XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Unaudited Interim Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
CASH FLOW FROM OPERATING ACTIVITIES    
Net loss attributable to Verano Holdings Corp. and Subsidiaries $ (10,061) $ (37,574)
Net income attributable to non-controlling interest 291 1,364
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 69,911 36,057
Non-cash interest expense 1,016 2,907
Non-cash interest income 0 (17)
Non-cash inventory step-up expense on acquisitions 6,707 52,189
Loss on disposal of property, plant and equipment 1,192 429
Gain on deconsolidation (9,485) 0
Gain on disposal of investments in associates (13,928) 0
Bad debt expense 0 68
Amortization of debt issuance costs 3,160 517
Unrealized gain on marketable securities 2,148 0
Loss (income) from underlying investees (310) (7,319)
Stock earnout from acquisitions 0 2,084
Loss (income) on share issuance (4,650) 1,236
Decrease in fair value of contingent consideration (9,102) 0
Stock based compensation 24,405 18,333
Changes in operating assets and liabilities:    
Accounts receivable 4,157 (900)
Inventory (19,927) (23,023)
Prepaid expenses and other current assets (6,333) 138
Deposits and other assets 4,384 2,935
Accounts payable 14,686 (9,242)
Accrued liabilities (9,880) (10,668)
Lease liabilities (6,468) (2,383)
Income tax payable 5,508 31,536
Deferred taxes (2,857) (531)
Deferred revenue (913) (1,305)
Other, net (3) 14
NET CASH PROVIDED BY OPERATING ACTIVITIES 43,648 56,845
CASH FLOW FROM INVESTING ACTIVITIES    
Purchases of property, plant and equipment (86,851) (61,785)
Proceeds from disposal of assets 1,841 778
Distributions to minority members 0 (100)
Purchases of intangible assets 0 (8,378)
Acquisition of business, net of cash acquired (94,042) (102,138)
Proceeds from sale of deconsolidation and investment in associates 19,576 0
Purchase of interest in investment in associates 0 (3,350)
Dividend received from investments in associates 0 10,275
Proceeds from note receivable 0 4,215
Other, net 0 41
NET CASH USED IN INVESTING ACTIVITIES (159,476) (160,442)
CASH FLOW FROM FINANCING ACTIVITIES    
Proceeds from issuance of notes payable 120,774 100,000
Principal repayments of notes payable (8,245) (8,527)
Debt issuance costs paid (2,986) (5,132)
Proceeds received from RTO Financing, net 0 75,420
Cash received in warrant private placement 0 75,100
NET CASH PROVIDED BY FINANCING ACTIVITIES 109,543 236,861
NET INCREASE (DECREASE) IN CASH (6,285) 133,264
CASH, BEGINNING OF PERIOD 99,118 16,402
CASH, END OF PERIOD 92,833 149,666
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Interest paid 10,608 1,761
NONCASH INVESTING AND FINANCING ACTIVITIES    
Accrued capital expenditures 3,296 3,627
Issuance of shares under business combinations 53,950 896,795
Acquisitions    
Tangible and intangible assets acquired, net of cash 17,533 1,127,009
Liabilities assumed (4,362) (249,094)
Acquisition consideration payable 72,364 (1,038,668)
Goodwill 8,507 262,891
Total $ 94,042 $ 102,138