||||||||||||||||
Net loss |
— | — | — | — | (42,627 | ) | (42,627 | ) | 430 | (42,197 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
BALANCE—June 30, 2021 |
2,000,000 | 1,561,678 | 255,991,500 | $ | 736,901 | $ | (336,234 | ) | $ | 400,667 | $ | 408 | $ | 401,075 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
BALANCE—December 31, 2019 |
2,000,000 | 1,813,388 | 105,786,727 | $ | 481,182 | $ | (233,977 | ) | $ | 247,205 | $ | 3,681 | $ | 250,886 | ||||||||||||||||||
Shares issued |
— | 455,432 | 1,286,513 | 64,646 | — | 64,646 | — | 64,646 | ||||||||||||||||||||||||
Deconsolidation of Ohio entities |
— | — | — | — | — | — | 1,388 | 1,388 | ||||||||||||||||||||||||
Shares issued in connection with acquisitions |
— | 307,169 | 283,550 | 59,785 | — | 59,785 | — | 59,785 | ||||||||||||||||||||||||
Conversions to subordinate voting shares |
— | (248,326 | ) | 24,832,682 | — | — | — | — | — | |||||||||||||||||||||||
Equity method investment adjustment |
— | — | — | — | — | — | (125 | ) | (125 | ) | ||||||||||||||||||||||
Discount on notes payable |
— | — | — | 397 | — | 397 | — | 397 | ||||||||||||||||||||||||
Conversion feature on note payable |
— | — | — | 628 | — | 628 | — | 628 | ||||||||||||||||||||||||
Share-based compensation |
— | — | — | 17,080 | — | 17,080 | — | 17,080 | ||||||||||||||||||||||||
Net loss |
— | — | — | — | (42,958 | ) | (42,958 | ) | 1,841 | (41,117 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
BALANCE—June 30, 2020 |
2,000,000 | 2,327,663 | 132,189,472 | $ | 623,718 | $ | (276,935 | ) | $ | 346,783 | $ | 6,785 | $ | 353,568 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
Business Description |
State |
Nature of Operations |
Commencement Periods | ||
Arizona - 15 locations |
Retail Dispensary | September 2013 - September 2020 | ||
California - 4 locations |
Retail Dispensary | December 2018 - October 2019 | ||
Florida - 10 locations |
Retail Dispensary | February 2019 - June 2021 | ||
Maryland - 3 locations |
Retail Dispensary | September 2018 - December 2019 | ||
Pennsylvania - 10 locations |
Retail Dispensary | September 2018 - May 2021 | ||
Arizona |
Greenhouse/Outdoor Grow/Processing Lab | July 2015 - February 2020 | ||
Colorado - 1 location |
Processing | October 2020 | ||
Florida |
Cultivation/Processing | February 2019 - December 2019 | ||
Maryland |
Cultivation/Processing | September 2017 - July 2019 | ||
Nevada |
Cultivation/Processing | August 2020 | ||
Pennsylvania |
Cultivation/Processing | March 2020 | ||
Utah (1) |
Indoor Grow | October 2020 |
(1) | On July 14, 2021, the Company divested the indoor grow location located in Ogden, Utah for an immaterial amount of cash. |
2. |
Significant Accounting Policies |
(a) |
Basis of Presentation |
(b) |
Basis of Measurement |
(c) |
Functional Currency |
(d) |
Basis of Consolidation |
(e) |
Discontinued Operations |
(f) |
Revenue Recognition |
• | Identification of the contract, or contracts, with a customer. |
• | Identification of the performance obligations in the contract. |
• | Determination of the transaction price. |
• | Allocation of the transaction price to the performance obligations in the contract. |
• | Recognition of revenue when, or as, the Company satisfies a performance obligation. |
(In thousands) |
Retail |
Wholesale |
Licensing and other |
Consolidated |
||||||||||||
Revenue for the three months ended June 30, 2021 |
$ | 85,177 | $ | 13,948 | $ | 3,338 | $ | 102,463 | ||||||||
Revenue for the three months ended June 30, 2020 |
$ | 42,250 | $ | 7,199 | $ | 6,212 | $ | 55,661 | ||||||||
Revenue for the six months ended June 30, 2021 |
$ | 162,825 | $ | 23,241 | $ | 5,223 | $ | 191,289 | ||||||||
Revenue for the six months ended June 30, 2020 |
$ | 72,262 | $ | 13,264 | $ | 14,370 | $ | 99,896 |
3. |
Recently Adopted and Issued Accounting Pronouncements |
Date Issued |
Standard |
Effective Date | ||
December 2019 |
ASU 2019-12, Income Taxes (Topic 740) - Simplifying the Accounting for Income Taxes |
January 2021 |
Date Issued |
Standard |
Effective Date | ||
May 2021 |
ASU 2021-04 Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40) |
January 2021 | ||
August 2020 |
ASU No. 2020-06: Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40) – Accounting for Convertible Instruments and contracts in an Entity’s Own Equity |
January 2022 |
4. |
Discontinued Operations |
(In thousands) |
Three Months Ended June 30, 2020 |
Six Months Ended June 30, 2020 |
||||||
Revenue, net of discounts |
$ | 3,996 | $ | 4,778 | ||||
Cost of goods sold |
(2,054 | ) | (2,711 | ) | ||||
|
|
|
|
|||||
Gross profit |
1,942 | 2,067 | ||||||
|
|
|
|
|||||
Expenses |
||||||||
General and administrative |
1,278 | 1,603 | ||||||
Sales and marketing |
24 | 46 | ||||||
Depreciation and amortization |
1,039 | 1,057 | ||||||
|
|
|
|
|||||
Total expenses |
2,341 | 2,706 | ||||||
|
|
|
|
|||||
Operating income (loss) |
(399 | ) | (639 | ) | ||||
Other (expense) income |
||||||||
Gain on sale of assets |
2,574 | 2,574 | ||||||
Interest expense |
(711 | ) | (717 | ) | ||||
|
|
|
|
|||||
Loss before taxes and non-controlling interest |
1,464 | 1,218 | ||||||
Income taxes |
(9 | ) | (147 | ) | ||||
|
|
|
|
|||||
Loss from continuing operations before non-controlling interest |
1,455 | 1,071 | ||||||
Net loss from discontinued operations, net of tax |
905 | 1,289 | ||||||
|
|
|
|
|||||
Net loss attributed to Harvest Health & Recreation Inc. |
$ | 2,360 | $ | 2,360 |
(In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
ASSETS |
||||||||
Inventory, net |
$ | 344 | $ | 93 | ||||
Other current assets |
— | 33 | ||||||
Property, plant and equipment, net |
3,110 | 1,747 | ||||||
Right-of-use |
64 | 3,593 | ||||||
Intangibles assets, net |
171 | 894 | ||||||
Other assets |
— | 225 | ||||||
|
|
|
|
|||||
Assets from discontinued operations |
$ | 3,689 | $ | 6,585 | ||||
|
|
|
|
|||||
LIABILITIES |
||||||||
Lease liability, net of current portion |
28 | 718 | ||||||
|
|
|
|
|||||
Liabilities from discontinued operations |
$ | 28 | $ | 718 | ||||
|
|
|
|
5. |
Inventory |
(In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
Raw materials |
$ | 17,384 | $ | 12,632 | ||||
Work in progress |
6,165 | 5,634 | ||||||
Finished goods |
22,228 | 19,718 | ||||||
|
|
|
|
|||||
Total inventory |
45,777 | 37,984 | ||||||
Reserve |
(1,169 | ) | (1,122 | ) | ||||
|
|
|
|
|||||
Total inventory, net |
$ |
44,608 |
$ |
36,862 |
||||
|
|
|
|
6. |
Notes Receivable |
(In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
Secured promissory notes dated November 2020 in the principal amount of $12.0 million with a maturity date of November 9, 2025; monthly payments of $0.1 million, inclusive of principal and interest. Balloon payment of $8.4 million due at maturity. Interest rate of 7.5% per annum. |
$ | 11,493 | $ | 12,000 | ||||
Secured promissory notes dated February 2020 through June 2021 in the principal amount of $15.1 million with maturity dates from August 2021 to February 2022; principal is due at maturity. Interest rates of 6 - 8% per annum, due at maturity. |
15,088 | 13,471 | ||||||
Secured promissory notes, created from the CannaPharmacy acquisition, dated April and June of 2019 in the principal amount of $11.6 million with maturity dates in April and June of 2021; principal is due at maturity. Interest rate of 8% per annum, due quarterly. |
— | 456 | ||||||
Secured convertible promissory note, due from Falcon International Corp. (‘‘Falcon’’) and subsidiaries, dated June 7, 2019 in the principal amount of up to $40.4 million with maturity date of June 6, 2022; principal is due at maturity. Interest rate of 4% per annum, due at maturity. (1) |
— | 25,525 | ||||||
Unsecured convertible promissory notes, due from Falcon and its subsidiaries, dated October 2018 through February 2019 in the principal amount of $24.5 million with maturity dates of August to November 2019; principal is due at maturity. Interest rate of 8% per annum, due at maturity. (1) |
— | 24,499 | ||||||
Secured revolving notes dated December 2018 through January 2019 in the principal amount of up to $30.0 million with maturity dates of December 2019 to February 2020; principal is due at maturity. Interest rates of 8.25 - 8.5% per annum with interest payments due monthly. (2) |
3,581 | 3,581 | ||||||
Secured promissory notes dated February 2021 in the principal of up to $0.9 million with a maturity date of February 19, 2022; principal is due at maturity. Interest rate of 10.0% per annum with interest payments due monthly. |
850 | — | ||||||
|
|
|
|
|||||
Gross notes receivable |
31,012 | 79,532 | ||||||
Less: provision for impairment of notes receivable |
(627 | ) | (29,713 | ) | ||||
|
|
|
|
|||||
Total notes receivable, net of allowance |
30,385 | 49,819 | ||||||
Less: current portion of notes receivable |
(19,869 | ) | (31,608 | ) | ||||
|
|
|
|
|||||
Notes receivable, long-term portion |
$ |
10,516 |
$ |
18,211 |
||||
|
|
|
|
(1) | These notes were settled as part of the Falcon Lawsuit settlement. $29.1 million of the provision for impairment of notes receivable related to these notes was written off in relation to this settlement. See Note 10 for additional information. |
(2) | These notes are currently in default. The Company negotiated a settlement agreement with the debtor and, at this time, expects to receive the full principal balance during fiscal year 2021. The Company’s provision for expected credit losses as of June 30, 2021 includes $0.3 million related to these notes. |
(In thousands) |
Expected Principal Payments |
|||
2021 (6 months) |
$ | 10,470 | ||
2022 |
9,918 | |||
2023 |
728 | |||
2024 |
784 | |||
2025 |
9,112 | |||
|
|
|||
$ |
31,012 |
|||
|
|
7. |
Leases |
Lease and Classification |
June 30, 2021 |
December 31, 2020 |
||||||
(In thousands) |
||||||||
Operating Leases: |
||||||||
Right-of-use |
$ | 118,935 | $ | 66,464 | ||||
Lease liability, current portion |
$ | 2,060 | $ | 3,041 | ||||
Lease liability, net of current portion |
$ | 118,249 | $ | 64,232 | ||||
Finance Leases: |
||||||||
Property, plant and equipment, net (1) |
$ | 405 | $ | 5,523 | ||||
Other current liabilities |
$ | 92 | $ | 5,504 |
(1) | Finance lease assets are recorded net of accumulated amortization of less than $0.1 million as of June 30, 2021 and December 31, 2020, respectively. |
Three Months Ended June 30 |
Six Months Ended June 30 |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Operating lease expense |
$ | 5,270 | $ | 5,553 | $ | 9,758 | $ | 8,352 | ||||||||
Interest on lease liabilities |
$ | 2 | $ | 384 | $ | 6 | $ | 387 | ||||||||
Expenses related to short-term leases |
$ | 19 | $ | 487 | $ | 228 | $ | 950 | ||||||||
Expenses related to variable payments |
$ | 498 | $ | 266 | $ | 688 | $ | 507 |
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(In thousands) |
||||||||
Cash paid for amounts included in the measurement of lease liabilities: |
||||||||
Operating cash flows from operating leases |
$ | 7,831 | $ | 2,556 | ||||
Operating cash flows from finance leases |
$ | 6 | $ | 387 | ||||
Financing cash flows from finance leases |
$ | 87 | $ | 24 |
June 30, 2021 |
June 30, 2020 |
|||||||
Weighted average remaining term (in years): |
||||||||
Operating |
14.5 | 3.6 | ||||||
Finance |
34.5 | 9.9 | ||||||
Weighted average discount rate: |
||||||||
Operating |
12.43 | % | 10.00 | % | ||||
Finance |
10.00 | % | 10.03 | % |
8. |
Divestitures |
9. |
Intangible Assets and Goodwill |
Gross carrying amount (in thousands) |
Weighted average useful lives (years) |
December 31, 2020 |
Additions |
Dispositions/ Adjustments |
June 30, 2021 |
|||||||||||||||
Definite life intangible assets: |
||||||||||||||||||||
Patient relationships |
2.0 | $ | 820 | $ | — | $ | — | $ | 820 | |||||||||||
Technology |
9.9 | 18,058 | — | — | 18,058 | |||||||||||||||
Software |
5.0 | 241 | 320 | (145 | ) | 416 | ||||||||||||||
Other |
3.0 | 410 | 730 | (241 | ) | 899 | ||||||||||||||
Indefinite life intangible assets: |
||||||||||||||||||||
Licenses and permits |
253,866 | 519 | (151 | ) | 254,234 | |||||||||||||||
Internally developed |
1,113 | 694 | (643 | ) | 1,164 | |||||||||||||||
Trade names |
2,400 | — | — | 2,400 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total intangible assets |
276,908 | 2,263 | (1,180 | ) | 277,991 | |||||||||||||||
Goodwill |
116,041 | — | (500 | ) | 115,541 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total gross carrying amount |
$ |
392,949 |
$ |
2,263 |
$ |
(1,680 |
) |
$ |
393,532 |
|||||||||||
|
|
|
|
|
|
|
|
Accumulated amortization (in thousands) |
December 31, 2020 |
Amortization |
Dispositions/ Adjustments |
June 30, 2021 |
||||||||||||
Definite life intangible assets: |
||||||||||||||||
Patient relationships |
$ | 820 | $ | — | $ | — | $ | 820 | ||||||||
Technology |
3,913 | 945 | — | 4,858 | ||||||||||||
Software |
57 | 19 | (30 | ) | 46 | |||||||||||
Other |
— | 184 | — | 184 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total accumulated amortization |
4,790 |
1,148 |
(30 |
) |
5,908 |
|||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total intangible assets, net and goodwill |
$ |
388,159 |
$ |
1,115 |
$ |
(1,650 |
) |
$ |
387,624 |
|||||||
|
|
|
|
|
|
|
|
(In thousands) |
Estimated Amortization Expense |
|||
2021 (6 months) |
$ | 1,523 | ||
2022 |
2,108 | |||
2023 |
2,008 | |||
2024 |
1,787 | |||
2025 |
1,770 | |||
Thereafter |
5,089 | |||
|
|
|||
Total amortization expense |
$ |
14,285 |
||
|
|
10. |
Corporate Investments |
(In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
Investment in Hightimes |
$ | 19,091 | $ | 19,091 | ||||
Investment in Falcon |
21,833 | — | ||||||
|
|
|
|
|||||
Corporate investments |
$ |
40,924 |
$ |
19,091 |
||||
|
|
|
|
11. |
Other Current Liabilities |
(In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
Accrued inventory purchases |
$ | 7,671 | $ | 7,886 | ||||
Accrued expenses |
7,724 | 5,607 | ||||||
Accrued payroll and benefits |
5,146 | 4,353 | ||||||
Accrued capital expenditures |
2,906 | 3,133 | ||||||
Finance lease liabilities (1) |
92 | 5,504 | ||||||
Deferred revenue |
2,285 | — | ||||||
Other |
4,610 | 2,413 | ||||||
|
|
|
|
|||||
Total other current liabilities |
$ |
30,434 |
$ |
28,896 |
||||
|
|
|
|
(1) | See Note 7 for additional information. |
12. |
Notes Payable |
(In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
Secured promissory note dated March 2020, in the principal amount of $10.0 million with a maturity of March 2022. Monthly interest payments of 9% per annum. Principal balance due at maturity. (1) |
$ | 10,000 | $ | 10,000 | ||||
Unsecured promissory note dated February 2020, in the principal amount of $6.7 million with a maturity of February 2023. Monthly interest payments at 4% per annum. Annual payments of $2.2 million, inclusive of interest at 4%, due beginning February 2021 with remaining principal due at maturity |
4,699 | 6,650 | ||||||
Secured promissory notes dated December 2019, in the principal amount of $93.4 million with a maturity of December 2022. Semi-annual interest payments at 15% per annum. Principal balance due at maturity. (2) |
93,390 | 93,390 | ||||||
Secured promissory notes dated December 2019, in the principal amount of $42.4 million with a maturity of December 2022. Semi-annual interest payments at 9.25% per annum. Principal balance due at maturity. (3) |
42,404 | 42,404 | ||||||
Secured convertible promissory note dated December 2019, in the principal amount of $10.0 million with a maturity of December 2021. Semi-annual interest payments at 9% per annum. Principal balance due at maturity. (4) |
10,000 | 10,000 | ||||||
Secured convertible promissory note dated April 2021, in the principal amount of $5.0 million with a maturity of April 2023. Semi-annual interest payments at 9% per annum. Principal balance due at maturity |
5,000 | — | ||||||
Secured promissory notes dated October 2019, in the principal amount of $6.5 million with a maturity of October 2021. Monthly interest payments at 8.95% per annum. Principal balance due at maturity |
6,500 | 6,500 | ||||||
Secured promissory notes dated September and October 2019, in the principal amount of $2.6 million with maturities of October 2024. Monthly interest payments at 5.5% and 8.75% per annum. Principal balance due at maturity. (5) |
2,456 | 2,505 | ||||||
Secured promissory note dated June 2019, in the principal amount of $4.0 million with a maturity of June 2024. Interest at LIBOR plus 2.5% per annum, payable monthly. Principal balance due based on 25-year amortization schedule with balloon payment at maturity.(6) |
3,916 | 4,000 | ||||||
Unsecured convertible debentures dated May 2019, in the principal amount of $100.0 million with a maturity of May 2022. Semi-annual interest payments at 7% per annum. Principal balance due at maturity. (7) |
100,000 | 100,000 | ||||||
Other unsecured promissory notes |
3,661 | 4,039 | ||||||
Other secured promissory notes |
8,026 | 1,275 | ||||||
|
|
|
|
|||||
Total notes payable |
290,052 | 280,763 | ||||||
Less: unamortized debt discounts and issuance costs |
(11,410 | ) | (15,787 | ) | ||||
|
|
|
|
|||||
Net amount |
278,642 | 264,976 | ||||||
Less: current portion of notes payable |
(134,394 | ) | (20,910 | ) | ||||
|
|
|
|
|||||
Notes payable, net of current portion |
$ |
144,248 |
$ |
244,066 |
||||
|
|
|
|
(1) | Carrying value includes debt discount of $0.7 million. |
(2) | Carrying value includes debt issuance costs of $2.3 million. |
(3) | Carrying value includes debt issuance costs of $1.2 million and warrants of $3.1 million. |
(4) | Carrying value includes debt discount of $0.2 million. |
(5) | Carrying value includes debt issuance costs of $0.1 million. |
(6) | Carrying value includes debt issuance costs of less than $0.1 million. |
(7) | Carrying value includes debt issuance costs of $1.4 million and warrants of $2.4 million. |
(In thousands) |
Expected Principal Payments |
Expected Interest Payments |
||||||
2021 (6 months) |
$ | 19,360 | $ | 14,470 | ||||
2022 |
254,324 | 21,864 | ||||||
2023 |
10,229 | 660 | ||||||
2024 |
5,611 | 270 | ||||||
2025 and thereafter |
528 | 334 | ||||||
|
|
|
|
|||||
$ |
290,052 |
$ |
37,598 |
|||||
|
|
|
|
13. |
Share-based Compensation |
Number of Stock Options |
Weighted- Average Exercise Price |
Aggregate Intrinsic Value |
||||||||||
Balance as of December 31, 2020 |
14,380,875 | 5.02 | ||||||||||
Forfeited/Cancelled |
(2,574,070 | ) | 6.53 | |||||||||
Exercised |
(221,680 | ) | 2.52 | |||||||||
Granted |
675,500 | 3.85 | ||||||||||
|
|
|
|
|
|
|||||||
Balance as of June 30, 2021 |
12,260,625 |
$ |
4.69 |
$ |
10,174,894 |
|||||||
|
|
|
|
|
|
Security Issuable |
Expiration Date |
Number of Stock Options |
Exercise Price |
Stock Options Exercisable |
||||||||||
Subordinate Voting Shares |
November 2028 - February 2031 |
12,260,625 | $ | 1.09 - $8.75 |
4,866,313 |
Security Issuable |
Expiration Date |
Number of Stock Options |
Exercise Price |
Stock Options Exercisable |
||||||||
Subordinate Voting Shares |
November 2028 - December 2030 |
14,380,875 | $1.09 - $8.75 | 2,326,000 |
2021 |
2020 | |||
Risk-Free Annual Interest Rate |
1.09% - 2.25% |
2.00% - 2.25% | ||
Expected Annual Dividend Yield |
0% | 0% | ||
Expected Stock Price Volatility |
99% - 197% |
83% - 99% | ||
Expected Life of Stock Options |
6.25 Years | 6.25 Years |
Number of Restricted Stock Units |
Weighted- Average Grant Price |
|||||||
Balance as of December 31, 2020 |
241,273 | $ | 2.01 | |||||
Vested |
(136,952 | ) | 1.83 | |||||
|
|
|
|
|||||
Balance as of June 30, 2021 |
104,321 |
$ |
2.24 |
|||||
|
|
|
|
14. |
Stockholders’ Equity |
Number of Stock Warrants |
Weighted- Average Exercise Price |
|||||||
Balance as of December 31, 2020 |
24,407,114 | $ | 4.11 | |||||
Issued |
307,856 | $ | 2.40 | |||||
Exercised |
(6,125,454 | ) | $ | 1.52 | ||||
|
|
|
|
|||||
Balance as of June 30, 2021 |
18,589,516 |
$ |
4.79 |
|||||
|
|
|
|
Security Issuable |
Expiration Date |
Number of Stock Warrants |
Exercise Price |
Stock Warrants Exercisable |
||||||||
Subordinate Voting Shares |
May 2022 - Dec 2025 | 17,154,516 | $2.46 - $14.66 |
17,154,516 | ||||||||
Multiple Voting Shares |
April 1, 2023 | 14,350 | 106.17 | 14,350 |
Security Issuable |
Expiration Date |
Number of Stock Warrants |
Exercise Price |
Stock Warrants Exercisable |
||||||||
Subordinate Voting Shares |
May 2022 - April 2023 | 18,872,114 | $2.40 - $14.27 |
18,872,114 | ||||||||
Multiple Voting Shares |
April 2021 - April 2023 | 55,350 | 103.36 | 55,350 |
2021 |
2020 | |||
Risk-Free Annual Interest Rate |
0.11% - 0.16% |
2.15% | ||
Expected Annual Dividend Yield |
0% | 0% | ||
Expected Stock Price Volatility |
95% | 70% - 99% | ||
Expected Term |
2.2 - 2.3 Years |
1.0 - 5.0 years |
Share Class |
Number of Shares at June 30, 2021 |
Conversion Factor |
Total Subordinated Voting Shares if Converted |
|||||||||
Super Voting Shares |
2,000,000 | 1 | 2,000,000 | |||||||||
Multiple Voting Shares |
1,561,678 | 100 | 156,167,800 | |||||||||
Subordinate Voting Shares |
255,991,500 | 1 | 255,991,500 | |||||||||
|
|
|||||||||||
Total |
414,159,300 |
|||||||||||
|
|
15. |
Net Loss Per Share |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
(In thousands, except share and per share data) |
2021 |
2020 |
2021 |
2020 |
||||||||||||
Net loss attributable to Harvest Health & Recreation Inc. |
$ | (19,505 | ) | $ | (27,574 | ) | $ | (42,627 | ) | $ | (42,958 | ) | ||||
Net loss attributable to discontinued operations, net of tax |
$ | (1,954 | ) | $ | (905 | ) | $ | (1,954 | ) | $ | (1,289 | ) | ||||
Basic weighted-average number of shares outstanding |
413,103,779 | 364,580,737 | 410,383,008 | 334,380,082 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per share attributable to Harvest Health & Recreation Inc. - basic and diluted |
$ |
(0.05 |
) |
$ |
(0.08 |
) |
$ |
(0.10 |
) |
$ |
(0.13 |
) | ||||
Net loss per share attributable to discontinued operations, net of tax |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
June 30, |
||||||||
2021 |
2020 |
|||||||
Stock options and restricted stock units |
12,364,946 | 16,011,125 | ||||||
Warrants (1) |
19,345,162 | 14,685,996 | ||||||
Convertible debt |
13,823,603 | 32,041,357 | ||||||
|
|
|
|
|||||
45,533,711 |
62,738,478 |
|||||||
|
|
|
|
(1) | Includes the outstanding compensation warrants issued for underwriting services in the October 2020 bought financing. |
16. |
Commitments and Contingencies |
• | Oppen v. Harvest Health et al. No. 21-02048 (D. Col.) |
• | Stout v. Harvest Health et al. No. 21-06398 (S.D.N.Y.) |
• | Jenkins v. Harvest Health et al. No. 21-02045 (D. Col.) |
• | Coffman v. Harvest Health et al. No. 21-02026 (D. Col.) |
• | Wean v. Harvest Health et al. No. 21-06435 (S.D.N.Y.) |
• | Finger v Harvest Health et al. No. 21-02086 (D. Col.) |
17. |
Income Taxes |
18. |
Related Party Transactions |
(In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
Secured promissory notes dated February 2020 (1) |
$ | 6,695 | $ | 6,471 | ||||
Secured revolving notes dated December 2018 through January 2019 (2) |
3,581 | 3,581 | ||||||
|
|
|
|
|||||
Total due from related party (current portion notes receivable) |
$ |
10,276 |
$ |
10,052 |
||||
|
|
|
|
(1) | Secured promissory note dated February 2020, and amended February 2021, in the aggregate principal amount of $6.7 million with maturity date February 2022; principal is due at maturity. Interest rate of 6% per annum, due at maturity. The secured note of $6.7 million is due from Harvest of Ohio LLC, an Ohio limited liability company owned 49% by Steve White, the Chief Executive Officer of the Company, and an entity in which the Company has an investment interest. The Company accounts for the investment interest under the equity method. During the six months ended June 30, 2021 and 2020, interest income was $0.2 million and $0.1 million, respectively. During the three months ended June 30, 2021 and 2020, interest income was $0.1 million and less than $0.1 million, respectively. |
(2) | Secured revolving notes dated December 2018 through January 2019 in the aggregate principal amount of $3.6 million which are due from AINA We Would LLC, the borrower, of which Harvest owns a 25% interest. The notes mature between December 2019 and February 2020 and the principal is due at maturity. The secured revolving notes which mature between December 2019 and February 2020 are currently in default. The Company negotiated a settlement agreement with the debtor and, at this time, expects to receive the full principal balance. The secured revolving notes have interest rates of 8.25 - 8.5% per annum with interest payments due monthly. AINA We Would LLC can draw up to $30.0 million, with each advance subject to the approval of AINA We Would LLC and the Company in their sole discretion. No interest income was recorded during the three or six months ended June 30, 2021 and $0.1 million of interest income was recorded during both the three and six months ended June 30, 2020. |
(In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
Right-of-use |
$ | 5,541 | $ | 5,621 | ||||
Operating lease liability, current portion |
(150 | ) | (135 | ) | ||||
Operating lease liability, net of current portion |
(5,518 | ) | (5,595 | ) |
19. |
Subsequent Events |
December 31, |
December 31, |
|||||||
2020 |
2019 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 78,055 | $ | 22,685 | ||||
Restricted cash |
4,542 | 8,000 | ||||||
Accounts receivable, net |
5,051 | 12,147 | ||||||
Notes receivable, current portion |
21,556 | 47,768 | ||||||
Related party notes receivable, current portion |
10,052 | 3,581 | ||||||
Inventory, net |
36,862 | 27,987 | ||||||
Other current assets |
5,280 | 4,788 | ||||||
|
|
|
|
|||||
Total current assets |
161,398 | 126,956 | ||||||
Notes receivable, net of current portion |
18,211 | 34,430 | ||||||
Property, plant and equipment, net |
176,827 | 149,841 | ||||||
Right-of-use |
60,843 | 52,445 | ||||||
Related party right-of-use |
5,621 | 6,321 | ||||||
Intangibles assets, net |
272,118 | 159,209 | ||||||
Corporate investments |
19,091 | — | ||||||
Acquisition deposits |
50 | 3,645 | ||||||
Goodwill |
116,041 | 84,596 | ||||||
Assets held for sale |
6,585 | 2,444 | ||||||
Other assets |
19,850 | 8,114 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | 856,635 | $ | 628,001 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
LIABILITIES |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 10,755 | $ | 6,969 | ||||
Other current liabilities |
28,896 | 22,029 | ||||||
Contingent consideration, current portion |
17,985 | 13,764 | ||||||
Income tax payable |
17,504 | 5,310 | ||||||
Operating lease liability, current portion |
2,906 | 2,244 | ||||||
Related party operating lease liability, current portion |
135 | 428 | ||||||
Notes payable, current portion |
20,910 | 8,395 | ||||||
|
|
|
|
|||||
Total current liabilities |
99,091 | 59,139 | ||||||
Notes payable, net of current portion |
244,066 | 213,181 | ||||||
Warrant liability |
20,908 | 5,516 | ||||||
Operating lease liability, net of current portion |
58,637 | 48,731 | ||||||
Related party operating lease liability, net of current portion |
5,595 | 5,533 | ||||||
Deferred tax liability |
53,082 | 28,587 | ||||||
Contingent consideration, net of current portion |
— | 16,249 | ||||||
Total liabilities associated with assets held for sale |
718 | — | ||||||
Other long-term liabilities |
63 | 179 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES |
482,160 | 377,115 | ||||||
Commitments and contingencies (Note 20) |
||||||||
STOCKHOLDERS’ EQUITY |
||||||||
Subordinate Voting Shares (Shares Authorized, Issued and Outstanding at December 31, 2020: |
||||||||
Unlimited, 220,913,258 and 220,913,258, respectively, at December 31, 2019: Unlimited, 105,786,727 and 105,786,727, respectively) |
— | — | ||||||
Multiple Voting Shares (Shares Authorized, Issued and Outstanding at December 31, 2020: |
||||||||
Unlimited, 182,842,232 and 182,842,232, respectively, at December 31, 2019: Unlimited, 181,338,834 and 181,338,834, respectively) |
— | — | ||||||
Super Voting Shares (Shares Authorized, Issued and Outstanding at December 31, 2020: Unlimited, 2,000,000 and 2,000,000, respectively, at December 31, 2019: Unlimited, 2,000,000 and 2,000,000, respectively) |
— | — | ||||||
Capital stock |
667,248 | 481,182 | ||||||
|
|
|
|
|||||
Accumulated deficit |
(293,607 | ) | (233,977 | ) | ||||
Stockholders’ equity attributed to Harvest Health & Recreation Inc. |
373,641 | 247,205 | ||||||
|
|
|
|
|||||
Non-controlling interest |
834 | 3,681 | ||||||
|
|
|
|
|||||
TOTAL STOCKHOLDERS’ EQUITY |
374,475 | 250,886 |
For the Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Revenue, net of discounts |
$ | 231,460 | $ | 116,780 | ||||
Cost of goods sold |
(129,873 | ) | (75,636 | ) | ||||
|
|
|
|
|||||
Gross profit |
101,587 | 41,144 | ||||||
|
|
|
|
|||||
Expenses |
||||||||
General and administrative (related party operating lease expense for the year ended December 31, 2020 and 2019 was $788 and $340) |
99,603 | 105,966 | ||||||
Sales and marketing |
4,960 | 8,937 | ||||||
Share-based compensation |
22,495 | 17,695 | ||||||
Depreciation and amortization |
7,920 | 5,360 | ||||||
Fixed and intangible asset impairments |
664 | 16,977 | ||||||
|
|
|
|
|||||
Total expenses |
135,642 | 154,935 | ||||||
|
|
|
|
|||||
Operating loss |
(34,055 | ) | (113,791 | ) | ||||
Other (expense) income |
||||||||
Gain (loss) on sale of assets |
11,752 | (2,313 | ) | |||||
Other (expense) income |
17,185 | (8,286 | ) | |||||
Fair value of liability adjustment |
(10,125 | ) | 5,482 | |||||
Foreign currency loss |
(63 | ) | (970 | ) | ||||
Interest expense (related party interest income for the year ended December 31, 2020 and 2019 was $444 and $267) |
(38,612 | ) | (9,514 | ) | ||||
Contract asset impairment |
(732 | ) | (35,098 | ) | ||||
|
|
|
|
|||||
Loss before taxes and non-controlling interest |
(54,650 | ) | (164,490 | ) | ||||
Income taxes |
(3,650 | ) | (3,756 | ) | ||||
Net loss from continuing operations before non-controlling interest |
(58,300 | ) | (168,246 | ) | ||||
Net loss from discontinued operations, net of tax |
(1,278 | ) | (568 | ) | ||||
|
|
|
|
|||||
Net loss before non-controlling interest |
(59,578 | ) | (168,814 | ) | ||||
Net (income) loss attributed to non-controlling interest |
(52 | ) | 2,079 | |||||
|
|
|
|
|||||
Net loss attributed to Harvest Health & Recreation Inc. |
$ | (59,630 | ) | $ | (166,735 | ) | ||
|
|
|
|
|||||
Net loss per share—basic and diluted |
$ | (0.16 | ) | $ | (0.59 | ) | ||
|
|
|
|
|||||
Attributable to Harvest Health and Recreation Inc. |
$ | (0.17 | ) | $ | (0.58 | ) | ||
|
|
|
|
|||||
Attributable to discontinued operations, net of tax |
$ | — | $ | — | ||||
|
|
|
|
|||||
Weighted-average shares outstanding—basic and diluted |
354,757,211 | 286,626,553 | ||||||
|
|
|
|
Number of Shares |
$ Amount |
|||||||||||||||||||||||||||||||
Stockholders’ |
||||||||||||||||||||||||||||||||
Super |
Multiple |
Subordinate |
Equity |
Non- |
TOTAL |
|||||||||||||||||||||||||||
Voting |
Voting |
Voting |
Capital |
Accumulated |
attributed |
Controlling |
STOCKHOLDERS’ |
|||||||||||||||||||||||||
Shares |
Shares |
Shares |
Stock |
Deficit |
to Harvest |
Interest |
EQUITY |
|||||||||||||||||||||||||
BALANCE—December 31, 2018 |
2,000,000 | 2,179,691 | 63,358,934 | $ | 435,495 | $ | (67,117 | ) | $ | 368,378 | $ | 5,572 | $ | 373,950 | ||||||||||||||||||
Adoption of ASC 842 |
— | — | — | — | (125 | ) | (125 | ) | — | (125 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Restated total equity at January 1, 2019 |
2,000,00 | 2,179,691 | 63,358,934 | 435,495 | (67,242 | ) | 368,253 | 5,572 | 373,825 | |||||||||||||||||||||||
Capital contribution |
— | — | — | 312 | — | 312 | 188 | 500 | ||||||||||||||||||||||||
Exercise of warrants |
— | — | 785,469 | 5,145 | — | 5,145 | — | 5,145 | ||||||||||||||||||||||||
Shares issued in connection with acquisitions |
— | 33,629 | — | 18,512 | — | 18,512 | — | 18,512 | ||||||||||||||||||||||||
Issuance of $10MM convertible note |
— | — | — | 1,000 | — | 1,000 | — | 1,000 | ||||||||||||||||||||||||
Conversions to subordinate voting shares |
— | (413,705 | ) | 41,370,436 | — | — | — | — | — | |||||||||||||||||||||||
Debt issuance costs paid in warrant |
— | — | — | 701 | — | 701 | — | 701 | ||||||||||||||||||||||||
Share-based compensation |
— | — | — | 17,695 | — | 17,695 | — | 17,695 | ||||||||||||||||||||||||
Net loss |
— | — | — | — | (166,735 | ) | (166,735 | ) | (2,079 | ) | (168,814 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
BALANCE—December 31, 2019 |
2,000,000 | 1,813,388 | 105,786,727 | $ | 481,182 | $ | (233,977 | ) | $ | 247,205 | $ | 3,681 | $ | 250,886 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Shares issued |
— | 456,161 | 22,652,568 | 90,156 | — | 90,156 | — | 90,156 | ||||||||||||||||||||||||
Shares returned and cancelled |
— | (42,378 | ) | — | (7,670 | ) | — | (7,670 | ) | — | (7,670 | ) | ||||||||||||||||||||
Deconsolidation of Ohio entities |
— | — | — | — | — | — | 1,388 | 1,388 | ||||||||||||||||||||||||
Divestiture of Arkansas assets |
— | — | — | — | — | — | (4,162 | ) | (4,162 | ) | ||||||||||||||||||||||
Shares issued in connection with acquisitions |
— | 316,411 | 398,600 | 59,785 | — | 59,785 | — | 59,785 | ||||||||||||||||||||||||
Conversions to subordinate voting shares |
— | (920,754 | ) | 92,075,363 | — | — | — | — | — | |||||||||||||||||||||||
Equity method investment adjustment |
— | — | — | — | — | — | (125 | ) | (125 | ) | ||||||||||||||||||||||
Discount on notes payable |
— | — | — | 397 | — | 397 | — | 397 | ||||||||||||||||||||||||
Conversion of convertible note payable |
— | 205,594 | — | 20,903 | — | 20,903 | — | 20,903 | ||||||||||||||||||||||||
Share-based compensation |
— | — | — | 22,495 | — | 22,495 | — | 22,495 | ||||||||||||||||||||||||
Net loss |
— | — | — | — | (59,630 | ) | (59,630 | ) | 52 | (59,578 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
BALANCE—December 31, 2020 |
2,000,000 | 1,828,422 | 220,913,258 | $ | 667,248 | $ | (293,607 | ) | $ | 373,641 | $ | 834 | $ | 374,475 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the years ended December 31, |
||||||||
2020 |
2019 |
|||||||
CASH FLOW FROM OPERATING ACTIVITIES |
||||||||
Net loss |
$ | (59,578 | ) | $ | (168,814 | ) | ||
Net loss from discontinued operations, net of tax |
1,278 | 568 | ||||||
Adjustments to reconcile net loss to net cash from operating activities |
||||||||
Depreciation and amortization |
11,290 | 7,755 | ||||||
Amortization of right-of-use |
5,375 | 3,525 | ||||||
Amortization of debt issuance costs |
4,263 | 2,793 | ||||||
Amortization of debt discount |
1,632 | 42 | ||||||
Amortization of warrant expense |
3,518 | 1,816 | ||||||
Impairment of fixed and intangible assets |
664 | 16,976 | ||||||
Impairment of right-of-use |
(249 | ) | — | |||||
Gain on settlement of contingent consideration |
(13,957 | ) | — | |||||
Gain on deconsolidation of Ohio entities |
(11,899 | ) | — | |||||
Impairment of investments |
— | 5,000 | ||||||
Gain on legal settlements |
(9,260 | ) | — | |||||
(Gain) loss on divestments and sale of assets |
(1,467 | ) | 3,847 | |||||
Loss on extinguishment of notes payable |
463 | — | ||||||
Loss on dead deals |
3,707 | — | ||||||
Loss on lease derecognition |
3,428 | 547 | ||||||
Change in fair value of financial liability |
10,125 | (5,482 | ) | |||||
Unrealized exchange loss |
— | 496 | ||||||
Deferred income tax expense |
(5,378 | ) | 517 | |||||
Share-based compensation |
22,495 | 17,695 | ||||||
Noncash transaction expenses |
— | 71 | ||||||
Provision for bad debts and credit losses |
903 | 31,788 | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
(2,743 | ) | (11,603 | ) | ||||
Inventory |
(2,801 | ) | (2,402 | ) | ||||
Other assets |
(1,729 | ) | (1,373 | ) | ||||
Income taxes payable |
13,368 | 781 | ||||||
Accrued expenses and other liabilities |
(2,417 | ) | (2,005 | ) | ||||
Accounts payable |
6,890 | (882 | ) | |||||
Operating lease liabilities |
(5,429 | ) | (3,219 | ) | ||||
Prepaid expenses and other current assets |
(2,774 | ) | (2,849 | ) | ||||
|
|
|
|
|||||
NET CASH USED IN CONTINUING OPERATING ACTIVITIES |
(30,282 | ) | (104,412 | ) | ||||
|
|
|
|
|||||
NET CASH USED IN DISCONTINUED OPERATING ACTIVITIES |
(1,267 | ) | (568 | ) | ||||
|
|
|
|
|||||
NET CASH USED IN OPERATING ACTIVITIES |
(31,549 | ) | (104,980 | ) | ||||
|
|
|
|
|||||
CASH FLOW FROM INVESTING ACTIVITIES |
||||||||
Acquisition of businesses, net of cash acquired |
(16,029 | ) | (31,170 | ) | ||||
Acquisitions/advances of intangibles |
(773 | ) | (12,757 | ) | ||||
Acquisition deposits |
100 | — | ||||||
Prepayment of acquisition consideration |
— | (3,645 | ) | |||||
Purchases of property, plant and equipment |
(26,863 | ) | (109,436 | ) |
For the years ended December 31, |
||||||||
2020 |
2019 |
|||||||
Proceeds from divestments and sale of assets |
9,225 | — | ||||||
Issuance of notes receivable |
(1,825 | ) | (110,370 | ) | ||||
Payments received on notes receivable |
10,601 | 9,830 | ||||||
|
|
|
|
|||||
NET CASH USED IN INVESTING ACTIVITIES |
(25,564 | ) | (257,548 | ) | ||||
|
|
|
|
|||||
CASH FLOW FROM FINANCING ACTIVITIES |
||||||||
Proceeds from exercise of warrants |
— | 5,145 | ||||||
Proceeds from issuance of equity |
91,757 | — | ||||||
Proceeds from issuance of convertible notes payable |
— | 110,000 | ||||||
Proceeds from issuance of notes payable |
40,315 | 187,841 | ||||||
Repayment of notes payable |
(22,643 | ) | (11,483 | ) | ||||
Payment of finance lease liabilities |
(19 | ) | (1,644 | ) | ||||
Fees paid for debt financing activities |
(385 | ) | (12,403 | ) | ||||
Extinguishment of debt |
— | (84,126 | ) | |||||
|
|
|
|
|||||
NET CASH PROVIDED BY FINANCING ACTIVITIES |
109,025 | 193,330 | ||||||
|
|
|
|
|||||
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
51,912 | (169,198 | ) | |||||
|
|
|
|
|||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
22,685 | 191,883 | ||||||
RESTRICTED CASH, BEGINNING OF PERIOD |
8,000 | 8,000 | ||||||
|
|
|||||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD |
30,685 | 199,883 | ||||||
|
|
|
|
|||||
CASH AND CASH EQUIVALENTS, END OF PERIOD |
78,055 | 22,685 | ||||||
RESTRICTED CASH, END OF PERIOD |
4,542 | 8,000 | ||||||
|
|
|
|
|||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD |
$ | 82,597 | $ | 30,685 | ||||
|
|
|
|
For the years ended December 31, |
||||||||
2020 |
2019 |
|||||||
Supplemental disclosure with respect to cash flows |
||||||||
Interest paid |
$ | 34,064 | $ | 14,232 | ||||
Taxes paid |
$ | 5,806 | $ | 6,161 | ||||
Supplemental disclosure of non-cash activities |
||||||||
Shares issued for business acquisitions |
$ | 59,785 | $ | 18,512 | ||||
Shares issued for the acquisition of intangible licenses |
$ | — | $ | 1,526 | ||||
Shares issued for the acquisition of a lease |
$ | — | $ | 771 | ||||
Trade and notes receivable settled for business acquisitions |
$ | 55,716 | $ | — | ||||
Notes payable issued for business acquisitions |
$ | 16,650 | $ | — | ||||
Notes payable issued for the acquisition of intangible licenses |
$ | 1,000 | $ | 1,470 | ||||
Notes payable issued for the acquisition of a lease |
$ | 500 | $ | — | ||||
Notes payable issued for the acquisition of property, plant and equipment |
$ | — | $ | 5,650 | ||||
Notes payable settled upon divestment |
$ | 1,905 | $ | — | ||||
Contingent consideration issued for business acquisitions |
$ | 5,000 | $ | — | ||||
Conversion of convertible debentures |
$ | 19,535 | $ | — | ||||
Notes receivable received upon deconsolidation |
$ | 12,000 | $ | — | ||||
Right-of-use |
$ | 15,332 | $ | 49,862 | ||||
Right-of-use |
$ | 5,178 | $ | — |
1. |
Business Description |
State |
Nature of Operations |
Commencement Periods | ||
Arizona – 15 locations |
Retail Dispensary |
September 2013 – September 2020 | ||
Arkansas – 1 location** |
Retail Dispensary |
February 2020 | ||
California – 4 locations |
Retail Dispensary |
December 2018 – October 2019 | ||
Florida – 6 locations |
Retail Dispensary |
February 2019 – July 2019 | ||
Maryland – 3 locations |
Retail Dispensary |
September 2018 – December 2019 | ||
North Dakota – 2 locations*** |
Retail Dispensary |
July 2019 – August 2019 | ||
Pennsylvania – 8 locations |
Retail Dispensary |
September 2018 –October 2020 | ||
Washington – 5 locations* |
Retail Dispensary Services |
March 2020 | ||
Arizona |
Greenhouse/Outdoor Grow/Processing Lab |
July 2015 – February 2020 | ||
Arkansas** |
Greenhouse |
January 2020 | ||
Colorado – 1 location |
Processing |
October 2020 | ||
Florida |
Cultivation/Processing |
February 2019 – December 2019 | ||
Maryland |
Cultivation/Processing |
September 2017 – July 2019 | ||
Nevada |
Cultivation/Processing |
August 2020 | ||
Pennsylvania |
Cultivation/Processing |
March 2020 | ||
Utah |
Cultivation/Processing |
October 2020 |
* | See Note 20 (Commitments and Contingencies – Washington Litigation) with respect to the disputed termination of the Company’s service agreements with the licensees of the Washington locations. |
** | See Note 11 (Acquisitions/Divestitures – Divestiture of Arkansas Assets) with respect to the sale of the Company’s ownership interests in Natural State Wellness Dispensary, LLC and Natural Statement Wellness Enterprises, LLC. |
*** | On February 19, 2021, the Company divested the two retail dispensary locations located in North Dakota for an immaterial amount of cash. |
2. |
SIGNIFICANT ACCOUNTING POLICIES |
• | Identification of the contract, or contracts, with a customer. |
• | Identification of the performance obligations in the contract. |
• | Determination of the transaction price. |
• | Allocation of the transaction price to the performance obligations in the contract. |
• | Recognition of revenue when, or as, the Company satisfies a performance obligation. |
Retail |
Wholesale |
Licensing and other |
Consolidated |
|||||||||||||
Revenue for the Year Ended December 31, 2020 |
$ | 171,147 | $ | 32,696 | $ | 27,617 | $ | 231,460 | ||||||||
Revenue for the Year Ended December 31, 2019 |
$ | 67,131 | $ | 27,494 | $ | 22,155 | $ | 116,780 |
• | estimated useful lives, depreciation of property plant and equipment, and amortization of intangible assets |
• | amounts recorded in business combinations |
• | valuation and obsolescence relating to inventories |
• | valuation of investments in private holdings |
• | impairment of indefinite-lived intangible assets, long-lived assets and goodwill |
• | allowance for credit losses |
• | valuation of share-based payments and derivatives |
• | valuation of financial instruments |
• | lease assumptions |
• | measurement and valuation allowances against deferred tax assets, and evaluation of uncertain tax positions |
Category |
Range (in years) | |
Computer equipment |
3 - 5 years | |
Leasehold improvements |
Shorter of asset’s estimated useful life and the remaining life of the lease | |
Production equipment |
7 years | |
Buildings and improvements |
7 - 39 years | |
Furniture and fixtures |
5 - 7 years | |
Vehicles |
5 years |
Category |
Range (in years) | |
License and permits |
Indefinite life intangible asset | |
Tradenames |
Indefinite life intangible asset | |
Patient relationships |
Straight-line over 2 years | |
Technology |
Straight-line over 3 - 10 years | |
Software |
Straight-line over 5 years |
Date Issued |
Standard |
Effective Date | ||
June 2016 | ASU 2016-13, which, in addition to several clarifying ASUs, established the new ASC Topic 326, Financial Instruments —Credit Losses (“CECL”). |
January 1, 2020 | ||
August 2018 | ASU 2018-13, Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement (Topic 820) |
January 1, 2020 | ||
August 2018 | ASU 2018-15: Intangibles – Goodwill and Other – Internal Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract |
January 1, 2020 |
Date Issued |
Standard |
Effective Date | ||
August 2020 | ASU No. 2020-06: Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40) – Accounting for Convertible Instruments and contracts in an Entity’s Own Equity |
January 2022 | ||
December 2019 | ASU 2019-12, Income Taxes (Topic 740)—Simplifying the Accounting for Income Taxes |
January 2021 |
For the Year Ended |
||||
December 31, 2020 |
||||
Revenue, net of discounts |
$ | 4,778 | ||
Cost of goods sold |
(2,711 | ) | ||
|
|
|||
Gross profit |
2,067 | |||
|
|
|||
Expenses |
||||
General and administrative |
1,622 | |||
Sales and marketing |
46 | |||
Depreciation and amortization |
1,057 | |||
|
|
|||
Total expenses |
2,725 | |||
|
|
|||
Operating income (loss) |
(658 | ) | ||
Other (expense) income |
||||
Other (expense) income |
(93 | ) | ||
Interest expense |
(717 | ) | ||
|
|
|||
Loss before taxes and non-controlling interest |
(1,468 | ) | ||
Income taxes |
(308 | ) | ||
|
|
|||
Net loss from discontinued operations before non-controlling interest |
(1,776 | ) | ||
Net loss from discontinued operations, net of tax |
1,278 | |||
|
|
|||
Net loss attributed to Harvest Health & Recreation Inc. |
(498 | ) |
December 31, |
December 31, |
|||||||
2020 |
2019 |
|||||||
ASSETS |
||||||||
Inventory, net |
93 | — | ||||||
Other current assets |
33 | — | ||||||
Property, plant and equipment, net |
1,747 | 1,183 | ||||||
Right-of-use |
3,593 | 334 | ||||||
|
|
|
|
|||||
Intangibles assets, net |
894 | 905 | ||||||
Other assets |
225 | 22 | ||||||
|
|
|
|
6. |
ACCOUNTS RECEIVABLE |
December 31, 2020 |
December 31, 2019 |
|||||||
Trade receivables |
$ | 4,430 | $ | 11,737 | ||||
Other receivables |
1,445 | 4,005 | ||||||
|
|
|
|
|||||
Total accounts receivable |
$ | 5,875 | $ | 15,742 | ||||
Less: allowance for credit losses |
(824 | ) | (3,595 | ) | ||||
|
|
|
|
|||||
Accounts receivable, net |
$ |
5,051 |
$ |
12,147 |
||||
|
|
|
|
December 31, |
December 31, |
|||||||
2020 |
2019 |
|||||||
Beginning of period |
$ | 3,595 | $ | 3,274 | ||||
Provision for expected credit losses (1) |
171 | 2,522 | ||||||
Write-offs charged against allowance |
(2,942 | ) | (2,201 | ) | ||||
|
|
|
|
|||||
End of period |
$ |
824 |
$ |
3,595 |
||||
|
|
|
|
(1) |
The provision for expected credit losses is recorded in general and administrative expenses in the Consolidated Statement of Operations. |
7. |
INVENTORY |
December 31, 2020 |
December 31, 2019 |
|||||||
Raw materials |
$ | 12,632 | $ | 11,219 | ||||
Work in progress |
5,634 | 4,887 | ||||||
Finished goods |
19,718 | 12,999 | ||||||
|
|
|
|
|||||
Total inventory |
$ | 37,984 | $ | 29,105 | ||||
Reserve |
(1,122 | ) | (1,118 | ) | ||||
|
|
|
|
|||||
Total inventory, net |
$ |
36,862 |
$ |
27,987 |
||||
|
|
|
|
8. |
NOTES RECEIVABLE |
December 31, 2020 |
December 31, 2019 |
|||||||
Secured promissory notes dated November 2020 in the principal amount of $12.0 million with a maturity date of November 9, 2025; monthly payments of $0.1 million, inclusive of principal and interest. Balloon payment of $8.4 million due at maturity. Interest rate of 7.5% per annum |
$ | 12,000 | $ | — | ||||
Secured promissory notes dated February 2020 in the principal amount of $13.5 million with maturity dates from August 2021 to February 2022; principal is due at maturity. Interest rates of 6 - 8% per annum, due at maturity |
13,471 | — | ||||||
Secured convertible promissory note, created from pending acquisition, dated December 31, 2019 in the principal amount of up to $30.0 million with maturity date of December 31, 2020; principal is due at maturity. Interest rate of 9.0% per annum, due at maturity. (2) |
— | 30,000 | ||||||
Secured promissory note, created from the Verano acquisition, dated September 4, 2019 in the principal amount of up to $16.0 with maturity date of September 4, 2020; principal is due at maturity. Interest rate of 5.0% per annum, due at maturity. (3) |
— | 8,000 | ||||||
Secured promissory notes, created from the CannaPharmacy acquisition, dated April and June of 2019 in the principal amount of $11.6 million with maturity dates in April and June of 2021; principal is due at maturity. Interest rate of 8% per annum, due quarterly. (4) |
456 | 11,625 | ||||||
Secured promissory notes, created from a pending acquisition, dated October 2018 to August 2019 in the principal amount of $10.1 million with maturity date contingent upon closing of proposed transaction; principal is due at maturity. Interest rate of 12% per annum, due at maturity. (5) |
— | 10,100 | ||||||
Secured convertible promissory note, due from Falcon International Corp. (“Falcon”) and subsidiaries, dated June 7, 2019 in the principal amount of up to $40.4 million with maturity date of June 6, 2022; principal is due at maturity. Interest rate of 4% per annum, due at maturity. (1) |
25,525 | 25,390 | ||||||
Secured promissory note dated May 3, 2019 in the principal amount of $0.1 million with maturity date of May 3, 2020; principal is due at maturity. Interest rate of 4% per annum, due at maturity. (3) |
— | 75 | ||||||
Unsecured convertible promissory notes, due from Falcon and its subsidiaries, dated October 2018 through February 2019 in the principal amount of $24.5 million with maturity dates of August to November 2019; principal is due at maturity. Interest rate of 8% per annum, due at maturity. (1) |
24,499 | 24,499 | ||||||
Secured revolving notes dated December 2018 through January 2019 in the principal amount of up to $30.0 million with maturity dates of December 2019 to February 2020; principal is due at maturity. Interest rates of 8.25 - 8.5% per annum with interest payments due monthly. (6) |
3,581 | 3,581 | ||||||
|
|
|
|
|||||
Unsecured promissory note, created from a pending acquisition, dated November 14, 2018, in the principal amount of $1.8 million with maturity date of December 31, 2021; principal is due at maturity. Interest rate of 8% per annum with interest payments due quarterly, beginning March 31, 2019. (3) |
— | 1,776 | ||||||
|
|
|
|
|||||
Gross notes receivable |
79,532 | 115,046 | ||||||
|
|
|
|
|||||
Less: provision for impairment of notes receivable |
(29,713 | ) | (29,267 | ) | ||||
|
|
|
|
(1) |
These notes were issued by Falcon in connection with the Falcon Merger Agreement described in Note 20 (the “Falcon Notes”). In connection with the Falcon Lawsuit, described in Note 20, the Company is seeking restitutionary damages from Falcon and its shareholders including repayment of the Falcon Notes. During the year ended December 31, 2019, the Company recorded a provision for impairment of $32.5 million, including interest of $1.2 million related to the Falcon Notes and other amounts for license purchases. Of the principal balance of the Falcon Notes, $28.9 million is impaired and is noted in the table above. |
(2) |
This note was settled in the acquisition of GreenMart. See Note 11 for additional information. |
(3) |
This note was repaid during the year ended December 31, 2020. |
(4) |
$10.4 million of these notes were settled in the acquisition of Franklin Labs (see Note 11 for additional information) and a $0.8 million note was repaid during the year ended December 31, 2020. |
(5) |
These notes were settled as part of the Devine Lawsuit settlement. See Note 20 for additional information. |
(6) |
These notes are currently in default. The Company is negotiating a settlement agreement with the debtor and, at this time, expects to receive the full principal balance. The Company’s provision for expected credit losses for the year ended December 31, 2020 includes $0.3 million related to these notes. See Note 21 for additional information. |
December 31, |
December 31, |
|||||||
2020 |
2019 |
|||||||
Beginning of period |
$ | 29,267 | $ | — | ||||
Provision for expected credit losses, net of recoveries (7) |
446 | 29,267 | ||||||
Write-offs charged against allowance |
— | — | ||||||
|
|
|
|
|||||
End of period |
$ |
29,713 |
$ |
29,267 |
||||
|
|
|
|
(7) |
The provision for expected credit losses of notes receivable is recorded in contract asset impairments in the Consolidated Statement of Operations. |
Expected Principal |
||||
Year Ending December 31, |
Payments |
|||
2021 |
$ | 61,158 | ||
2022 |
7,676 | |||
2023 |
802 | |||
2024 |
784 | |||
2025 |
9,112 | |||
2026 and Thereafter |
— | |||
|
|
|||
$ |
79,532 |
|||
|
|
9. |
PROPERTY, PLANT AND EQUIPMENT |
December 31, |
December 31, |
|||||||
2020 |
2019 |
|||||||
Land |
$ | 19,108 | $ | 17,952 | ||||
Buildings and improvements |
127,423 | 66,203 | ||||||
Furniture, fixtures and equipment |
26,488 | 16,477 | ||||||
Assets under construction |
23,954 | 56,729 | ||||||
Total property, plant and equipment, gross |
$ | 196,973 | $ | 157,361 | ||||
|
|
|
|
|||||
Less: accumulated depreciation |
(20,146 | ) | (7,520 | ) | ||||
|
|
|
|
|||||
Property, plant and equipment, net |
$ |
176,827 |
$ |
149,841 |
||||
|
|
|
|
10. |
LEASES |
Lease and Classification |
December 31, 2020 |
December 31, 2019 |
||||||
Operating Leases: |
||||||||
Right-of-use |
$ | 66,464 | $ | 58,766 | ||||
Lease liability, current portion |
$ | 3,041 | $ | 2,672 | ||||
Lease liability, net of current portion |
$ | 64,232 | $ | 54,264 | ||||
Finance Leases: |
||||||||
Property, plant and equipment, net (1) |
$ | 5,523 | $ | 423 | ||||
Other current liabilities |
$ | 5,504 | $ | 160 | ||||
Other long-term liabilities |
$ | — | $ | 179 |
(1) |
Finance lease assets are recorded net of accumulated amortization of $0.1 million and <$0.1 million for the year ended December 31, 2020 and December 31, 2019, respectively. |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Operating lease expense |
$ | 11,476 | $ | 7,820 | ||||
Interest on lease liabilities |
$ | 448 | $ | 65 | ||||
Expenses related to short-term leases |
$ | 1,623 | $ | 594 | ||||
Expenses related to variable payments |
$ | 1,001 | $ | 579 | ||||
Sublease income |
$ | 1,563 | $ | 48 |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||||
Operating cash flows from operating leases |
$ | 5,929 | $ | 5,100 | ||||
Operating cash flows from finance lease |
$ | 448 | $ | 65 | ||||
Financing cash flows from finance leases |
$ | 31 | $ | 1,842 |
December 31, 2020 |
December 31, 2019 |
|||||||
Weighted average remaining term (in years): |
||||||||
Operating |
11.1 | 10.4 | ||||||
Finance |
0.1 | 6.9 | ||||||
Weighted average discount rate: |
||||||||
Operating |
11.49 | % | 10.00 | % | ||||
Finance |
12.90 | % | 10.00 | % |
Operating |
Finance |
|||||||
2021 |
$ | 11,841 | $ | 5,512 | ||||
2022 |
11,283 | — | ||||||
2023 |
10,919 | — | ||||||
2024 |
10,674 | — | ||||||
2025 |
10,421 | — | ||||||
Thereafter |
73,724 | — | ||||||
|
|
|
|
|||||
128,862 | 5,512 | |||||||
Impact of discount |
(61,589 | ) | (8 | ) | ||||
Lease liability at December 31, 2020 |
67,273 | 5,504 | ||||||
Less: lease liability, current portion |
(3,041 | ) | (5,504 | ) | ||||
|
|
|
|
|||||
Lease liability, net of current portion |
$ |
64,232 |
$ |
— |
||||
|
|
|
|
11. |
ACQUISITIONS/DIVESTITURES |
Year Ended December 31, 2020 |
||||||||||||||||||||||||||||
Purchase price allocation |
THChocolate |
GreenMart |
ICG |
AZNS |
Franklin Labs |
Total |
Adjustments |
|||||||||||||||||||||
Identifiable assets acquired: |
||||||||||||||||||||||||||||
Cash |
$ | 1 | $ | 121 | $ | 1,057 | $ | — | $ | 92 | $ | 1,271 | $ | 146 | ||||||||||||||
Restricted cash |
— | — | 1,050 | — | — | 1,050 | — | |||||||||||||||||||||
Accounts receivable |
1,278 | 82 | 187 | — | 11 | 1,558 | (2,235 | ) | ||||||||||||||||||||
Inventory |
1,378 | 797 | 513 | 3,922 | 786 | 7,396 | 398 | |||||||||||||||||||||
Other current assets |
115 | 99 | 382 | — | — | 596 | — | |||||||||||||||||||||
Property, plant and equipment |
754 | 370 | 10,878 | 8,064 | 6,874 | 26,940 | (93 | ) | ||||||||||||||||||||
Right-of-use |
— | 12,051 | 27,728 | 950 | — | 40,729 | 6,467 | |||||||||||||||||||||
Derivative and other assets |
30 | 38 | 6,430 | 74 | 5,717 | 12,289 | 5,178 | |||||||||||||||||||||
Intangibles assets |
||||||||||||||||||||||||||||
Licenses and permits |
9,047 | 30,261 | — | 33,761 | 28,989 | 102,058 | — | |||||||||||||||||||||
Other |
— | — | 11,500 | — | — | 11,500 | — | |||||||||||||||||||||
Goodwill |
2,524 | 13,172 | 15,458 | 4,737 | 10,862 | 46,753 | 1,715 | |||||||||||||||||||||
Assets held for sale |
— | — | 8,500 | — | — | 8,500 | — |
Year Ended December 31, 2020 |
||||||||||||||||||||||||||||
Purchase price allocation |
THChocolate |
GreenMart |
ICG |
AZNS |
Franklin Labs |
Total |
Adjustments |
|||||||||||||||||||||
Liabilities assumed: |
||||||||||||||||||||||||||||
Other current liabilities |
— | (271 | ) | (2,813 | ) | — | (6,531 | ) | (9,615 | ) | (5,952 | ) | ||||||||||||||||
Operating lease liabilities |
— | (12,051 | ) | (27,728 | ) | (950 | ) | — | (40,729 | ) | (6,699 | ) | ||||||||||||||||
Notes Payable |
— | — | (18,500 | ) | (3,897 | ) | — | (22,397 | ) | 634 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deferred tax liability |
(2,319 | ) | (7,997 | ) | (5,300 | ) | (6,618 | ) | (8,584 | ) | (30,818 | ) | 846 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net assets acquired |
$ |
12,808 |
$ |
36,672 |
$ |
29,342 |
$ |
40,043 |
$ |
38,216 |
$ |
157,081 |
$ |
405 |
||||||||||||||
Cash |
$ | — | $ | — | $ | — | $ | 2,950 | $ | 15,400 | $ | 18,350 | $ | — | ||||||||||||||
Fair value of MVS issued |
— | — | 29,342 | 30,443 | — | 59,785 | — | |||||||||||||||||||||
Settlement of indebtedness, receivables and deposi ts |
12,808 | 31,672 | — | — | 12,816 | 57,296 | 405 | |||||||||||||||||||||
Issuance of notes payable |
— | — | — | 6,650 | 10,000 | 16,650 | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
arrangement |
— | 5,000 | — | — | — | 5,000 | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total consideration transferredcash |
$ |
12,808 |
$ |
36,672 |
$ |
29,342 |
$ |
40,043 |
$ |
38,216 |
$ |
157,081 |
$ |
405 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Consideration paid in cash |
$ | — | $ | — | $ | — | $ | 2,950 | $ | 15,400 | $ | 18,350 | ||||||||||||||||
Less: Cash acquired |
(1 | ) | (121 | ) | (2,107 | ) | — | (92 | ) | (2,321 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net cash outflow |
$ |
(1 |
) |
$ |
(121 |
) $ |
(2,107 |
) |
$ |
2,950 |
$ |
15,308 |
$ |
16,029 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, |
||||||||||
(in millions) |
2020 |
2019 |
||||||||
THChocolate, LLC |
||||||||||
Total revenues | $ | 14.4 | $ | 12.3 | ||||||
GreenMart |
Net loss | $ | (0.9 | ) | $ | (4.5 | ) | |||
Franklin Labs |
Total revenues | $ | 2.7 | |||||||
$ | 0.9 | |||||||||
Net loss | $ | (1.8 | ) | $ | (1.9 | ) | ||||
ICG |
||||||||||
Total revenues | $ | 4.4 | ||||||||
$ | — | |||||||||
AZ |
Net loss | $ | (5.0 | ) | $ | (1.4 | ) |
For the Year Ended December 31, |
||||||||
(in millions) |
2020 |
2019 |
||||||
Combined entity |
||||||||
Total revenues |
$ | 248.2 | $ | 162.0 | ||||
Net loss attributed to Harvest Health & Recreation Inc. |
$ | (68.0 | ) | $ | (192.8 | ) |
12. |
INTANGIBLE ASSETS AND GOODWILL |
Weighted average useful |
December 31, |
Dispositions/ |
December 31, |
|||||||||||||||||||||
Gross carrying amount |
lives (years) |
2019 |
Additions |
Acquisitions (1) |
Adjustments |
2020 |
||||||||||||||||||
Definite life intangible assets: |
||||||||||||||||||||||||
Patient relationships |
2.0 | $ | 820 | $ | — | $ | — | $ | — | $ | 820 | |||||||||||||
Technology |
9.9 | 18,058 | — | — | — | 18,058 | ||||||||||||||||||
Software |
5.0 | 183 | 83 | — | (25 | ) | 241 | |||||||||||||||||
Other |
3.0 | — | 410 | — | — | 410 | ||||||||||||||||||
Indefinite life intangible assets: |
||||||||||||||||||||||||
Licenses and permits |
138,792 | 18,714 | 102,058 | (5,698 | ) | 253,866 | ||||||||||||||||||
Internally developed |
1,827 | — | — | (714 | ) | 1,113 | ||||||||||||||||||
Trade names |
2,400 | — | — | — | 2,400 | |||||||||||||||||||
Other (2) |
— | — | 11,500 | (11,500 | ) | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total intangible assets |
162,080 | 19,207 | 113,558 | (17,937 | ) | 276,908 | ||||||||||||||||||
Goodwill |
84,596 | — | 46,753 | (15,308 | ) | 116,041 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total gross carrying amount |
$ |
246,676 |
$ |
19,207 |
$ |
160,311 |
$ |
(33,245 |
) |
$ |
392,949 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Accumulated amortization |
December 31, 2019 |
Amortization |
Acquisitions |
Dispositions/ Adjustments |
December 31, 2020 |
|||||||||||||||
Definite life intangible assets: |
||||||||||||||||||||
Patient relationships |
$ | 820 | $ | — | $ | — | $ | — | $ | 820 | ||||||||||
Technology |
2,021 | 1,892 | — | — | 3,913 | |||||||||||||||
Software |
30 | 47 | — | (20 | ) | 57 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total accumulated amortization |
2,871 |
1,939 |
— |
(20 |
) |
4,790 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total intangible assets, net and goodwill |
$ |
243,805 |
$ |
17,268 |
$ |
160,311 |
$ |
(33,225 |
) |
$ |
388,159 |
|||||||||
|
|
|
|
|
|
|
|
|
|
Gross carrying amount |
December 31, 2018 |
Additions |
Acquisitions (1) |
Impairments |
Dispositions/ Adjustments |
December 31, 2019 |
||||||||||||||||||
Definite life intangible assets: |
||||||||||||||||||||||||
Patient relationships |
$ | 820 | $ | 2,112 | $ | — | $ | (2,112 | ) | $ | — | $ | 820 | |||||||||||
Technology |
17,700 | 358 | — | — | — | 18,058 | ||||||||||||||||||
Software |
— | 183 | — | — | — | 183 | ||||||||||||||||||
Indefinite life intangible assets: |
||||||||||||||||||||||||
Licenses and permits |
90,016 | 14,546 | 41,528 | (7,056 | ) | (242 | ) | 138,792 | ||||||||||||||||
Internally developed |
2,657 | — | — | — | (830 | ) | 1,827 | |||||||||||||||||
Trade names |
2,400 | — | — | — | — | 2,400 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total intangible assets |
113,593 | 17,199 | 41,528 | (9,168 | ) | (1,072 | ) | 162,080 | ||||||||||||||||
Goodwill |
69,407 | — | 16,015 | — | (826 | ) | 84,596 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total gross carrying |
$ |
183,000 |
$ |
17,199 |
$ |
57,543 |
$ |
(9,168 |
) |
$ |
(1,898 |
) |
$ |
246,676 |
||||||||||
Accumulated amortization |
December 31, 2018 |
Amortization |
Acquisitions |
Impairments |
Dispositions/ Adjustments |
December 31, 2019 |
||||||||||||||||||
Definite life intangible assets: |
||||||||||||||||||||||||
Patient relationships |
$ | 615 | $ | 413 | $ | — | $ | (208 | ) | $ | — | $ | 820 | |||||||||||
Technology |
148 | 1,873 | — | — | — | 2,021 | ||||||||||||||||||
Software |
— | 30 | — | — | — | 30 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total accumulated amortization |
763 |
2,316 |
— |
(208 |
) |
— |
2,871 |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total intangible assets, net and goodwill |
$ |
182,237 |
$ |
14,883 |
$ |
57,543 |
$ |
(8,960 |
) |
$ |
(1,898 |
) |
$ |
243,805 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | See Note 11 for additional information. |
(2) | Consists of agreements that allow the Company the rights to collect certain fees. |
Estimated Amortization Expense |
||||
2021 |
2,064 | |||
2022 |
2,050 | |||
2023 |
1,950 | |||
2024 |
1,799 | |||
2025 |
1,787 | |||
Thereafter |
5,089 | |||
|
|
|||
Total amortization expense |
$ |
14,739 |
||
|
|
13. |
OTHER CURRENT LIABILITIES |
December 31, 2020 |
December 31, 2019 |
|||||||
Accrued inventory purchases |
$ | 7,886 | $ | 3,133 | ||||
Finance lease liabilities (1) |
5,504 | 160 | ||||||
Accrued expenses |
5,607 | 7,154 | ||||||
Accrued payroll and benefits |
4,353 | 2,653 | ||||||
Accrued capital expenditures |
3,133 | 7,100 | ||||||
Other |
2,413 | 1,829 | ||||||
|
|
|
|
|||||
Total other current liabilities |
$ |
28,896 |
$ |
22,029 |
||||
|
|
|
|
(1) | See Note 10 for additional information. |
14. |
NOTES PAYABLE |
December 31, |
December 31, |
|||||||
2020 |
2019 |
|||||||
Secured promissory note dated March 2020, in the principal amount of $10.0 million with a maturity of March 2022. Monthly interest payments of 9% per annum |
||||||||
Principal balance due at maturity. (1) |
10,000 | — | ||||||
Unsecured promissory note dated February 2020, in the principal amount of $6.7 million with a maturity of February 2023. Monthly interest payments at 4%per annum. Annual payments of $2.2 million, inclusive of interest at 4%, due beginning February 2021 with remaining principal due at maturity |
6,650 | — | ||||||
Secured promissory notes dated December 2019, in the principal amount of $93.4 million with a maturity of December 2022. Semi-annual interest payments at 15% per annum. Principal balance due at maturity. (2) |
93,390 | 93,248 | ||||||
Secured promissory notes dated December 2019, in the principal amount of $42.4 million with a maturity of December 2022. Semi-annual interest payments at 9.25% per annum. Principal balance due at maturity. (3) |
42,404 | 21,108 | ||||||
Secured convertible promissory note dated December 2019, in the principal amount of $10.0 million with a maturity of December 2021. Semi-annual interest payments at 9% per annum. Principal balance due at maturity. (4) |
10,000 | 10,000 | ||||||
Secured promissory notes dated October 2019, in the principal amount of $6.5 million with a maturity of October 2021. Monthly interest payments at 8.95% per annum. Principal balance due at maturity. (5) |
6,500 | 6,500 | ||||||
Secured promissory notes dated September and October 2019, in the principal amount of $2.6 million with maturities of October 2024. Monthly interest payments at 5.5% and 8.75% per annum. Principal balance due at maturity. (6) |
2,505 | 2,604 | ||||||
Secured promissory note dated June 2019, in the principal amount of $4.0 million with a maturity of June 2024. Interest at LIBOR plus 2.5% per annum, payable monthly. Principal balance due based on 25-year amortization schedule with balloon payment at maturity. (7) |
4,000 | 4,000 | ||||||
Unsecured convertible debentures dated May 2019, in the principal amount of $100.0 million with a maturity of May 2022. Semi-annual interest payments at 7% per annum. Principal balance due at maturity. (8) |
100,000 | 100,000 | ||||||
Secured promissory note dated August 2018, in the principal amount of $2.0 million with a maturity of August 2023. Monthly payments of <$0.1 million, inclusive of interest at 2% per annum |
1,275 | 1,575 | ||||||
Secured promissory note dated July 2018, in the principal amount of $0.7 million with a maturity of September 2020. Monthly interest payments at 12% per annum, beginning October 1, 2018. Principal balance due at maturity |
— | 730 | ||||||
Other unsecured promissory notes |
4,039 | 2,154 | ||||||
|
|
|
|
|||||
Total notes payable |
280,763 | 241,919 | ||||||
Less: unamortized debt discounts and issuance costs |
(15,787 | ) | (20,343 | ) | ||||
|
|
|
|
|||||
Net amount |
264,976 | 221,576 | ||||||
Less: current portion of notes payable |
(20,910 | ) | (8,395 | ) | ||||
|
|
|
|
|||||
Notes payable, net of current portion |
$ |
244,066 |
$ |
213,181 |
||||
|
|
|
|
(1) |
Carrying value includes debt discount of $0.7 million. |
(2) |
Carrying value includes debt issuance costs of $3.0 million. |
(3) |
Carrying value includes debt issuance costs of $1.5 million and warrants of $4.1 million. |
(4) |
Carrying value includes debt discount of $0.5 million. |
(5) |
Carrying value includes debt issuance costs of <$0.1 million. |
(6) |
Carrying value includes debt issuance costs of $0.1 million. |
(7) |
Carrying value includes debt issuance costs of $0.1 million. |
(8) |
Carrying value includes debt issuance costs of $2.1 million and warrants of $3.8 million. |
Expected Principal |
Expected Interest |
|||||||
Year ending December 31, |
Payments |
Payments |
||||||
2021 |
$ | 20,910 | $ | 27,934 | ||||
2022 |
248,847 | 21,028 | ||||||
2023 |
4,900 | 454 | ||||||
2024 |
5,597 | 217 | ||||||
2025 |
509 | 19 | ||||||
2026 and thereafter |
— | — | ||||||
|
|
|
|
15. |
INCOME TAXES |
As of December 31, |
||||||||
2020 |
2019 |
|||||||
Current |
||||||||
U.S. Federal |
$ | 9,743 | $ | 4,270 | ||||
State and local |
2,464 | 1,436 | ||||||
|
|
|
|
|||||
Total Current |
12,207 | 5,706 | ||||||
|
|
|
|
|||||
Deferred U.S. Federal |
(6,660 | ) | (1,474 | ) | ||||
State and local |
(1,897 | ) | (476 | ) | ||||
|
|
|
|
|||||
Total Deferred |
(8,557 | ) | (1,950 | ) | ||||
|
|
|
|
|||||
Total |
$ |
3,650 |
$ |
3,756 |
||||
|
|
|
|
For the Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
U.S. Federal taxes at statutory rate |
$ | (9,876 | ) | $ | (43,228 | ) | ||
Permanent non-deductible IRS Section 280e differences |
21,752 | 48,824 | ||||||
Pass through entities & non-controlling interest |
(8,226 | ) | (1,840 | ) | ||||
|
|
|
|
|||||
Income tax provision |
$ |
3,650 |
$ |
3,756 |
||||
|
|
|
|
16. |
SHARE-BASED COMPENSATION |
Number of Stock Options |
Weighted- Average Exercise Price |
Aggregate Intrinsic Value |
||||||||||
Balance as of December 31, 2018 |
9,955,000 | $ | 6.55 | $ | — | |||||||
Forfeited/Cancelled |
(8,696,500 | ) | 7.32 | |||||||||
Granted |
16,277,750 | 7.47 | ||||||||||
|
|
|
|
|
|
|||||||
Balance as of December 31, 2019 |
17,536,250 | 7.02 | — | |||||||||
Forfeited/Cancelled |
(11,942,250 | ) | 6.11 | |||||||||
Granted |
8,786,875 | 2.51 | ||||||||||
|
|
|
|
|
|
|||||||
Balance as of December 31, 2020 |
14,380,875 |
$ |
5.02 |
$ |
1,535,818 |
|||||||
|
|
|
|
|
|
Security Issuable |
Expiration Date |
Number of Stock Options |
Exercise Price |
Stock Options Exercisable |
||||||||||||
Subordinate Voting Shares |
November 14, 2028 - December 31, 2030 |
14,380,875 | 1.09 - 8.75 |
2,326,000 |
Security Issuable |
Expiration Date |
Number of Stock Options |
Exercise Price |
Stock Options Exercisable |
||||||||||||
Subordinate Voting Shares |
November 14, 2028 - December 19, 2029 |
17,536,250 | 2.12 - 8.75 |
1,758,125 |
2020 |
2019 | |||
Risk-Free Annual Interest Rate |
2.00% - 2.25% |
2.00% - 2.25% | ||
Expected Annual Dividend Yield |
0% | 0% | ||
Expected Stock Price Volatility |
83% - 99% | 85% - 95% | ||
Expected Life of Stock Options |
6.25 Years | 6.25 Years |
Units |
Weighted- Average Grant Price |
|||||||
Balance as of December 31, 2018 |
— | $ | — | |||||
Granted |
60,329 | 8.28 | ||||||
Forfeited |
(10,029 | ) | 8.28 | |||||
Vested |
(50,300 | ) | 8.28 | |||||
|
|
|
|
|||||
Balance as of December 31, 2019 |
— | — | ||||||
Granted |
792,840 | 1.36 | ||||||
Vested |
(551,567 | ) | 1.08 | |||||
|
|
|
|
|||||
Balance as of December 31, 2020 |
241,273 |
$ |
2.01 |
|||||
|
|
|
|
17. |
STOCKHOLDERS’ EQUITY |
Number of Stock Warrants |
Weighted- Average Exercise Price |
|||||||
Balance as of December 31, 2018 |
1,322,554 | $ | 6.55 | |||||
Issued |
6,303,438 | 8.74 | ||||||
Exercised |
(785,469 | ) | 6.48 | |||||
|
|
|
|
|||||
Balance as of December 31, 2019 |
6,840,523 | 8.58 | ||||||
Issued |
18,103,676 | 1.87 | ||||||
Forfeited |
(537,085 | ) | 6.61 | |||||
|
|
|
|
|||||
Balance as of December 31, 2020 |
24,407,114 |
$ |
4.11 |
|||||
|
|
|
|
Security Issuable |
Expiration Date |
Number of Stock Warrants |
Exercise Price |
Stock Warrants Exercisable |
||||||
Subordinate Voting Shares |
May 2022 - April 2023 |
18,872,114 | $2.40 to $14.27 | 18,872,114 | ||||||
Multiple Voting Shares |
April 2021 - April 2023 |
55,350 | $200 | 55,350 |
2020 |
2019 | |||
Risk-Free Annual Interest Rate |
2.15% | 2.15% | ||
Expected Annual Dividend Yield |
0% | 0% | ||
Expected Stock Price Volatility |
70% - 99% | 70% | ||
Expected term |
1.0 - 5.0 years |
3 Years |
Number of Shares at |
Total Subordinated Voting |
|||||||||||
Share Class |
December 31, 2020 |
Conversion Factor |
Shares if Converted |
|||||||||
Super Voting Shares |
2,000,000 | 1 | 2,000,000 | |||||||||
Multiple Voting Shares |
1,828,422 | 100 | 182,842,200 | |||||||||
Subordinate Voting Shares |
220,913,258 | 1 | 220,913,258 | |||||||||
|
|
|||||||||||
Total |
405,755,458 |
|||||||||||
|
|
18. |
NET LOSS PER SHARE |
For the Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Net loss attributable to Harvest Health & Recreation Inc. |
$ | (59,630 | ) | $ | (166,735 | ) | ||
Net loss attributable to discontinued operations, net of tax |
$ | (1,278 | ) | $ | (568 | ) | ||
Basic weighted-average number of shares outstanding |
354,757,211 | 285,853,929 | ||||||
|
|
|
|
|||||
Net loss per share attributable to HarvestHealth & Recreation Inc. - basic and diluted |
$ |
(0.17 |
) |
$ |
(0.58 |
) | ||
Net loss per share attributable to discontinued operations, net of tax |
$ |
— |
$ |
— |
December 31, |
||||||||
2020 |
2019 |
|||||||
Stock options and restricted stock units |
14,622,148 | 17,536,250 | ||||||
Warrants (1) |
26,086,325 | 6,840,523 | ||||||
Convertible debt |
11,481,957 | 11,481,957 | ||||||
|
|
|
|
|||||
52,190,430 |
35,858,730 |
|||||||
|
|
|
|
(1) |
Includes the compensation warrants issued for underwriting services in the bought deal financing. |
19. |
FAIR VALUE AND RISK MANAGEMENT |
• | Level 1- defined as quoted market prices in active markets for identical assets or liabilities |
• | Level 2-defined as inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, model-based valuation techniques for which all significant assumptions are observable in the market or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities and |
• | Level 3- defined as unobservable inputs that are not corroborated by market data. |
December 31, 2020 |
December 31, 2019 | |||
Risk-free annual interest rate |
2.15% | 2.15% | ||
Expected annual dividend yield |
0% | 0% | ||
Expected stock price volatility |
99% | 79% | ||
Remaining life |
0.3 - 5.0 years |
2.6 Years |
December 31, 2020 |
December 31, 2019 |
|||||||||||||||
Carrying Value |
Fair Value |
Carrying Value |
Fair Value |
|||||||||||||
Convertible Debt |
94,110 | 18,913 | 79,357 | 27,978 |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Financial Assets Corporate investments |
— | — | $ | 19,091 | $ | 19,091 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial Assets Total |
$ |
— |
$ |
— |
$ |
19,091 |
$ |
19,091 |
||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial Liabilities |
||||||||||||||||
Contingent consideration |
— | — | 17,985 | 17,985 | ||||||||||||
Warrant liability |
— | — | 20,908 | 20,908 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial Liabilities Total |
$ |
— |
$ |
— |
$ |
38,893 |
$ |
38,893 |
||||||||
|
|
|
|
|
|
|
|
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Financial Liabilities |
||||||||||||||||
Contingent consideration |
— | — | 30,013 | 30,013 | ||||||||||||
Warrant liability |
— | — | 5,516 | 5,516 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial Liabilities Total |
$ |
— |
$ |
— |
$ |
35,529 |
$ |
35,529 |
||||||||
|
|
|
|
|
|
|
|
Warrant Liability |
Contingent Consideration |
Acquisition Consideration (1) |
||||||||||
Balance at January 1, 2020 |
$ | 5,516 | $ | 30,013 | $ | — | ||||||
Total gains or losses for the period: |
||||||||||||
Included in earnings (or change in net assets) |
5,294 | 4,831 | — | |||||||||
Issuances |
10,098 | 5,000 | 19,091 | |||||||||
Settlements |
— | (21,859 | ) | — | ||||||||
|
|
|
|
|
|
|||||||
Balance at December 31, 2020 |
$ |
20,908 |
$ |
17,985 |
$ |
19,091 |
||||||
|
|
|
|
|
|
(1) |
The consideration was in the form of private entity securities. |
Warrant Liability |
Contingent Consideration |
|||||||
Balance at January 1, 2019 |
$ | — | $ | 29,710 | ||||
Total gains or losses for the period: |
||||||||
Included in earnings (or change in net assets) |
(5,972 | ) | (3,847 | ) | ||||
Purchases |
— | 4,150 | ||||||
Issuances |
11,488 | — | ||||||
Settlements |
— | — | ||||||
|
|
|
|
|||||
Balance at December 31, 2019 |
$ |
5,516 |
$ |
30,013 |
||||
|
|
|
|
20. |
COMMITMENTS AND CONTINGENCIES |
21. |
RELATED PARTY TRANSACTIONS |
December 31, |
December 31, |
|||||||
2020 |
2019 |
|||||||
Secured promissory notes dated February 2020 (1) |
$ | 6,471 | $ | — | ||||
Secured revolving notes dated December 2018 through January 2019 (2) |
3,581 | 3,581 | ||||||
|
|
|
|
|||||
Total due from related party (current portion notes receivable) |
$ |
10,052 |
$ |
3,581 |
||||
|
|
|
|
(1) |
Secured promissory note dated February 2020 in the principal amount of $5.0 million with maturity date of 18 months after the date that Harvest of Ohio, LLC has received all three certificates of operation to commence medical marijuana dispensary operations in the Ohio; principal is due at maturity. Interest rate of 6% per annum, due at maturity. The secured note of $5.0 million is due from Harvest of Ohio LLC, an Ohio limited liability company owned 49% by Steven M. White, the Chief Executive Officer of the Company and an entity in which the Company has an investment interest. The Company accounts for the investment interest under the equity method. During the year ended December 31, 2020, interest income was $0.3 million. |
(2) |
Secured revolving notes dated December 2018 through January 2019 in the aggregate principal amount of $3.6 million which are due from AINA We Would LLC, the borrower, of which Harvest owns a 25% |
interest. The notes mature between December 2019 and February 2020 and the principal is due at maturity. The secured revolving notes which mature between December 2019 and February 2020 are currently in default. The Company is negotiating a settlement agreement with the debtor and, at this time, expects to receive the full principal balance. The secured revolving notes have interest rates of 8.25 – 8.5% per annum with interest payments due monthly. AINA We Would LLC can draw up to $30.0 million, with each advance subject to the approval of AINA We Would LLC and the Company in their sole discretion. During the years ended December 31, 2020 and 2019, interest income was $0.1 million and $0.3 million, respectively. |
December 31, |
December 31, |
|||||||
2020 |
2019 |
|||||||
Right-of-use assets for operating leases, net |
$ | 5,621 | $ | 6,321 | ||||
Operating lease liability, current portion |
(135 | ) | (428 | ) | ||||
Operating lease liability, net of current portion |
(5,595 | ) | (5,533 | ) |
22. |
Subsequent Events |
Item 13. |
Other Expenses of Issuance and Distribution. |
Amount |
||||
SEC registration fee |
$ | 281,066.79 | ||
Accountants’ fees and expenses |
315,084.00 | |||
Legal fees and expenses |
420,717.00 | |||
Printing expenses |
8,904.00 | |||
Miscellaneous |
24,228.21 | |||
Total expenses |
$ | 950,000.00 | ||
|
|
* | To be provided by amendment. |
Item 14. |
Indemnification of Directors and Officers. |
(a) | indemnify an individual who: |
(i) | is or was a director or officer of our company, |
(ii) | is or was a director or officer of another corporation (A) at a time when such corporation is or was an affiliate of our company; or (B) at our request, or |
(iii) | at our request, is or was, or holds or held a position equivalent to that of, a director or officer of a partnership, trust, joint venture or other unincorporated entity, including, subject to certain limited exceptions, the heirs and personal or other legal representatives of that individual (collectively, an “eligible party”), against all eligible penalties, defined below, to which the eligible party is or may be liable; and |
(b) | after final disposition of an eligible proceeding, pay the expenses actually and reasonably incurred by an eligible party in respect of that proceeding, where: |
(i) | “eligible penalty” means a judgment, penalty or fine awarded or imposed in, or an amount paid in settlement of, an eligible proceeding, |
(ii) | “eligible proceeding” means a proceeding in which an eligible party or any of the heirs and personal or other legal representatives of the eligible party, by reason of the eligible party being or having been a director or officer of, or holding or having held a position equivalent to that of a director or officer of, our company or an associated corporation (A) is or may be joined as a party, or (B) is or may be liable for or in respect of a judgment, penalty or fine in, or expenses related to, the proceeding, |
(iii) | “expenses” includes costs, charges and expenses, including legal and other fees, but does not include judgments, penalties, fines or amounts paid in settlement of a proceeding, and |
(iv) | “proceeding” includes any legal proceeding or investigative action, whether current, threatened, pending or completed. |
(a) | if the indemnity or payment is made under an earlier agreement to indemnify or pay expenses and, at the time that the agreement to indemnify or pay expenses was made, we were prohibited from giving the indemnity or paying the expenses by our memorandum or Articles; |
(b) | if the indemnity or payment is made otherwise than under an earlier agreement to indemnify or pay expenses and, at the time that the indemnity or payment is made, we are prohibited from giving the indemnity or paying the expenses by our memorandum or Articles; |
(c) | if, in relation to the subject matter of the eligible proceeding, the eligible party did not act honestly and in good faith with a view to the best interests of our company or the associated corporation, as the case may be; or |
(d) | in the case of an eligible proceeding other than a civil proceeding, if the eligible party did not have reasonable grounds for believing that the eligible party’s conduct in respect of which the proceeding was brought was lawful. |
(a) | order us to indemnify an eligible party against any liability incurred by the eligible party in respect of an eligible proceeding; |
(b) | order us to pay some or all of the expenses incurred by an eligible party in respect of an eligible proceeding; |
(c) | order the enforcement of, or any payment under, an agreement of indemnification entered into by us; |
(d) | order us to pay some or all of the expenses actually and reasonably incurred by any person in obtaining an order under Section 164 of the Business Corporations Act (British Columbia); or |
(e) | make any other order the court considers appropriate. |
Item 15. |
Recent Sales of Unregistered Securities. |
Item 16. |
Exhibits and Financial Statement Schedules. |
‡ | Management contract or compensatory plan or arrangement. |
* | Filed herewith. |
Item 17. |
Undertakings. |
(a) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
(i) | To include any prospectus required by section 10(a)(3) of the Securities Act; |
(ii) | To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the SEC pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement; and |
(iii) | To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement; |
(b) | That, for the purpose of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(c) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
(d) | That, for the purpose of determining liability under the Securities Act to any purchaser: |
(i) | Each prospectus filed by the registrant pursuant to Rule 424(b)(3) shall be deemed to be part of the registration statement as of the date the filed prospectus was deemed part of and included in the registration statement; and |
(ii) | Each prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5), or (b)(7) as part of a registration statement in reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii), or (x) for the purpose of providing the information required by section 10(a) of the Securities Act shall be deemed to be part of and included in the registration statement as of the earlier of the date such form of prospectus is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus. As provided in Rule 430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall be deemed to be a new effective date of the registration statement relating to the securities in the registration statement to which that prospectus relates, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such effective date, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such effective date. |
TRULIEVE CANNABIS CORP. | ||
By: | /s/ Kim Rivers | |
Kim Rivers | ||
President and Chief Executive Officer |
Signature |
Title |
Date | ||
/s/ Kim Rivers Kim Rivers |
Director, President and Chief Executive Officer (Principal Executive Officer) |
September 14, 2021 | ||
/s/ Alex D’Amico Alex D’Amico |
Chief Financial Officer (Principal Financial and Accounting Officer) |
September 14, 2021 | ||
* Giannella Alvarez |
Director | September 14, 2021 | ||
* Thad Beshears |
Director | September 14, 2021 | ||
* Peter Healy |
Director | September 14, 2021 | ||
* Richard May |
Director | September 14, 2021 | ||
* Thomas Millner |
Director | September 14, 2021 |
Signature |
Title |
Date | ||
* Jane Morreau |
Director | September 14, 2021 | ||
* Susan Thronson |
Director | September 14, 2021 |
* By: | /s/ Eric Powers | |
Eric Powers | ||
Attorney-in-fact |