XML 51 R38.htm IDEA: XBRL DOCUMENT v3.22.2.2
DEBT (Tables)
 6 Months Ended
Jun. 30, 2022
Debt Disclosure [Abstract]  
Components of Debt
The components of the Company’s debt are as follows:
Effective Interest RateMaturity DateJune 30, 2022December 31, 2021
Principal amounts:
Senior Notes37%January 2023$74,935 $75,193 
Acquisition Facility14%October 202665,000 40,000 
Acquisition-related promissory notes payable
7% - 24%
November 2022 - April 2027
51,583 25,767 
Other debt (1)
6% - 12%
March 2022 - July 2050
15,876 11,728 
Total debt - principal amounts$207,394 $152,688 
Less: debt issuance costs and original issue discounts(21,397)(23,536)
Total debt - carrying amounts$185,997 $129,152 
Debt - current portion$70,322 $6,181 
Debt - non-current portion$115,675 $122,971 
(1) Includes Jushi Europe debt. Refer to Note 15 - Non-Controlling Interests.
Schedule of Future Contractual Debt Maturities
As of June 30, 2022, aggregate future contractual maturities of the Company’s debt are as follows:
Remainder of the year2023202420252026ThereafterTotal
Senior Notes$— $74,935 $— $— $— $— $74,935 
Acquisition Facility— — 4,875 6,500 53,625 — 65,000 
Acquisition-related promissory notes payable (1)
2,412 3,448 17,385 1,971 6,970 19,397 51,583 
Other debt4,095 589 100 107 4,616 6,369 15,876 
Total$6,507 $78,972 $22,360 $8,578 $65,211 $25,766 $207,394 
(1) The Promissory Note that matures in 2022 is a mandatorily convertible note that will be settled in 910,000 SVS.
Schedule of Interest Expense
Interest expense, net is comprised of the following:
Three Months Ended June 30,Six Months Ended June 30,
2022202120222021
Interest and accretion - Senior Notes$5,838 $4,371 $11,236 $9,574 
Interest - Finance lease liabilities3,013 2,297 5,914 3,687 
Interest and accretion - Promissory notes1,347 302 2,084 614 
Interest and accretion - Acquisition Facility1,854 — 3,294 — 
Interest and accretion - Other debt221 140 620 252 
Capitalized interest(1,303)(155)(2,047)(240)
Total interest expense$10,970 $6,955 $21,101 $13,887 
Interest income(23)(87)(38)(184)
Total interest expense, net$10,947 $6,868 $21,063 $13,703 
Schedule of Total Leverage Ratio
Total Leverage Ratio, calculated as the ratio of Total Funded Indebtedness to EBITDAR (all such terms are defined in the Acquisition Facility agreement) not to exceed the correlative ratio below:
Applicable RatioFiscal Quarter Ending
6.00 to 1.00
March 31, 2023
5.00 to 1.00
June 30, 2023
4.00 to 1.00
September 30 and December 31, 2023
3.50 to 1.00
March 31, 2024 and all fiscal quarters ending thereafter