XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.1
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (5,894) $ (11,084)
Adjustments to reconcile net loss to net cash used by operating activities    
Depreciation and amortization 1,795 1,046
Equity based compensation 1,038 2,396
Change in fair value of derivative liability (1,300) 2,532
Accretion of lease liability 1,513 612
Write-off of deposit 0 80
Write-off of fixed asset from terminated lease 0 799
Accretion of contingent consideration 0 124
Accretion of convertible debenture and interest 279 590
Accrued interest on notes payable 1,973 1,097
Interest accrued - lease receivable 208 0
Deferred taxes (687) 632
Amortization of loan discount upon conversion of debt to equity 0 2,915
Changes in operating assets and liabilities (1,293) 1,075
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES (2,368) 2,814
CASH FLOWS FROM INVESTING ACTIVITIES    
Payment for NECC business combinations, net of cash acquired (24,998) 0
Notes receivable repayments 98 63
Sale of dispensaries and interests in cannabis licenses 0 1,093
Purchases of property and equipment (1,109) (7,186)
NET CASH (USED IN) INVESTING ACTIVITIES (26,009) (6,030)
CASH FLOWS FROM FINANCING ACTIVITIES    
Notes payable received, net of costs 0 411
Proceeds from issuance of construction financing liability 16,000 0
Proceeds from the exercise of warrants 50 1,563
Proceeds from the exercise of stock options 0 871
Repayment of notes payable (1,616) (755)
NET CASH PROVIDED BY FINANCING ACTIVITIES 14,434 2,090
NET DECREASE IN CASH (13,943) (1,126)
CASH, BEGINNING OF QUARTER 22,581 18,932
CASH, END OF QUARTER $ 8,638 $ 17,806