XML 250 R5.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (47,005) $ (182,125)
Adjustments to reconcile net loss to net cash used by operating activities    
Depreciation and amortization 8,563 4,171
Equity based compensation 5,306 5,913
Change in fair value of derivative liability 1,578 (5,317)
Accretion of lease liability (107) (958)
Write-off of investment 759 529
Write-off of receivable 518  
Write-off of deposit 424  
Impairment of inventory   483
Accrued interest income on notes receivable   (97)
Change in contingent consideration payable 774 214
Accretion of contingent consideration 758  
Accretion of convertible debenture and interest 1,009 1,553
Accrued interest on notes payable 3,073  
Interest accrued - lease receivable (312) (308)
Deferred taxes 6,530 (232)
Impairment of goodwill and intangibles 16,748 145,203
Tax adjustment to goodwill (1,406)  
Gain on sale of dispensaries (13,454)  
Gain on sales lease back (3,345)  
Equity issued to pay consulting fees 644  
Changes in operating assets and liabilities 5,531 1,572
NET CASH PROVIDED BY (USED IN) CONTINUED OPERATING ACTIVITIES (13,414) (29,399)
Net cash provided by (used in) discontinued operating activities (627) 2,005
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES (14,041) (27,394)
CASH FLOWS FROM INVESTING ACTIVITIES    
Long term deposits   (2,507)
Issuance of notes receivable, net of repayments (3,503) 802
Advances to discontinued operations   (7,504)
Notes receivable repayments 782  
Purchase of non-controlling interest   (400)
Sale of dispensaries and interests in cannabis licenses 25,423  
Sale lease back transactions 32,189  
Purchases of property and equipment (13,875) (20,906)
NET CASH PROVIDED BY (USED IN) CONTINUED INVESTING ACTIVITIES 41,016 (21,572)
Net cash provided by (used in) discontinued investing activities (1,679) 2,073
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 39,337 (19,499)
CASH FLOWS FROM FINANCING ACTIVITIES    
Notes payable received (repaid), net of costs (317) 46,113
Cannex loan   12,497
Sale of stock with warrants, net of issuance costs 12,134  
Issuance of convertible notes 8,636  
Proceeds from the exercise of warrants 1,352  
Repayment of convertible debentures (37,813) (953)
Repayment of notes payable (2,000) (4,058)
NET CASH PROVIDED BY (USED IN) CONTINUED FINANCING ACTIVITIES (18,008) 53,599
Net cash provided by discontinued financing activities 3,503  
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (14,505) 53,599
NET INCREASE (DECREASE) IN CASH 10,791 6,706
CASH, BEGINNING OF YEAR 8,141 1,435
CASH, END OF YEAR $ 18,932 8,141
Cannex Capital Holdings Inc    
CASH FLOWS FROM INVESTING ACTIVITIES    
Business combination, net cash acquired   9,119
Om of Medicine LLC    
CASH FLOWS FROM INVESTING ACTIVITIES    
Business combination, net cash acquired   $ (176)