Restatement (Tables)

12 Months Ended

Dec. 31, 2021

Restatement

Schedule of effects of restatement on consolidated financial statements

Consolidated Statement of Profits and Losses and Other Comprehensive Loss – 2021 Restatement

	Year ended
	December 31,				December 31,
	2021 (As Filed)			Adjustments	2021 (As Restated)
Revenues:
Retail and wholesale revenues	$	1,207,344	$	(13,671)	$	1,193,673
Management fee income		2,317		—		2,317
Total revenues		1,209,661		(13,671)		1,195,990
Cost of goods sold		621,610		(4,028)		617,582
Gross profit before impact of biological assets		588,051		(9,643)		578,408
Realized fair value amounts included in inventory sold		(365,642)		—		(365,642)
Unrealized fair value gain on growth of biological assets		465,180		—		465,180
Gross profit		687,589		(9,643)		677,946
Operating expenses:
Selling, general and administrative		370,106		—		370,106
Share-based compensation		45,632		—		45,632
Depreciation and amortization		96,217		—		96,217
Total operating expenses		511,955		—		511,955
Income (loss) from operations		175,634		(9,643)		165,991
Other income (expense):
Interest income		629		—		629
Interest expense		(53,549)		—		(53,549)
Interest expense related to lease liabilities		(36,713)		—		(36,713)
Gain on investment		(2,974)		—		(2,974)
Loss on impairment of goodwill and other intangible assets		(14,573)		—		(14,573)
Other expense		(3,658)		—		(3,658)
Total other expense		(110,838)		—		(110,838)
Income (loss) before provision for income taxes		64,796		(9,643)		55,153
Income tax expense		(173,926)		—		(173,926)
Net loss		(109,130)		(9,643)		(118,773)
Less: Net income (loss) attributable to non-controlling interest		(7,399)		—		(7,399)
Net loss attributable to Curaleaf Holdings, Inc.	$	(101,731)	$	(9,643)	$	(111,374)
Loss per share attributable to Curaleaf Holdings, Inc. – basic and diluted	$	(0.15)	$	(0.01)	$	(0.16)
Weighted average common shares outstanding – basic and diluted		698,759,274		—		698,759,274

Consolidated Statement of Cash Flows – 2021 Restatement

	Year ended
	December 31,				December 31,
	2021 (As Filed)			Adjustments	2021 (As Restated)
Cash flows from operating activities:
Net loss	$	(109,130)	$	(9,643)	$	(118,773)
Adjustments to reconcile loss to net cash provided (used) in operating activities:
Depreciation and amortization		132,644		—		132,644
Share-based compensation		45,632		—		45,632
Non-cash bonus		—		—		—
Non-cash interest expense		44,859		—		44,859
Unrealized gain on changes in fair value of biological assets		(465,180)		—		(465,180)
Realized fair value amounts included in inventory sold		365,642		—		365,642
Impairment loss		14,573		—		14,573
(Gain)/loss on debt retirement		152		—		152
(Gain)/loss on investment		2,974		—		2,974
(Gain)/loss on sale of property, plant and equipment		3,333		—		3,333
Deferred taxes		19,214		—		19,214
Changes in operating assets and liabilities
Accounts receivable		(29,402)		4,143		(25,259)
Biological assets		80,414		—		80,414
Inventories		(185,607)		5,500		(180,107)
Prepaid expenses and other current assets		(24,902)		—		(24,902)
Other assets		5,641		—		5,641
Accounts payable		(10,298)		—		(10,298)
Income taxes payable		59,768		—		59,768
Accrued expenses		15,709		—		15,709
Net cash provided (used) in operating activities		(33,964)		—		(33,964)
Cash flows from investing activities:
Purchases of property and equipment		(171,955)		—		(171,955)
Proceeds from sale of entity		29,828		—		29,828
Payments made on completion on acquisitions		(37,820)		—		(37,820)
Prepayment for acquisition consideration		—		—		—
Cash acquired from acquisitions		14,500		—		14,500
Payments received on notes receivable		3,717		—		3,717
Note receivable from third party		(2,244)		—		(2,244)
Net cash used in investing activities		(163,974)		—		(163,974)
Cash flows from financing activities:
Cash received from financing agreement		531,093		—		531,093
Proceeds from sale leaseback		24,419		—		24,419
Debt issuance costs		(5,564)		—		(5,564)
Minority buyouts		(1,190)		—		(1,190)
Prepayment Penalties on retired notes payable		(23,827)		—		(23,827)
Lease liability payments		(52,775)		—		(52,775)
Proceeds from minority interest investment in Curaleaf International		83,979		—		83,979
Cash received in private placement		—		—		—
Principal payments on notes payable		(366,749)		—		(366,749)
Acquisition escrow shares returned and retired		(8,312)		—		(8,312)
Exercise of stock options		3,157		—		3,157
Issuance of common shares, net of issuance costs		240,569		—		240,569
Net cash provided by financing activities		424,800		—		424,800
Net change in cash		226,862		—		226,862
Cash at beginning of period		73,542		—		73,542
Cash held for sale		—		—		—
Effect of exchange rate on cash		(1,075)		—		(1,075)
Cash at end of period	$	299,329	$	—	$	299,329

Consolidated Statements of Financial Position – 2021 Restatement

	December 31,				December 31,
	2021 (As Filed)			Adjustments	2021 (As Restated)
Assets
Current assets:
Cash and cash equivalents	$	299,329	$	—	$	299,329
Accounts receivable, net		64,570		(4,143)		60,427
Inventories, net		391,195		(5,500)		385,695
Biological assets		78,600		—		78,600
Assets held for sale		80,583		—		80,583
Prepaid expenses and other current assets		35,667		—		35,667
Current portion of notes receivable		2,315		—		2,315
Total current assets		952,259		(9,643)		942,616
Deferred tax asset		2,593		—		2,593
Notes receivable		842		—		842
Property, plant and equipment, net		379,720		—		379,720
Right-of-use assets, net		285,111		—		285,111
Intangible assets, net		1,010,008		—		1,010,008
Goodwill		605,496		—		605,496
Investments		4,401		—		4,401
Prepaid acquisition consideration		—		—		—
Other assets		22,048		—		22,048
Total assets	$	3,262,478	$	(9,643)	$	3,252,835
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable	$	26,751	$	—	$	26,751
Accrued expenses		87,583		—		87,583
Income tax payable		140,019		—		140,019
Current portion of lease liability		19,279		—		19,279
Current portion of notes payable		1,966		—		1,966
Current contingent consideration liability		9,155		—		9,155
Liabilities held for sale		18,472		—		18,472
Other current liabilities		12,171		—		12,171
Total current liabilities		315,396		—		315,396
Deferred tax liability		299,333		—		299,333
Notes payable		434,123		—		434,123
Lease liability		298,281		—		298,281
Non-controlling interest redemption liability		72,140		—		72,140
Contingent consideration liability		28,839		—		28,839
Contingent consideration liability – related party				—		-
Other long term liability		5,876		—		5,876
Total liabilities		1,453,988		—		1,453,988
Shareholders’ equity:
Share capital		2,225,940		—		2,225,940
Treasury shares		(5,208)		—		(5,208)
Reserves		(162,085)		—		(162,085)
Accumulated other comprehensive income		(9,996)		3,187		(6,809)
Accumulated deficit		(291,395)		(9,643)		(301,038)
Redeemable non-controlling interest contingency		(72,140)		—		(72,140)
Total Curaleaf Holdings, Inc. shareholders' equity		1,685,116		(6,456)		1,678,660
Non-controlling interest		123,374		(3,187)		120,187
Total shareholders’ equity		1,808,490		(9,643)		1,798,847
Total liabilities and shareholders’ equity	$	3,262,478	$	(9,643)	$	3,252,835

Consolidated Statements of Financial Position – 2020 Restatement

	December 31,				December 31,
	2020 (As Filed)			Adjustments	2020 (As Restated)
Assets
Current assets:
Cash and cash equivalents	$	73,542	$	—	$	73,542
Accounts receivable, net		28,830		—		28,830
Inventories, net		197,991		—		197,991
Biological assets		46,210		—		46,210
Assets held for sale		58,504		—		58,504
Prepaid expenses and other current assets		10,140		—		10,140
Current portion of notes receivable		2,645		—		2,645
Total current assets		417,862		—		417,862
Deferred tax asset		5,528		—		5,528
Notes receivable		2,000		—		2,000
Property, plant and equipment, net		242,855		—		242,855
Right-of-use assets, net		267,168		—		267,168
Intangible assets, net		797,401		(89,767)		707,634
Goodwill		470,144		68,681		538,825
Investments		16,264		—		16,264
Prepaid acquisition consideration		132,234		—		132,234
Other assets		35,135		—		35,135
Total assets	$	2,386,591	$	(21,086)	$	2,365,505
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable	$	47,043	$	—	$	47,043
Accrued expenses		57,475		—		57,475
Income tax payable		79,649		—		79,649
Current portion of lease liability		15,710		—		15,710
Current portion of notes payable		6,500		—		6,500
Liabilities held for sale		7,181		—		7,181
Other current liabilities		6,568		—		6,568
Total current liabilities		220,126		—		220,126
Deferred tax liability		226,465		(25,660)		200,805
Notes payable		285,001		—		285,001
Lease liability		270,495		—		270,495
Non-controlling interest redemption liability		2,694		—		2,694
Contingent consideration liability		1,898		—		1,898
Other long term liability		3,698		—		3,698
Total liabilities		1,010,377		(25,660)		984,717
Shareholders’ equity:
Share capital		1,754,412		—		1,754,412
Treasury shares		(5,208)		—		(5,208)
Reserves		(177,744)		—		(177,744)
Accumulated deficit		(194,645)		4,574		(190,071)
Redeemable non-controlling interest contingency		(2,694)		—		(2,694)
Total Curaleaf Holdings, Inc. shareholders' equity		1,374,121		4,574		1,378,695
Non-controlling interest		2,093		—		2,093
Total shareholders’ equity		1,376,214		4,574		1,380,788
Total liabilities and shareholders’ equity	$	2,386,591	$	(21,086)	$	2,365,505

Consolidated Statements of Profits and Losses and Other Comprehensive Loss – 2020 Restatement

	Year ended
	December 31,				December 31,
	2020 (As Filed)			Adjustments	2020 (As Restated)
Revenues:
Retail and wholesale revenues	$	586,219	$	—	$	586,219
Management fee income		40,418		—		40,418
Total revenues		626,637		—		626,637
Cost of goods sold		311,148		—		311,148
Gross profit before impact of biological assets		315,489		—		315,489
Realized fair value amounts included in inventory sold		(149,586)		—		(149,586)
Unrealized fair value gain on growth of biological assets		224,610		—		224,610
Gross profit		390,513		—		390,513
Operating expenses:
Selling, general and administrative		227,274		—		227,274
Share-based compensation		30,879		—		30,879
Depreciation and amortization		68,676		(8,753)		59,923
Total operating expenses		326,829		(8,753)		318,076
Income (loss) from operations		63,684		8,753		72,437
Other income (expense):
Interest income		6,484		—		6,484
Interest expense		(47,903)		—		(47,903)
Interest expense related to lease liabilities		(21,099)		—		(21,099)
Gain on investment		37,560		—		37,560
Loss on impairment of goodwill and other intangible assets		(23,659)		—		(23,659)
Other expense		6,976		—		6,976
Total other expense		(41,641)		—		(41,641)
Income (loss) before provision for income taxes		22,043		8,753		30,796
Income tax expense		(83,371)		(4,179)		(87,550)
Net loss		(61,328)		4,574		(56,754)
Less: Net income (loss) attributable to non-controlling interest		407		—		407
Net loss attributable to Curaleaf Holdings, Inc.	$	(61,735)	$	4,574	$	(57,161)
Loss per share attributable to Curaleaf Holdings, Inc. – basic and diluted	$	(0.11)	$	0.01	$	(0.10)
Weighted average common shares outstanding – basic and diluted		557,192,899		—		557,192,899

Consolidated Statements of Cash Flows – 2020 Restatement

	Year ended
	December 31,				December 31,
	2020 (As Filed)			Adjustments	2020 (As Restated)
Cash flows from operating activities:
Net loss	$	(61,328)	$	4,574	$	(56,754)
Adjustments to reconcile loss to net cash provided (used) in operating activities:
Depreciation and amortization		88,466		(8,753)		79,713
Share-based compensation		29,361		—		29,361
Non-cash bonus		1,518		—		1,518
Non-cash interest expense		6,590		—		6,590
Unrealized gain on changes in fair value of biological assets		(224,610)		—		(224,610)
Realized fair value amounts included in inventory sold		149,586		—		149,586
Impairment loss		23,659		—		23,659
(Gain)/loss on sale of property, plant and equipment		550		—		550
Deferred taxes		7,541		4,179		11,720
Gain on investment		(37,566)		—		(37,566)
Changes in operating assets and liabilities
Accounts receivable		5,956		—		5,956
Biological assets		55,707		—		55,707
Inventories		(92,384)		—		(92,384)
Prepaid expenses and other current assets		4,748		—		4,748
Other assets		(17,702)		—		(17,702)
Accounts payable		9,958		—		9,958
Income taxes payable		57,753		—		57,753
Accrued expenses		4,552		—		4,552
Net cash provided (used) in operating activities		12,355		—		12,355
Cash flows from investing activities:
Purchases of property and equipment		(126,273)		—		(126,273)
Proceeds from sale of entity		1,004		—		1,004
Payments made on completion on acquisitions		(59,695)		—		(59,695)
Prepayment for acquisition consideration		(7,500)		—		(7,500)
Payment in connection with option to acquire an entity		—		—		—
Amounts advanced for notes receivable		(4,646)		—		(4,646)
Net cash used in investing activities		(197,110)		—		(197,110)
Cash flows from financing activities:
Cash received from financing agreement		186,235		—		186,235
Proceeds from sale leaseback		42,466		—		42,466
Minority buyouts		(2,508)		—		(2,508)
Lease liability payments		(26,762)		—		(26,762)
Cash received in private placement		24,552		—		24,552
Principal payments on notes payable		(2,920)		—		(2,920)
Exercise of stock options		3,013		—		3,013
Net cash provided by financing activities		224,076		—		224,076
Net change in cash		39,321		—		39,321
Cash at beginning of period		42,310		—		42,310
Cash held for sale		(8,089)		—		(8,089)
Cash at end of period	$	73,542	$	—	$	73,542

Specifically, as it relates to purchase price allocation, the effects of the restatement of the allocation of purchase consideration are summarized below:

	December 31,				December 31,
	2020				2020 (As Restated)
Purchase price allocation	Cura			Adjustments	Cura
Assets acquired:
Cash	$	12,755	$	—	$	12,755
Accounts receivable, net		11,027		—		11,027
Prepaid expenses and other current assets		2,232		—		2,232
Inventory		22,074		—		22,074
Biological assets		—		—		—
Property, plant and equipment, net		7,465		—		7,465
Right-of-use assets		9,047		—		9,047
Other assets		832		—		832
Intangible assets :
Licenses		135,060		(134,420)		640
Trade name		28,340		94,300		122,640
Service agreements		59,030		(59,030)		—
Know-how		—		—		—
Non-compete agreements		4,950		630		5,580
Goodwill		113,252		68,681		181,933
Deferred tax liabilities		(58,971)		29,839		(29,132)
Liabilities assumed		(22,652)		—		(22,652)
Consideration transferred	$	324,441	$	—	$	324,441