Trulieve Cannabis Corp 8-K/A, filed Dec 17, 2021
Trulieve Cannabis Corp. (TRLV)
About this 8-K/A
Trulieve Cannabis Corp filed this 8-K/A on December 17, 2021, reporting on events of October 1, 2021.
Items reported
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported):
(Exact Name of Registrant as specified in its charter)
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
| (Address of principal executive offices) | (Zip Code) |
(
(Registrant’s telephone number, including area code)
Not Applicable
(Registrant’s name or former address, if change since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act: None.
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging Growth Company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards pursuant to Section 13(a) of the Exchange Act.
EXPLANATORY NOTE
Item 9.01. Financial Statements and Exhibits.
| (a) | Financial Statements of Business Acquired |
The audited consolidated financial statements of Harvest as of and for the years ended December 31, 2020 and 2019 and the unaudited consolidated financial statements of Harvest as of and for the six months ended June 30, 2021 are filed as Exhibits 99.1 and 99.2, respectively, to this Amendment No. 1, and are incorporated herein by reference.
| (b) | Pro Forma Financial Information |
The unaudited pro forma condensed combined financial information of the Company, giving effect to the Harvest acquisition, which includes the unaudited pro forma condensed combined balance sheet as of September 30, 2021 and the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020 and for the nine months ended September 30, 2021 and the related notes, is filed as Exhibit 99.3 to this Amendment No. 1, and is incorporated herein by reference.
| (d) | Exhibits. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| Trulieve Cannabis Corp. | ||||||
| Dated: December 17, 2021 | By: | /s/ Eric Powers | ||||
| Name: | Eric Powers | |||||
| Its: | Chief Legal Officer | |||||
Exhibit 23.1
CONSENT OF INDEPENDENT ACCOUNTANTS
We hereby consent to the inclusion in this Form 8-K/A of Trulieve Cannabis Corp. (as part of Exhibit 99.1) of our report dated March 30, 2021, relating to our audit of the consolidated financial statements of Harvest Health & Recreation Inc. for the years ended December 31, 2020 and 2019, which appears in the Form 8-K/A of Trulieve Cannabis Corp., and the incorporation by reference in the Trulieve Cannabis Corp. Registration Statements on Form S-8 (No. 333-259175 and 333-260098).
/s/ Haynie & Company
Salt Lake City, Utah
December 17, 2021
Exhibit 99.1
HARVEST HEALTH & RECREATION INC.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
| Page | ||||
| Report of Independent Registered Public Accounting Firm |
F-2 | |||
| Consolidated Balance Sheets as of December 31, 2020 and 2019 |
F-3 | |||
| Consolidated Statements of Operations for the Years Ended December 31, 2020 and 2019 |
F-4 | |||
| Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2020 and 2019 |
F-5 | |||
| Consolidated Statements of Cash Flows for the Years Ended December 31, 2020 and 2019 |
F-6 | |||
| Notes to Consolidated Financial Statements |
F-8 | |||
F-1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and
Stockholders of Harvest Health & Recreation Inc.
Opinion on the Financial Statements
We have audited the accompanying balance sheets of Harvest Health and Recreation, Inc. (the Company) as of December 31, 2020 and 2019, and the related statements of operations, stockholders’ equity, and cash flows for each of the years in the two-year period ended December 31, 2020, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2020, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
|
/s/ Haynie & Company |
Haynie & Company
Salt Lake City, Utah
March 30, 2021
We have served as the Company’s auditor since 2018.
F-2
HARVEST HEALTH & RECREATION INC.
Consolidated Balance Sheets
(Amounts expressed in thousands of United States dollars, except share data)
| December 31, 2020 |
December 31, 2019 |
|||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 78,055 | $ | 22,685 | ||||
| Restricted cash |
4,542 | 8,000 | ||||||
| Accounts receivable, net |
5,051 | 12,147 | ||||||
| Notes receivable, current portion |
21,556 | 47,768 | ||||||
| Related party notes receivable, current portion |
10,052 | 3,581 | ||||||
| Inventory, net |
36,862 | 27,987 | ||||||
| Other current assets |
5,280 | 4,788 | ||||||
|
|
|
|
|
|||||
| Total current assets |
161,398 | 126,956 | ||||||
| Notes receivable, net of current portion |
18,211 | 34,430 | ||||||
| Property, plant and equipment, net |
176,827 | 149,841 | ||||||
| Right-of-use assets for operating leases, net |
60,843 | 52,445 | ||||||
| Related party right-of-use assets for operating leases, net |
5,621 | 6,321 | ||||||
| Intangibles assets, net |
272,118 | 159,209 | ||||||
| Corporate investments |
19,091 | — | ||||||
| Acquisition deposits |
50 | 3,645 | ||||||
| Goodwill |
116,041 | 84,596 | ||||||
| Assets held for sale |
6,585 | 2,444 | ||||||
| Other assets |
19,850 | 8,114 | ||||||
|
|
|
|
|
|||||
| TOTAL ASSETS |
$ | 856,635 | $ | 628,001 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
| LIABILITIES |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 10,755 | $ | 6,969 | ||||
| Other current liabilities |
28,896 | 22,029 | ||||||
| Contingent consideration, current portion |
17,985 | 13,764 | ||||||
| Income tax payable |
17,504 | 5,310 | ||||||
| Operating lease liability, current portion |
2,906 | 2,244 | ||||||
| Related party operating lease liability, current portion |
135 | 428 | ||||||
| Notes payable, current portion |
20,910 | 8,395 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
99,091 | 59,139 | ||||||
| Notes payable, net of current portion |
244,066 | 213,181 | ||||||
| Warrant liability |
20,908 | 5,516 | ||||||
| Operating lease liability, net of current portion |
58,637 | 48,731 | ||||||
| Related party operating lease liability, net of current portion |
5,595 | 5,533 | ||||||
| Deferred tax liability |
53,082 | 28,587 | ||||||
| Contingent consideration, net of current portion |
— | 16,249 | ||||||
| Total liabilities associated with assets held for sale |
718 | — | ||||||
| Other long-term liabilities |
63 | 179 | ||||||
|
|
|
|
|
|||||
| TOTAL LIABILITIES |
482,160 | 377,115 | ||||||
| Commitments and contingencies (Note 20) |
||||||||
| STOCKHOLDERS’ EQUITY |
||||||||
| Subordinate Voting Shares (Shares Authorized, Issued and Outstanding at December 31, 2020: Unlimited, 220,913,258 and 220,913,258, respectively, at December 31, 2019: Unlimited, 105,786,727 and 105,786,727, respectively) |
— | — | ||||||
| Multiple Voting Shares (Shares Authorized, Issued and Outstanding at December 31, 2020: Unlimited, 182,842,232 and 182,842,232, respectively, at December 31, 2019: Unlimited, 181,338,834 and 181,338,834, respectively) |
— | — | ||||||
| Super Voting Shares (Shares Authorized, Issued and Outstanding at December 31, 2020: Unlimited, 2,000,000 and 2,000,000, respectively, at December 31, 2019: Unlimited, 2,000,000 and 2,000,000, respectively) |
— | — | ||||||
| Capital stock |
667,248 | 481,182 | ||||||
| Accumulated deficit |
(293,607 | ) | (233,977 | ) | ||||
|
|
|
|
|
|||||
| Stockholders’ equity attributed to Harvest Health & Recreation Inc. |
373,641 | 247,205 | ||||||
| Non-controlling interest |
834 | 3,681 | ||||||
|
|
|
|
|
|||||
| TOTAL STOCKHOLDERS’ EQUITY |
374,475 | 250,886 | ||||||
|
|
|
|
|
|||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ | 856,635 | $ | 628,001 | ||||
|
|
|
|
|
|||||
The accompanying notes are an integral part of these consolidated financial statements.
F-3
HARVEST HEALTH & RECREATION INC.
Consolidated Statements of Operations
(Amounts expressed in thousands of United States dollars, except share and per share data)
| For the Year Ended December 31, | ||||||||
| 2020 | 2019 | |||||||
| Revenue, net of discounts |
$ | 231,460 | $ | 116,780 | ||||
| Cost of goods sold |
(129,873 | ) | (75,636 | ) | ||||
|
|
|
|
|
|||||
| Gross profit |
101,587 | 41,144 | ||||||
|
|
|
|
|
|||||
| Expenses |
||||||||
| General and administrative (related party operating lease expense for the year ended December 31, 2020 and 2019 was $788 and $340) |
99,603 | 105,966 | ||||||
| Sales and marketing |
4,960 | 8,937 | ||||||
| Share-based compensation |
22,495 | 17,695 | ||||||
| Depreciation and amortization |
7,920 | 5,360 | ||||||
| Fixed and intangible asset impairments |
664 | 16,977 | ||||||
|
|
|
|
|
|||||
| Total expenses |
135,642 | 154,935 | ||||||
|
|
|
|
|
|||||
| Operating loss |
(34,055 | ) | (113,791 | ) | ||||
| Other (expense) income |
||||||||
| Gain (loss) on sale of assets |
11,752 | (2,313 | ) | |||||
| Other (expense) income |
17,185 | (8,286 | ) | |||||
| Fair value of liability adjustment |
(10,125 | ) | 5,482 | |||||
| Foreign currency loss |
(63 | ) | (970 | ) | ||||
| Interest expense (related party interest income for the year ended December 31, 2020 and 2019 was $444 and $267) |
(38,612 | ) | (9,514 | ) | ||||
| Contract asset impairment |
(732 | ) | (35,098 | ) | ||||
|
|
|
|
|
|||||
| Loss before taxes and non-controlling interest |
(54,650 | ) | (164,490 | ) | ||||
| Income taxes |
(3,650 | ) | (3,756 | ) | ||||
|
|
|
|
|
|||||
| Net loss from continuing operations before non-controlling interest |
(58,300 | ) | (168,246 | ) | ||||
| Net loss from discontinued operations, net of tax |
(1,278 | ) | (568 | ) | ||||
|
|
|
|
|
|||||
| Net loss before non-controlling interest |
(59,578 | ) | (168,814 | ) | ||||
| Net (income) loss attributed to non-controlling interest |
(52 | ) | 2,079 | |||||
|
|
|
|
|
|||||
| Net loss attributed to Harvest Health & Recreation Inc. |
$ | (59,630 | ) | $ | (166,735 | ) | ||
|
|
|
|
|
|||||
| Net loss per share—basic and diluted |
$ | (0.16 | ) | $ | (0.59 | ) | ||
|
|
|
|
|
|||||
| Attributable to Harvest Health and Recreation Inc. |
$ | (0.17 | ) | $ | (0.58 | ) | ||
|
|
|
|
|
|||||
| Attributable to discontinued operations, net of tax |
$ | — | $ | — | ||||
|
|
|
|
|
|||||
| Weighted-average shares outstanding—basic and diluted |
354,757,211 | 286,626,553 | ||||||
|
|
|
|
|
|||||
The accompanying notes are an integral part of these consolidated financial statements.
F-4
HARVEST HEALTH & RECREATION INC.
Consolidated Statements of Changes in Stockholders’ Equity
(Amounts expressed in thousands of United States dollars, except share data)
| Number of Shares | $ Amount | |||||||||||||||||||||||||||||||
| Stockholders’ | ||||||||||||||||||||||||||||||||
| Super | Multiple | Subordinate | Equity | Non- | TOTAL | |||||||||||||||||||||||||||
| Voting | Voting | Voting | Capital | Accumulated | attributed | Controlling | STOCKHOLDERS’ | |||||||||||||||||||||||||
| Shares | Shares | Shares | Stock | Deficit | to Harvest | Interest | EQUITY | |||||||||||||||||||||||||
| BALANCE—December 31, 2018 |
2,000,000 | 2,179,691 | 63,358,934 | $ | 435,495 | $ | (67,117 | ) | $ | 368,378 | $ | 5,572 | $ | 373,950 | ||||||||||||||||||
| Adoption of ASC 842 |
— | — | — | — | (125 | ) | (125 | ) | — | (125 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Restated total equity at January 1, 2019 |
2,000,000 | 2,179,691 | 63,358,934 | 435,495 | (67,242 | ) | 368,253 | 5,572 | 373,825 | |||||||||||||||||||||||
| Shares issued |
— | 13,773 | 271,888 | 2,322 | — | 2,322 | — | 2,322 | ||||||||||||||||||||||||
| Capital contribution |
— | — | — | 312 | — | 312 | 188 | 500 | ||||||||||||||||||||||||
| Exercise of warrants |
— | — | 785,469 | 5,145 | — | 5,145 | — | 5,145 | ||||||||||||||||||||||||
| Shares issued in connection with acquisitions |
— | 33,629 | — | 18,512 | — | 18,512 | — | 18,512 | ||||||||||||||||||||||||
| Issuance of $10MM convertible note |
— | — | — | 1,000 | — | 1,000 | — | 1,000 | ||||||||||||||||||||||||
| Conversions to subordinate voting shares |
— | (413,705 | ) | 41,370,436 | — | — | — | — | — | |||||||||||||||||||||||
| Debt issuance costs paid in warrant |
— | — | — | 701 | — | 701 | — | 701 | ||||||||||||||||||||||||
| Share-based compensation |
— | — | — | 17,695 | — | 17,695 | — | 17,695 | ||||||||||||||||||||||||
| Net loss |
— | — | — | — | (166,735 | ) | (166,735 | ) | (2,079 | ) | (168,814 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| BALANCE—December 31, 2019 |
2,000,000 | 1,813,388 | 105,786,727 | $ | 481,182 | $ | (233,977 | ) | $ | 247,205 | $ | 3,681 | $ | 250,886 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Shares issued |
— | 456,161 | 22,652,568 | 90,156 | — | 90,156 | — | 90,156 | ||||||||||||||||||||||||
| Shares returned and cancelled |
— | (42,378 | ) | — | (7,670 | ) | — | (7,670 | ) | — | (7,670 | ) | ||||||||||||||||||||
| Deconsolidation of Ohio entities |
— | — | — | — | — | — | 1,388 | 1,388 | ||||||||||||||||||||||||
| Divestiture of Arkansas assets |
— | — | — | — | — | — | (4,162 | ) | (4,162 | ) | ||||||||||||||||||||||
| Shares issued in connection with acquisitions |
— | 316,411 | 398,600 | 59,785 | — | 59,785 | — | 59,785 | ||||||||||||||||||||||||
| Conversions to subordinate voting shares |
— | (920,754 | ) | 92,075,363 | — | — | — | — | — | |||||||||||||||||||||||
| Equity method investment adjustment |
— | — | — | — | — | — | (125 | ) | (125 | ) | ||||||||||||||||||||||
| Discount on notes payable |
— | — | — | 397 | — | 397 | — | 397 | ||||||||||||||||||||||||
| Conversion of convertible note payable |
— | 205,594 | — | 20,903 | — | 20,903 | — | 20,903 | ||||||||||||||||||||||||
| Share-based compensation |
— | — | — | 22,495 | — | 22,495 | — | 22,495 | ||||||||||||||||||||||||
| Net loss |
— | — | — | — | (59,630 | ) | (59,630 | ) | 52 | (59,578 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| BALANCE—December 31, 2020 |
2,000,000 | 1,828,422 | 220,913,258 | $ | 667,248 | $ | (293,607 | ) | $ | 373,641 | $ | 834 | $ | 374,475 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
The accompanying notes are an integral part of these consolidated financial statements.
F-5
HARVEST HEALTH & RECREATION INC.
Consolidated Statements of Cash Flows
(Amounts expressed in thousands of United States dollars)
| For the years ended December 31, | ||||||||
| 2020 | 2019 | |||||||
| CASH FLOW FROM OPERATING ACTIVITIES |
||||||||
| Net loss |
$ | (59,578 | ) | $ | (168,814 | ) | ||
| Net loss from discontinued operations, net of tax |
1,278 | 568 | ||||||
| Adjustments to reconcile net loss to net cash from operating activities |
||||||||
| Depreciation and amortization |
11,290 | 7,755 | ||||||
| Amortization of right-of-use assets |
5,375 | 3,525 | ||||||
| Amortization of debt issuance costs |
4,263 | 2,793 | ||||||
| Amortization of debt discount |
1,632 | 42 | ||||||
| Amortization of warrant expense |
3,518 | 1,816 | ||||||
| Impairment of fixed and intangible assets |
664 | 16,976 | ||||||
| Impairment of right-of-use assets |
(249 | ) | — | |||||
| Gain on settlement of contingent consideration |
(13,957 | ) | — | |||||
| Gain on deconsolidation of Ohio entities |
(11,899 | ) | — | |||||
| Impairment of investments |
— | 5,000 | ||||||
| Gain on legal settlements |
(9,260 | ) | — | |||||
| (Gain) loss on divestments and sale of assets |
(1,467 | ) | 3,847 | |||||
| Loss on extinguishment of notes payable |
463 | — | ||||||
| Loss on dead deals |
3,707 | — | ||||||
| Loss on lease derecognition |
3,428 | 547 | ||||||
| Change in fair value of financial liability |
10,125 | (5,482 | ) | |||||
| Unrealized exchange loss |
— | 496 | ||||||
| Deferred income tax expense |
(5,378 | ) | 517 | |||||
| Share-based compensation |
22,495 | 17,695 | ||||||
| Noncash transaction expenses |
— | 71 | ||||||
| Provision for bad debts and credit losses |
903 | 31,788 | ||||||
| Changes in operating assets and liabilities: |
||||||||
| Accounts receivable |
(2,743 | ) | (11,603 | ) | ||||
| Inventory |
(2,801 | ) | (2,402 | ) | ||||
| Other assets |
(1,729 | ) | (1,373 | ) | ||||
| Income taxes payable |
13,368 | 781 | ||||||
| Accrued expenses and other liabilities |
(2,417 | ) | (2,005 | ) | ||||
| Accounts payable |
6,890 | (882 | ) | |||||
| Operating lease liabilities |
(5,429 | ) | (3,219 | ) | ||||
| Prepaid expenses and other current assets |
(2,774 | ) | (2,849 | ) | ||||
|
|
|
|
|
|||||
| NET CASH USED IN CONTINUING OPERATING ACTIVITIES |
(30,282 | ) | (104,412 | ) | ||||
|
|
|
|
|
|||||
| NET CASH USED IN DISCONTINUED OPERATING ACTIVITIES |
(1,267 | ) | (568 | ) | ||||
|
|
|
|
|
|||||
| NET CASH USED IN OPERATING ACTIVITIES |
(31,549 | ) | (104,980 | ) | ||||
|
|
|
|
|
|||||
| CASH FLOW FROM INVESTING ACTIVITIES |
||||||||
| Acquisition of businesses, net of cash acquired |
(16,029 | ) | (31,170 | ) | ||||
| Acquisitions/advances of intangibles |
(773 | ) | (12,757 | ) | ||||
| Acquisition deposits |
100 | — | ||||||
| Prepayment of acquisition consideration |
— | (3,645 | ) | |||||
| Purchases of property, plant and equipment |
(26,863 | ) | (109,436 | ) | ||||
| Proceeds from divestments and sale of assets |
9,225 | — | ||||||
| Issuance of notes receivable |
(1,825 | ) | (110,370 | ) | ||||
| Payments received on notes receivable |
10,601 | 9,830 | ||||||
|
|
|
|
|
|||||
| NET CASH USED IN INVESTING ACTIVITIES |
(25,564 | ) | (257,548 | ) | ||||
|
|
|
|
|
|||||
| CASH FLOW FROM FINANCING ACTIVITIES |
||||||||
| Proceeds from exercise of warrants |
— | 5,145 | ||||||
| Proceeds from issuance of equity |
91,757 | — | ||||||
| Proceeds from issuance of convertible notes payable |
— | 110,000 | ||||||
| Proceeds from issuance of notes payable |
40,315 | 187,841 | ||||||
| Repayment of notes payable |
(22,643 | ) | (11,483 | ) | ||||
| Payment of finance lease liabilities |
(19 | ) | (1,644 | ) | ||||
| Fees paid for debt financing activities |
(385 | ) | (12,403 | ) | ||||
| Extinguishment of debt |
— | (84,126 | ) | |||||
|
|
|
|
|
|||||
| NET CASH PROVIDED BY FINANCING ACTIVITIES |
109,025 | 193,330 | ||||||
|
|
|
|
|
|||||
| NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
51,912 | (169,198 | ) | |||||
|
|
|
|
|
|||||
| CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
22,685 | 191,883 | ||||||
| RESTRICTED CASH, BEGINNING OF PERIOD |
8,000 | 8,000 | ||||||
|
|
|
|
|
|||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD |
30,685 | 199,883 | ||||||
|
|
|
|
|
|||||
| CASH AND CASH EQUIVALENTS, END OF PERIOD |
78,055 | 22,685 | ||||||
| RESTRICTED CASH, END OF PERIOD |
4,542 | 8,000 | ||||||
|
|
|
|
|
|||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD |
$ | 82,597 | $ | 30,685 | ||||
|
|
|
|
|
|||||
The accompanying notes are an integral part of these consolidated financial statements.
F-6
HARVEST HEALTH & RECREATION INC.
Consolidated Statements of Cash Flows
(Amounts expressed in thousands of United States dollars)
| For the years ended December 31, | ||||||||
| 2020 | 2019 | |||||||
| Supplemental disclosure with respect to cash flows |
||||||||
| Interest paid |
$ | 34,064 | $ | 14,232 | ||||
| Taxes paid |
$ | 5,806 | $ | 6,161 | ||||
| Supplemental disclosure of non-cash activities |
||||||||
| Shares issued for business acquisitions |
$ | 59,785 | $ | 18,512 | ||||
| Shares issued for the acquisition of intangible licenses |
$ | — | $ | 1,526 | ||||
| Shares issued for the acquisition of a lease |
$ | — | $ | 771 | ||||
| Trade and notes receivable settled for business acquisitions |
$ | 55,716 | $ | — | ||||
| Notes payable issued for business acquisitions |
$ | 16,650 | $ | — | ||||
| Notes payable issued for the acquisition of intangible licenses |
$ | 1,000 | $ | 1,470 | ||||
| Notes payable issued for the acquisition of a lease |
$ | 500 | $ | — | ||||
| Notes payable issued for the acquisition of property, plant and equipment |
$ | — | $ | 5,650 | ||||
| Notes payable settled upon divestment |
$ | 1,905 | $ | — | ||||
| Contingent consideration issued for business acquisitions |
$ | 5,000 | $ | — | ||||
| Conversion of convertible debentures |
$ | 19,535 | $ | — | ||||
| Notes receivable received upon deconsolidation |
$ | 12,000 | $ | — | ||||
| Right-of-use assets obtained in exchange of operating lease liabilities |
$ | 15,332 | $ | 49,862 | ||||
| Right-of-use assets obtained in exchange of finance lease liabilities |
$ | 5,178 | $ | — | ||||
The accompanying notes are an integral part of these consolidated financial statements.
F-7
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| 1. | Business Description |
Harvest Health & Recreation Inc., a British Columbia corporation (the “Company” or “Harvest”) is a vertically integrated cannabis company that operates from “seed to sale.” The Company holds licenses or provides services to cannabis dispensaries in Arizona, Arkansas (on November 13, 2020, we completed the divestiture of our ownership interest in the Arkansas retail and cultivation assets), California, Florida, Maryland, Nevada, North Dakota and Pennsylvania with two provisional licenses in Massachusetts. In addition, the Company owns CO2 extraction, distillation, purification and manufacturing technology used to produce a line of cannabis topicals, vapes and gems featuring cannabinoids and a hemp-derived product line sold in Colorado. The Company also owns, manufactures and distributes a portfolio of cannabis consumer packaged goods brands, including ROLL ONE, MODERN FLOWER, EVOLAB, CHROMA, CO2LORS, ALCHEMY and CBX SCIENCES, to third-party licensed retail cannabis stores across the United States as well as to select retail stores the Company owns or operates, in addition to providing support services and financing to a Utah-licensed medical cannabis cultivator.
The Company operates in one segment, the cultivation, processing and sale of cannabis. The Company grows cannabis in outdoor, indoor, and greenhouse facilities for sale in its retail locations and for wholesale. In addition, the Company converts cannabis biomass into formulated oil using a variety of proprietary extraction techniques. The Company uses some of this oil to manufacture products such as vaporizer cartridges and edibles. Harvest sells cannabis, oil, and manufactured products in Harvest dispensaries and to third parties for resale. In addition, the Company collects licensing fees from third parties associated with operations at certain cultivation, manufacturing or retail facilities.
Harvest conducts business through wholly-owned and majority-owned operating subsidiaries, operating agreements and other commercial arrangements established to conduct the different business areas of each business (each an “Operating Subsidiary” and together, “Operating Subsidiaries”). The Company’s principal operating locations and type of operation are listed below:
| State |
Nature of Operations |
Commencement Periods | ||
| Arizona – 15 locations | Retail Dispensary | September 2013 – September 2020 | ||
| Arkansas—1 location** | Retail Dispensary | February 2020 | ||
| California – 4 locations | Retail Dispensary | December 2018 – October 2019 | ||
| Florida – 6 locations | Retail Dispensary | February 2019 – July 2019 | ||
| Maryland – 3 locations | Retail Dispensary | September 2018 – December 2019 | ||
| North Dakota – 2 locations*** | Retail Dispensary | July 2019 – August 2019 | ||
| Pennsylvania – 8 locations | Retail Dispensary | September 2018 – October 2020 | ||
| Washington—5 locations* | Retail Dispensary Services | March 2020 | ||
| Arizona | Greenhouse/Outdoor Grow/Processing Lab | July 2015 – February 2020 | ||
| Arkansas** | Greenhouse | January 2020 | ||
| Colorado – 1 location | Processing | October 2020 | ||
| Florida | Cultivation/Processing | February 2019 – December 2019 | ||
| Maryland | Cultivation/Processing | September 2017 – July 2019 | ||
| Nevada | Cultivation/Processing | August 2020 | ||
| Pennsylvania | Cultivation/Processing | March 2020 | ||
| Utah | Cultivation/Processing | October 2020 |
| * | See Note 20 (Commitments and Contingencies – Washington Litigation) with respect to the disputed termination of the Company’s service agreements with the licensees of the Washington locations. |
| ** | See Note 11 (Acquisitions/Divestitures – Divestiture of Arkansas Assets) with respect to the sale of the Company’s ownership interests in Natural State Wellness Dispensary, LLC and Natural Statement Wellness Enterprises, LLC. |
| *** | On February 19, 2021, the Company divested the two retail dispensary locations located in North Dakota for an immaterial amount of cash. |
F-8
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
The Company is in various stages of expansion as it is growing its commercial footprint by focusing on acquiring and building additional retail, cultivation and processing locations for medical and adult use cannabis in its existing key markets.
Each Operating Subsidiary either holds the active and/or pending cannabis licenses associated with its activities, or has a commercial arrangement with the operating locations, and/or owns the real estate and primary fixed assets used in the cannabis businesses.
In certain states, cannabis licenses are typically divided into three categories: dispensary, cultivation, and processing. Dispensary licenses comprise the retail operations and allow a company to dispense cannabis to patients. Cultivation licenses allow a company to grow cannabis plants. Processing licenses allow for the processing of cannabis into other products (e.g., edibles, oil, etc.). Cultivation and processing licenses comprise the wholesale operations.
In other states, cannabis licenses are defined as vertically integrated, which allows the license holder the right to engage in dispensary, cultivation and processing activities.
The Company’s corporate headquarters is located at 1155 W. Rio Salado Parkway, Suite 201, Tempe, AZ, 85281. The Company has one class of stock that is traded on the Canadian Stock Exchange (“CSE”) and on the OTCQX International tier of the OTC Markets in the U.S. (the “OTCQX”) under the symbol HARV and HRVSF, respectively. The stock price between the CSE and the OTCQX are identical after the U.S./Canadian currency exchange conversion.
| 2. | SIGNIFICANT ACCOUNTING POLICIES |
| (a) | Basis of Presentation |
The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) as of December 31, 2020 and 2019.
Certain prior year amounts have been reclassified, including assets held for sale and the results of discontinued operations, to conform to the current year presentation. Unless otherwise indicated, amounts provided in the Notes herein pertain to continuing operations. See Note 5 for additional information.
| (b) | Basis of Measurement |
These consolidated financial statements have been prepared on the going concern basis, under the historical cost convention, except for certain financial instruments that are measured at fair value as described herein.
| (c) | Functional Currency |
These consolidated financial statements are presented in United States dollars, which is also the functional currency of the Company and its affiliates.
| (d) | Basis of Consolidation |
These consolidated financial statements as of and for the years ended December 31, 2020 and 2019 include the accounts of the Company, all wholly-owned and majority-owned subsidiaries in which the Company has a controlling voting interest and, when applicable, variable interest entities in which the Company has a controlling financial interest or is the primary beneficiary. Investments in affiliates where the Company does not exert a controlling financial interest are not consolidated.
Subsidiaries over which the Company has a controlling financial interest are fully consolidated from the date control commences until the date control ceases. All of the consolidated entities were under common control during the entirety of the periods for which their respective results of operations were included in the consolidated statements (i.e., from the date of their acquisition). All intercompany accounts and transactions have been eliminated on consolidation.
F-9
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| (e) | Discontinued Operations |
The Company followed ASC 360, Property, Plant, an Equipment, and ASC 205-20, Discontinued Operations, to report assets held for sale and discontinued operations.
The Company classifies assets and liabilities of a business or asset group as held for sale, and the results of its operations as income (loss) from discontinued operations, net, for all periods presented, when (i) we commit to a plan to divest a business or asset group, actively begin marketing it for sale, and when it is deemed probable of occurrence within the next twelve months, and (ii) when the business or asset group reflects a strategic shift that has, or will have, a major effect on the Company’s operations and its financial results. In measuring the assets and liabilities held for sale, the Company evaluates which businesses or asset groups are being marketed for sale.
See Note 5 for additional information.
| (f) | Revenue Recognition |
The Company accounts for customer contracts in accordance with ASC 606, Revenue from Contracts with Customers (“ASC 606”), which includes the following five-step model:
| • | Identification of the contract, or contracts, with a customer. |
| • | Identification of the performance obligations in the contract. |
| • | Determination of the transaction price. |
| • | Allocation of the transaction price to the performance obligations in the contract. |
| • | Recognition of revenue when, or as, the Company satisfies a performance obligation. |
Through application of the standard, the Company recognizes revenue to depict the transfer of promised goods or services to the customer in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services.
Revenues consist primarily of wholesale and retail sales of cannabis, which are generally recognized at a point in time when control over the goods have been transferred to the customer and is recorded net of sales discounts. Payment is typically due upon transferring the goods to the customer or within a specified time period permitted under the Company’s credit policy. Sales discounts were not material during the years ended December 31, 2020 and 2019, respectively.
The Company has agreements in place whereby third-parties provide services or licenses the right to operate certain aspects of cannabis facilities owned by the Company. Under the terms of these agreements, the service provider operates various aspects of the business including procurement, production, regulatory compliance, marketing and sales, subject to oversight by the Company. The Company pays the service provider a fee for its services or in the case of licenses, the licensor pays the Company a license fee. The Company recorded $23.6 million and $19.4 million for the years ended December 31, 2020 and 2019, respectively, on a gross basis . The determination that the Company was the principal under these agreements was made in accordance with ASC 606-10-55-36 through 55-40 and consists of the following analysis. The Company analyzed the agreements first to determine what the specified good or service is that is being provided. Secondly, whether the Company is in control of the goods prior to the goods being transferred to the customer. The specified goods consist of various cannabis products sold at either in a retail location or wholesale. In order to determine whether the Company had control of the specified goods prior to transfer to the customer, the terms of the agreements to provide the goods to the customers were evaluated. Pursuant to the terms of the agreements, the Company is at all times the owner of the products which is the marijuana and marijuana concentrates. Further, the service provider would not be able to sell the products to the customer without the use the of the Company’s license which permits it to sell marijuana under state law.
F-10
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
The following represents disaggregated revenue information:
| Retail | Wholesale | Licensing and other |
Consolidated | |||||||||||||
| Revenue for the Year Ended December 31, 2020 |
$ | 171,147 | $ | 32,696 | $ | 27,617 | $ | 231,460 | ||||||||
| Revenue for the Year Ended December 31, 2019 |
$ | 67,131 | $ | 27,494 | $ | 22,155 | $ | 116,780 | ||||||||
| (g) | Use of Estimates |
The preparation of these consolidated financial statements and accompanying notes in conformity with GAAP requires management to make judgments, assumptions, and estimates that affect the reported amount of assets and liabilities at the date of the financial statements and the reported amount of revenue and expenses during the reporting period. Actual results and outcomes may significantly differ from those estimates. The estimates and judgments, including underlying assumptions, are reviewed on an ongoing basis and are based on historical experience, current and expected future conditions, third-party evaluations and various other assumptions that management believes are reasonable under the circumstances. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.
Significant judgments, estimates and assumptions that have the most significant effect on the amounts recognized in the consolidated financial statements include:
| • | estimated useful lives, depreciation of property plant and equipment, and amortization of intangible assets |
| • | amounts recorded in business combinations |
| • | valuation and obsolescence relating to inventories |
| • | valuation of investments in private holdings |
| • | impairment of indefinite-lived intangible assets, long-lived assets and goodwill |
| • | allowance for credit losses |
| • | valuation of share-based payments and derivatives |
| • | valuation of financial instruments |
| • | lease assumptions |
| • | measurement and valuation allowances against deferred tax assets, and evaluation of uncertain tax positions |
| (h) | Non-Controlling Interests |
Non-controlling interests (“NCI”) represent equity interests owned by outside parties. NCI may be initially measured at fair value or at the NCI’s proportionate share of the recognized amounts of the acquiree’s identifiable net assets. The choice of measurement is made on a transaction by transaction basis. The Company elected to measure each NCI at its proportionate share of the recognized amounts of the acquiree’s identifiable net assets. The share of net assets attributable to NCI are presented as a component of equity. Their share of net income or loss is recognized directly in equity. Total income or loss of subsidiaries is attributed to the shareholders of the Company and to the NCI, even if this results in the NCI having a deficit balance.
| (i) | Cash and Cash Equivalents |
Cash and cash equivalents include cash deposits in financial institutions, other deposits that are readily convertible into cash, with original maturities of three months or less, and cash held at retail locations. Cash balances with institutions may at times be in excess of Federal Deposit Insurance Corporation (“FDIC”) limits.
F-11
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| (j) | Restricted Cash |
Restricted cash balances are those which meet the definition of cash and cash equivalents but are not available for use by the Company. At December 31, 2020 and 2019 restricted cash was $4.5 million and $8.0 million, respectively, which is for cash consideration set aside as a reserve in relation to the San Felasco Nurseries, Inc. acquisition.
| (k) | Inventory |
Inventory consists of raw materials, supplies and consumables used in the inventory process, merchandise for sale, finished goods and work-in-process such as pre-harvested cannabis plants, by-products to be extracted, oils and edible products. Inventory is valued at the lower of cost and net realizable value. Net realizable value is determined as the estimated selling price in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale. Cost is determined using the weighted average cost method.
Costs incurred during the growing and production process are capitalized as incurred to the extent that cost is less than net realizable value. These costs include materials, direct and indirect labor, and overhead used in the growing and production processes. Inventories of purchased finished goods and packing materials are initially valued at cost and subsequently at the lower of cost and net realizable value. Products for resale and supplies and consumables are valued at lower of cost or net realizable value.
The Company reviews inventory for obsolete, redundant and slow-moving goods and any such inventories are written down to net realizable value. Inventory reserves are based on inventory obsolescence trends, historical experience and application of the specific identification method.
| (l) | Property, Plant and Equipment |
Property, plant and equipment are recorded at cost net of accumulated depreciation and impairment losses, if any. Expenditures to construct assets or that materially increase the life of the assets are capitalized. Costs to construct assets are included in capitalized borrowing costs during the construction and development period. Ordinary repairs and maintenance are expensed as incurred. Depreciation is calculated on a straight-line basis over the estimated useful life of the asset using the following terms and methods:
| Category |
Range (in years) | |
| Computer equipment | 3—5 years | |
| Leasehold improvements | Shorter of asset’s estimated useful life and the remaining life of the lease | |
| Production equipment | 7 years | |
| Buildings and improvements | 7—39 years | |
| Furniture and fixtures | 5—7 years | |
| Vehicles | 5 years |
The assets’ residual values, useful lives and methods of depreciation are reviewed annually and adjusted prospectively, if appropriate. An item of equipment is derecognized upon disposal or when no future economic benefits are expected from its use. Any gain or loss arising on de-recognition of the asset (calculated as the difference between the net disposal proceeds and the carrying value of the asset) is included in gain or loss on sale of assets in the Consolidated Statements of Operations in the year the asset is derecognized.
| (m) | Equity Investments |
Investments in equity of entities over which the Company does not have a controlling financial interest or significant influence are accounted for at fair value. Equity investments without readily determinable fair values are measured at cost with adjustments for observable changes in price or impairments (referred to as the “measurement alternative”). In applying the measurement alternative, the Company performs a qualitative assessment on a quarterly basis and recognizes an impairment if there are sufficient indicators that the fair value of the equity investments are less than the carrying values. Subsequent changes in fair value are recognized in the Consolidated Statement of Operations.
F-12
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
Investments in entities over which the Company does not have a controlling financial interest but has significant influence, are accounted for using the equity method, with the Company’s share of earnings or losses reported in earnings or losses from equity method investments in the Consolidated Statement of Operations. Significant influence is assumed when the Company has 20%-50% ownership interest unless qualitative factors overcome this assumption. Equity method investments are recorded at cost, plus the Company’s share of undistributed earnings or losses, and impairment, if any, within other assets on the Consolidated Balance Sheet.
| (n) | Business Combinations |
The Company accounts for business combinations using the acquisition method in accordance with ASC 805, Business Combinations (“ASC 805”), which requires recognition of assets acquired and liabilities assumed, including contingent assets and liabilities, at their respective fair values on the date of acquisition. Any excess of the purchase consideration over the net fair value of tangible and identified intangible assets acquired less liabilities assumed is recorded as goodwill. If the fair value of identifiable net assets acquired exceeds the purchase consideration and any previously held equity interest, the difference is recognized in the Consolidated Statements of Operations immediately. The costs of business acquisitions, including fees for accounting, legal, professional consulting and valuation specialists, are expensed as incurred. Purchase price allocations may be preliminary and, during the measurement period, not to exceed one year from the date of acquisition, changes in assumptions and estimates that result in adjustments to the fair value of assets acquired and liabilities assumed are recorded in the period the adjustments are determined.
In determining the fair value of all identifiable assets, liabilities and contingent liabilities acquired, the most significant estimates relate to contingent consideration and intangible assets. Management exercises judgement in estimating the probability and timing of when earn-outs are expected to be achieved which is used as the basis for estimating fair value. For any intangible asset identified, depending on the type of intangible asset and the complexity of determining its fair value, an independent valuation expert or management may develop the fair value, using appropriate valuation techniques, which are generally based on a forecast of the total expected future net cash flows. The evaluations are linked closely to the assumptions made by management regarding the future performance of these assets and any changes in the discount rate applied. See Note 11 for additional information.
| (o) | Goodwill |
Goodwill represents the excess of the purchase price paid over the estimated fair value of the net assets acquired in a business combination. Goodwill is either assigned to a specific reporting unit or allocated between reporting units based on the relative fair value of each reporting unit, where applicable.
Goodwill is not subject to amortization, but is tested annually for impairment, or more frequently if events or changes in circumstances indicate that they might be impaired. The Company assesses qualitative factors to determine whether it is more likely than not that the fair value of its reporting unit is less than the carrying amount. If the Company concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount, the Company conducts a quantitative goodwill impairment test. The quantitative impairment test involves comparing the fair values of the reporting unit with its carrying value. Management estimates the fair value of its reporting unit using a combination of the income and market approaches. If the carrying amount of the reporting unit exceeds the reporting unit’s fair value, any amount by which the carrying value of the reporting unit exceeds the fair value is recognized as an impairment loss.
See Notes 11 and 12 for additional information.
| (p) | Intangible assets other than goodwill |
Intangible assets are recorded at cost, less accumulated amortization and impairment losses, if any. Intangible assets acquired in a business combination are measured at fair value at the acquisition date. Amortization is recorded on a straight-line basis over their estimated useful lives, which do not exceed the contractual period, if any. Intangible assets that have indefinite useful lives, which include licenses and permits and tradenames, are not subject to amortization, but are tested annually for impairment, or more frequently if events or changes in circumstances indicate that they might be impaired. As part of the impairment evaluation, the Company may elect to perform an assessment of qualitative factors. If this qualitative assessment indicates that it is more likely than not that the fair value of the indefinite-lived intangible asset is less than its carrying value, a quantitative impairment test to compare the fair value to the carrying value is performed. An impairment charge is recorded if the carrying value exceeds the fair value.
F-13
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
Useful lives are based on the Company’s estimate at the date of acquisition and are as follows for each class of intangible asset:
| Category |
Range (in years) | |
| License and permits |
Indefinite life intangible asset | |
| Tradenames |
Indefinite life intangible asset | |
| Patient relationships |
Straight-line over 2 years | |
| Technology |
Straight-line over 3 - 10 years | |
| Software |
Straight-line over 5 years |
The estimated useful lives, residual values and amortization methods are reviewed at the end of each reporting year, with the effect of any changes in estimate being accounted for on a prospective basis.
See Notes 11 and 12 for additional information.
| (q) | Impairment of long-lived assets |
The Company evaluates the recoverability of other long-lived assets, including property, plant and equipment, and definite lived intangible assets, whenever events or changes in circumstances indicate that the carrying value of an asset or asset group may not be recoverable. Factors which could trigger an impairment review include significant underperformance relative to historical or projected future operating results, significant changes in the manner of use of the assets or the strategy for the overall business, a significant decrease in the market value of the assets or significant negative industry or economic trends. When the Company determines that the carrying value of long-lived assets may not be recoverable based upon the existence of one or more of the indicators, the assets are assessed for impairment based on the estimated future undiscounted cash flows expected to result from the use of the asset and its eventual disposition. If the carrying value of an asset exceeds its estimated future undiscounted cash flows, an impairment loss is recorded for the excess of the asset’s carrying value over its fair value.
| (r) | Leases |
The Company determines whether an arrangement contains a lease at inception. When the Company determines the arrangement is, or contains, a lease, the lease is classified as either an operating lease or a finance lease . Operating leases are included in right-of-use (ROU) assets and operating lease liabilities on the Consolidated Balance Sheets. Finance leases are included in property and equipment, net and finance lease obligation are included in other current liabilities and other non-current liabilities on the Consolidated Balance Sheets. The Company primarily leases space for corporate offices, retail, cultivation and manufacturing under non-cancellable operating leases.
ROU assets represent the right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Lease ROU assets and lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at the commencement date. For finance leases, the Company records interest expense on the lease liability in addition to amortizing the right-of-use asset (generally straight-line) over the shorter of the lease term or the useful life of the right-of-use asset.
The interest rate used to determine the present value of the future lease payments is our incremental borrowing rate, because the interest rate implicit in our leases is not readily determinable. Our incremental borrowing rate is estimated to approximate the interest rate on a collateralized basis with similar terms and payments. Our lease terms include periods under options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Right-of-use assets also include any prepaid lease payments and lease incentives.
See Note 10 for additional information.
F-14
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| (s) | Financial Instruments |
The Company applies fair value accounting for all financial assets and liabilities that are recognized or disclosed at fair value in the financial statements on a recurring basis. Fair value is defined as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities that are required to be recorded at fair value, the Company considers all related factors of the asset by market participants in which the Company would transact and the market-based risk measurements or assumptions that market participants would use in pricing the asset or liability, such as inherent risk, transfer restrictions, and credit risk.
See Note 19 for additional information.
| (t) | Contingencies |
Contingent liabilities may result from a variety of legal matters as well as from contingent consideration included in business combinations. Contingent liabilities are recorded for asserted and unasserted claims when it is probable that a loss has been incurred and the amount of the loss is reasonably estimable. Contingent liabilities are disclosed when there is a reasonable possibility that the ultimate loss will exceed the recorded liability. Contingent consideration in a business combination is remeasured at fair value each reporting period until the contingency is resolved and any change in fair value, from either the passage of time or events occurring after the acquisition date, is included in earnings. Additionally, estimating the loss, or range of loss, associated with a contingency requires analysis of multiple factors, and changes in law or other developments may ultimately cause our judgments to change. Therefore, actual losses in any future period are inherently uncertain and may be materially different from our estimate.
| (u) | Share-Based Payments |
The Company operates equity settled stock-based remuneration plans for its eligible directors, officers, employees and consultants. All goods and services received in exchange for the grant of any stock-based payments are measured at their fair value unless the fair value cannot be estimated reliably. If the Company cannot estimate reliably the fair value of the goods and services received, the Company shall measure their value indirectly by reference to the fair value of the equity instruments granted. For transactions with employees and others providing similar services, the Company measures the fair value of the services by reference to the fair value of the equity instruments granted.
Equity classified share-based payments, including grants of employee stock options, are recognized in the financial statements based upon a grant-date fair value of an award. The fair value of stock options is estimated using the Black-Scholes option-valuation model. The Company recognizes the grant-date fair value in compensation expense on a straight-line basis over the requisite service period of awards that are ultimately expected to vest. Accordingly, stock-based compensation expense is reduced for estimated forfeitures. When estimating forfeitures, the Company considers voluntary termination behaviors as well as historical trends of actual option forfeitures. Non-market vesting conditions are included in the assumptions about the number of options that are expected to become exercisable. Estimates are subsequently revised if there is any indication that the number of share options expected to vest differs from the previous estimate. Any cumulative adjustment prior to vesting is recognized in the current period. No adjustment is made to any expense recognized in prior period if share options ultimately exercised are different to that estimated on vesting.
The fair value of restricted stock units is based on the closing price of Company’s stock as of the grant date. Compensation expense is recorded on a straight-line basis, by amortizing the grant-date fair value over the requisite service period of the entire award.
Liability classified equity awards, such as those settled in cash or a variable number of shares, are recognized as a liability in the financial statements and remeasured at each reporting period with changes in fair value included in earnings. The fair value of liability classified awards are estimated using the Black-Scholes option-valuation model each period.
F-15
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| (v) | Convertible Note Payable |
At December 31, 2020 and 2019, the Company has a convertible promissory note with detachable warrants. Management evaluated the convertible note to determine whether the conversion feature required bifurcation from the host instrument, which management concluded it did not, and whether the conversion feature was a beneficial conversion feature, which similarly was concluded to not be beneficial. The debt is classified as conventional convertible debt. It is classified as a liability and is measured at amortized cost using the effective interest rate until it is extinguished upon conversion or maturity. The warrants were evaluated for equity or liability classification and determined to meet liability classification.
Transaction costs are included in the carrying value of the convertible debt liability and amortized over the estimated useful life of the debentures using the effective interest rate method.
| (w) | Income Taxes |
Income taxes are accounted for using the asset and liability method. Under this method, deferred income tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred income tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which these temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is provided for those deferred tax assets for which management cannot conclude that it is more likely than not that such deferred tax assets will be realized.
In determining the amount of the valuation allowance, estimated future taxable income, feasible tax planning strategies, future reversals of existing temporary differences and taxable income in prior carryback years, if a carryback is permitted, are considered. If the Company determines it is more likely than not that all or a portion of the remaining deferred tax assets will not be realized, the valuation allowance will be increased with a charge to income tax expense. Conversely, if the Company determines it is more likely than not to be able to utilize all or a portion of the deferred tax assets for which a valuation allowance has been provided, the related portion of the valuation allowance will be recorded as a reduction to income tax expense.
The Company records interest and penalties associated with uncertain tax positions as a component of income before taxes. Penalties and associated interest costs, if any, are recognized in general and administrative expenses in our Consolidated Statements of Operations. During the years ended December 31, 2020 and 2019, respectively, the Company recognized an immaterial amount of interest and penalties. The Company files income tax returns in the United States, various state jurisdictions, and Canada with varying statutes of limitations. The federal statute of limitation remains open for the 2017 tax year to the present. The state income tax returns generally remain open for the 2017 tax year through the present.
See Note 15 for additional information.
| (x) | Start-Up Costs |
Costs related to the start-up of new retail locations are expensed as incurred.
| 3. | Recently Adopted Accounting Pronouncements |
In January 2017, the FASB issued Accounting Standards Update No. 2017-04 “Intangibles— Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment” (“ASU 2017-04”), which simplifies the accounting for goodwill impairment. ASU 2017-04 requires entities to record an impairment charge based on the excess of a reporting unit’s carrying amount over its fair value (Step 1 under the current impairment test). The standard eliminates Step 2 from the current goodwill impairment test, which included determining the implied fair value of goodwill and comparing it with the carrying amount of that goodwill. ASU 2017-04 must be applied prospectively. The Company adopted the provisions of ASU 2017-04 as of January 1, 2020. See Note 2 for additional information.
F-16
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
We also adopted the following standards during the year ended December 31, 2020, which did not have a material impact on our financial statements or financial statement disclosures:
| Date Issued | Standard | Effective Date | ||
| June 2016 | ASU 2016-13, which, in addition to several clarifying ASUs, established the new ASC Topic 326, Financial Instruments — Credit Losses (“CECL”). |
January 1, 2020 | ||
| August 2018 | ASU 2018-13, Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement (Topic 820) |
January 1, 2020 | ||
| August 2018 | ASU 2018-15: Intangibles – Goodwill and Other – Internal Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract |
January 1, 2020 | ||
| 4. | Recently Issued Accounting Pronouncements |
The following GAAP standards have been recently issued by the accounting standards board. The Company is assessing the impact of these new standards on future consolidated financial statements. Pronouncements that are not applicable or where it has been determined the pronouncements do not have a significant impact on the Company have been excluded herein.
| Date Issued | Standard | Effective Date | ||
| August 2020 | ASU No. 2020-06: Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40) –Accounting for Convertible Instruments and contracts in an Entity’s Own Equity |
January 2022 | ||
| December 2019 | ASU 2019-12, Income Taxes (Topic 740)—Simplifying the Accounting for Income Taxes |
January 2021 | ||
| 5. | Discontinued Operations |
Following the completion of the merger with Interurban Capital Group, LLC (formerly Interurban Capital Group, Inc.) (“ICG”) discussed in Note 11, the Company sold ICG to a wholly owned subsidiary of Hightimes Holding Corp. (“Hightimes”) following the spinoff of certain assets. At the time of disposition, ICG’s primary assets consisted of rights to acquire eight “Have A Heart”-branded cannabis dispensaries in California (the “California HAH Dispensaries”). In addition, the Company agreed to sell Hightimes the equity of two additional entities controlled by Harvest that are seeking cannabis dispensary licenses in California (the “Harvest Dispensaries”). As a result, assets and liabilities allocable to these operations were classified as held for sale. In addition, revenue and expenses, gains and losses relating to the discontinuation of the California HAH Dispensaries operations were eliminated from profit or loss from the Company’s continuing operations for all periods presented.
The Company also entered into a plan to abandon certain product lines or lines of business to include CBD products or items of inventory, and the Company’s planned expansion in the state of Michigan. Any related assets and liabilities are classified as held for sale. In addition, the revenue, expenses, gains and losses related to the discontinuation of these activities were eliminated from profit or loss from the Company’s continuing operations for all periods presented.
Discontinued operations are presented separately from continuing operations in the Consolidated Statements of Operations and the Consolidated Statement of Cash Flows.
F-17
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
The following table represents the financial results associated with discontinued operations as reflected in the Company’s Consolidated Statements of Operations:
| For the Year Ended December 31, 2020 |
||||
| Revenue, net of discounts |
$ | 4,778 | ||
| Cost of goods sold |
(2,711 | ) | ||
|
|
|
|||
| Gross profit |
2,067 | |||
|
|
|
|||
| Expenses |
||||
| General and administrative |
1,622 | |||
| Sales and marketing |
46 | |||
| Depreciation and amortization |
1,057 | |||
|
|
|
|||
| Total expenses |
2,725 | |||
|
|
|
|||
| Operating income (loss) |
(658 | ) | ||
| Other (expense) income |
||||
| Other (expense) income |
(93 | ) | ||
| Interest expense |
(717 | ) | ||
|
|
|
|||
| Loss before taxes and non-controlling interest |
(1,468 | ) | ||
| Income taxes |
(308 | ) | ||
|
|
|
|||
| Net loss from discontinued operations before non-controlling interest |
(1,776 | ) | ||
| Net loss from discontinued operations, net of tax |
1,278 | |||
|
|
|
|||
| Net loss attributed to Harvest Health & Recreation Inc. |
(498 | ) | ||
During the year ended December 31, 2019, cost of goods sold of approximately $0.6 million was included in discontinued operations.
The following table is a summary of the assets and liabilities of discontinued operations:
| December 31, 2020 | December 31, 2019 | |||||||
| ASSETS |
||||||||
| Inventory, net |
93 | — | ||||||
| Other current assets |
33 | — | ||||||
| Property, plant and equipment, net |
1,747 | 1,183 | ||||||
| Right-of-use asset, net |
3,593 | 334 | ||||||
| Intangibles assets, net |
894 | 905 | ||||||
| Other assets |
225 | 22 | ||||||
|
|
|
|
|
|||||
| Assets from discontinued operations |
6,585 | 2,444 | ||||||
|
|
|
|
|
|||||
| LIABILITIES |
||||||||
| Lease liability, net of current portion |
718 | — | ||||||
|
|
|
|
|
|||||
| Liabilities from discontinued operations |
718 | — | ||||||
|
|
|
|
|
|||||
| 6. | ACCOUNTS RECEIVABLE |
The Company’s accounts receivable consisted of:
| December 31, 2020 | December 31, 2019 | |||||||
| Trade receivables |
$ | 4,430 | $ | 11,737 | ||||
| Other receivables |
1,445 | 4,005 | ||||||
|
|
|
|
|
|||||
| Total accounts receivable |
$ | 5,875 | $ | 15,742 | ||||
| Less: allowance for credit losses |
(824 | ) | (3,595 | ) | ||||
|
|
|
|
|
|||||
| Accounts receivable, net |
$ | 5,051 | $ | 12,147 | ||||
|
|
|
|
|
|||||
F-18
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
As of December 31, 2019, the Company had amounts due from THChocolate LLC of $9.5 million, which represented 81% of total trade receivables. On October 30, 2020, all accounts receivable due from THChocolate, LLC were forgiven as part of the acquisition of THChocolate, LLC by Harvest and were included in the purchase consideration. See Note 11 for additional information.
The following is a roll-forward of the allowance for credit losses related to trade accounts receivable for the years ended:
| December 31, 2020 | December 31, 2019 | |||||||
| Beginning of period |
$ | 3,595 | $ | 3,274 | ||||
| Provision for expected credit losses(1) |
171 | 2,522 | ||||||
| Write-offs charged against allowance |
(2,942 | ) | (2,201 | ) | ||||
|
|
|
|
|
|||||
| End of period |
$ | 824 | $ | 3,595 | ||||
|
|
|
|
|
|||||
| (1) | The provision for expected credit losses is recorded in general and administrative expenses in the Consolidated Statement of Operations. |
| 7. | INVENTORY |
The Company’s inventory consisted of:
| December 31, 2020 | December 31, 2019 | |||||||
| Raw materials |
$ | 12,632 | $ | 11,219 | ||||
| Work in progress |
5,634 | 4,887 | ||||||
| Finished goods |
19,718 | 12,999 | ||||||
|
|
|
|
|
|||||
| Total inventory |
$ | 37,984 | $ | 29,105 | ||||
| Reserve |
(1,122 | ) | (1,118 | ) | ||||
|
|
|
|
|
|||||
| Total inventory, net |
$ | 36,862 | $ | 27,987 | ||||
|
|
|
|
|
|||||
F-19
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| 8. | NOTES RECEIVABLE |
Notes receivable consisted of:
| December 31, 2020 | December 31, 2019 | |||||||
| Secured promissory notes dated November 2020 in the principal amount of $12.0 million with a maturity date of November 9, 2025; monthly payments of $0.1 million, inclusive of principal and interest. Balloon payment of $8.4 million due at maturity. Interest rate of 7.5% per annum. |
$ | 12,000 | $ | — | ||||
| Secured promissory notes dated February 2020 in the principal amount of $13.5 million with maturity dates from August 2021 to February 2022; principal is due at maturity. Interest rates of 6 - 8% per annum, due at maturity. |
13,471 | — | ||||||
| Secured convertible promissory note, created from pending acquisition, dated December 31, 2019 in the principal amount of up to $30.0 million with maturity date of December 31, 2020; principal is due at maturity. Interest rate of 9.0% per annum, due at maturity.(2) |
— | 30,000 | ||||||
| Secured promissory note, created from the Verano acquisition, dated September 4, 2019 in the principal amount of up to $16.0 with maturity date of September 4, 2020; principal is due at maturity. Interest rate of 5.0% per annum, due at maturity.(3) |
— | 8,000 | ||||||
| Secured promissory notes, created from the CannaPharmacy acquisition, dated April and June of 2019 in the principal amount of $11.6 million with maturity dates in April and June of 2021; principal is due at maturity. Interest rate of 8% per annum, due quarterly.(4) |
456 | 11,625 | ||||||
| Secured promissory notes, created from a pending acquisition, dated October 2018 to August 2019 in the principal amount of $10.1 million with maturity date contingent upon closing of proposed transaction; principal is due at maturity. Interest rate of 12% per annum, due at maturity.(5) |
— | 10,100 | ||||||
| Secured convertible promissory note, due from Falcon International Corp. (“Falcon”) and subsidiaries, dated June 7, 2019 in the principal amount of up to $40.4 million with maturity date of June 6, 2022; principal is due at maturity. Interest rate of 4% per annum, due at maturity.(1) |
25,525 | 25,390 | ||||||
| Secured promissory note dated May 3, 2019 in the principal amount of $0.1 million with maturity date of May 3, 2020; principal is due at maturity. Interest rate of 4% per annum, due at maturity.(3) |
— | 75 | ||||||
| Unsecured convertible promissory notes, due from Falcon and its subsidiaries, dated October 2018 through February 2019 in the principal amount of $24.5 million with maturity dates of August to November 2019; principal is due at maturity. Interest rate of 8% per annum, due at maturity.(1) |
24,499 | 24,499 | ||||||
| Secured revolving notes dated December 2018 through January 2019 in the principal amount of up to $30.0 million with maturity dates of December 2019 to February 2020; principal is due at maturity. Interest rates of 8.25 - 8.5% per annum with interest payments due monthly.(6) |
3,581 | 3,581 | ||||||
| Unsecured promissory note, created from a pending acquisition, dated November 14, 2018, in the principal amount of $1.8 million with maturity date of December 31, 2021; principal is due at maturity. Interest rate of 8% per annum with interest payments due quarterly, beginning March 31, 2019.(3) |
— | 1,776 | ||||||
|
|
|
|
|
|||||
| Gross notes receivable |
79,532 | 115,046 | ||||||
| Less: provision for impairment of notes receivable |
(29,713 | ) | (29,267 | ) | ||||
|
|
|
|
|
|||||
| Total notes receivable, net of allowance |
49,819 | 85,779 | ||||||
| Less: current portion of notes receivable |
(31,608 | ) | (51,349 | ) | ||||
|
|
|
|
|
|||||
| Notes receivable, long-term portion |
$ | 18,211 | $ | 34,430 | ||||
|
|
|
|
|
|||||
| (1) | These notes were issued by Falcon in connection with the Falcon Merger Agreement described in Note 20 (the “Falcon Notes”). In connection with the Falcon Lawsuit, described in Note 20, the Company is seeking restitutionary damages from Falcon and its shareholders including repayment of the Falcon Notes. During the year ended December 31, 2019, the Company recorded a provision for impairment of $32.5 million, including interest of $1.2 million related to the Falcon Notes and other amounts for license purchases. Of the principal balance of the Falcon Notes, $28.9 million is impaired and is noted in the table above. |
| (2) | This note was settled in the acquisition of GreenMart. See Note 11 for additional information. |
F-20
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| (3) | This note was repaid during the year ended December 31, 2020. |
| (4) | $10.4 million of these notes were settled in the acquisition of Franklin Labs (see Note 11 for additional information) and a $0.8 million note was repaid during the year ended December 31, 2020. |
| (5) | These notes were settled as part of the Devine Lawsuit settlement. See Note 20 for additional information. |
| (6) | These notes are currently in default. The Company is negotiating a settlement agreement with the debtor and, at this time, expects to receive the full principal balance. The Company’s provision for expected credit losses for the year ended December 31, 2020 includes $0.3 million related to these notes. See Note 21 for additional information. |
The following is a roll-forward of the allowance for credit losses related to notes receivable for the years ended:
| December 31, 2020 | December 31, 2019 | |||||||
| Beginning of period |
$ | 29,267 | $ | — | ||||
| Provision for expected credit losses, net of recoveries(7) |
446 | 29,267 | ||||||
| Write-offs charged against allowance |
— | — | ||||||
|
|
|
|
|
|||||
| End of period |
$ | 29,713 | $ | 29,267 | ||||
|
|
|
|
|
|||||
| (7) | The provision for expected credit losses of notes receivable is recorded in contract asset impairments in the Consolidated Statement of Operations. |
Stated maturities of the notes receivable are as follows:
| Year Ending December 31, | Expected Principal Payments | |||
| 2021 |
$ | 61,158 | ||
| 2022 |
7,676 | |||
| 2023 |
802 | |||
| 2024 |
784 | |||
| 2025 |
9,112 | |||
| 2026 and Thereafter |
— | |||
|
|
|
|||
| $ | 79,532 | |||
|
|
|
|||
| 9. | PROPERTY, PLANT AND EQUIPMENT |
Property, plant and equipment consisted of:
| December 31, 2020 | December 31, 2019 | |||||||
| Land |
$ | 19,108 | $ | 17,952 | ||||
| Buildings and improvements |
127,423 | 66,203 | ||||||
| Furniture, fixtures and equipment |
26,488 | 16,477 | ||||||
| Assets under construction |
23,954 | 56,729 | ||||||
|
|
|
|
|
|||||
| Total property, plant and equipment, gross |
$ | 196,973 | $ | 157,361 | ||||
| Less: accumulated depreciation |
(20,146 | ) | (7,520 | ) | ||||
|
|
|
|
|
|||||
| Property, plant and equipment, net |
$ | 176,827 | $ | 149,841 | ||||
|
|
|
|
|
|||||
Assets under construction represent construction in progress related to both cultivation and dispensary facilities not yet completed or otherwise not placed in service.
The Company recorded depreciation expense of $9.2 million for the year ended December 31, 2020 ($3.3 million included in cost of goods sold and $5.9 million included in depreciation and amortization, in the Consolidated Statements of Operations) and $5.4 million for the year ended December 31, 2019 ($2.4 million included in cost of goods sold and $3.0 million included in depreciation and amortization, in the Consolidated Statements of Operations). Depreciation periods are based on management’s estimates at the date of acquisition.
F-21
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
Right-of-use assets for finance leases are included within building and improvement and accumulated depreciation. See Note 10 for additional information.
The Company recorded impairments of $0.7 million and $7.8 million in the year ended December 31, 2020 and December 31, 2019, respectively. The $0.7 million fixed asset impairment was for tenant improvements, furniture and fixtures the Company planned to use while performing services under the service agreements with the licensees of the Washington locations obtained in the ICG Merger. The service agreements were terminated on November 9, 2020 as part of a legal settlement between the Company and the owners of the Washington locations. The Company does not currently have an alternate use for the fixed assets and the impairment was based on the full net book value of the fixed assets. The $7.8 million was comprised of a $5.0 impairment for land, building and improvements the Company planned to use for the cultivation and production of cannabis in Pennsylvania that was abandoned following the Pennsylvania Department of Health’s denial of the renewal of a grower/processor permit required to operate that facility. The impairment was based on a probability weighted estimate of the cash recoveries. The remaining impairments of $2.8 million were for machinery and equipment that were purchased in anticipation of rapid growth, which no longer have a use and were impaired based on a probability weighted cash recovery estimate.
| 10. | LEASES |
The Company primarily leases space for corporate offices, retail, cultivation and manufacturing under non-cancellable operating leases with initial terms typically ranging from 1 to 20 years. The Company had two finance leases at December 31, 2020.
The following table presents assets and liabilities within the Consolidated Balance Sheet:
| Lease and Classification | December 31, 2020 | December 31, 2019 | ||||||
| Operating Leases: |
||||||||
| Right-of-use asset, net |
$ | 66,464 | $ | 58,766 | ||||
| Lease liability, current portion |
$ | 3,041 | $ | 2,672 | ||||
| Lease liability, net of current portion |
$ | 64,232 | $ | 54,264 | ||||
| Finance Leases: |
||||||||
| Property, plant and equipment, net(1) |
$ | 5,523 | $ | 423 | ||||
| Other current liabilities |
$ | 5,504 | $ | 160 | ||||
| Other long-term liabilities |
$ | — | $ | 179 | ||||
| (1) | Finance lease assets are recorded net of accumulated amortization of $0.1 million and <$0.1 million for the year ended December 31, 2020 and December 31, 2019, respectively. |
The following amounts were recognized within the Consolidated Statements of Loss:
| Year Ended December 31, | ||||||||
| 2020 | 2019 | |||||||
| Operating lease expense |
$ | 11,476 | $ | 7,820 | ||||
| Interest on lease liabilities |
$ | 448 | $ | 65 | ||||
| Expenses related to short-term leases |
$ | 1,623 | $ | 594 | ||||
| Expenses related to variable payments |
$ | 1,001 | $ | 579 | ||||
| Sublease income |
$ | 1,563 | $ | 48 | ||||
F-22
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
Other information:
| Year Ended December 31, | ||||||||
| 2020 | 2019 | |||||||
| Cash paid for amounts included in the measurement of lease liabilities: |
||||||||
| Operating cash flows from operating leases |
$ | 5,929 | $ | 5,100 | ||||
| Operating cash flows from finance lease |
$ | 448 | $ | 65 | ||||
| Financing cash flows from finance leases |
$ | 31 | $ | 1,842 | ||||
The Company’s lease terms and discount rates were as follows:
| December 31, 2020 | December 31, 2019 | |||||||
| Weighted average remaining term (in years): |
||||||||
| Operating |
11.1 | 10.4 | ||||||
| Finance |
0.1 | 6.9 | ||||||
| Weighted average discount rate: |
||||||||
| Operating |
11.49 | % | 10.00 | % | ||||
| Finance |
12.90 | % | 10.00 | % | ||||
Maturity of lease liabilities were as follows:
| Operating | Finance | |||||||
| 2021 |
$ | 11,841 | $ | 5,512 | ||||
| 2022 |
11,283 | — | ||||||
| 2023 |
10,919 | — | ||||||
| 2024 |
10,674 | — | ||||||
| 2025 |
10,421 | — | ||||||
| Thereafter |
73,724 | — | ||||||
|
|
|
|
|
|||||
| 128,862 | 5,512 | |||||||
| Impact of discount |
(61,589 | ) | (8 | ) | ||||
|
|
|
|
|
|||||
| Lease liability at December 31, 2020 |
67,273 | 5,504 | ||||||
| Less: lease liability, current portion |
(3,041 | ) | (5,504 | ) | ||||
|
|
|
|
|
|||||
| Lease liability, net of current portion |
$ | 64,232 | $ | — | ||||
|
|
|
|
|
|||||
| 11. | ACQUISITIONS/DIVESTITURES |
The Company has determined that the acquisitions discussed below are business combinations under ASC 805. They are accounted for by applying the acquisition method, whereby the assets acquired and the liabilities assumed are recorded at their fair values with any excess of the aggregate consideration over the fair values of the identifiable net assets allocated to goodwill. Operating results have been included in these consolidated financial statements from the date of the acquisition. Any goodwill recognized is attributed based on reporting units.
F-23
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
The following is a preliminary summary of the purchase consideration transferred and allocation of the consideration to the estimated fair value of each acquired acquirees’ assets acquired and liabilities assumed for the Company’s business combinations that occurred during the year ended December 31, 2020:
| Year Ended | ||||||||||||||||||||||||||||
| December 31, 2020 | ||||||||||||||||||||||||||||
| Purchase price allocation |
THChocolate | GreenMart | ICG | AZNS | Franklin Labs |
Total | Adjustments | |||||||||||||||||||||
| Identifiable assets acquired: |
||||||||||||||||||||||||||||
| Cash |
$ | 1 | $ | 121 | $ | 1,057 | $ | — | $ | 92 | $ | 1,271 | $ | 146 | ||||||||||||||
| Restricted cash |
— | — | 1,050 | — | — | 1,050 | — | |||||||||||||||||||||
| Accounts receivable |
1,278 | 82 | 187 | — | 11 | 1,558 | (2,235 | ) | ||||||||||||||||||||
| Inventory |
1,378 | 797 | 513 | 3,922 | 786 | 7,396 | 398 | |||||||||||||||||||||
| Other current assets |
115 | 99 | 382 | — | — | 596 | — | |||||||||||||||||||||
| Property, plant and equipment |
754 | 370 | 10,878 | 8,064 | 6,874 | 26,940 | (93 | ) | ||||||||||||||||||||
| Right-of-use assets for operating leases |
— | 12,051 | 27,728 | 950 | — | 40,729 | 6,467 | |||||||||||||||||||||
| Derivative and other assets |
30 | 38 | 6,430 | 74 | 5,717 | 12,289 | 5,178 | |||||||||||||||||||||
| Intangibles assets |
||||||||||||||||||||||||||||
| Licenses and permits |
9,047 | 30,261 | — | 33,761 | 28,989 | 102,058 | — | |||||||||||||||||||||
| Other |
— | — | 11,500 | — | — | 11,500 | — | |||||||||||||||||||||
| Goodwill |
2,524 | 13,172 | 15,458 | 4,737 | 10,862 | 46,753 | 1,715 | |||||||||||||||||||||
| Assets held for sale |
— | — | 8,500 | — | — | 8,500 | — | |||||||||||||||||||||
| Liabilities assumed: |
||||||||||||||||||||||||||||
| Other current liabilities |
— | (271 | ) | (2,813 | ) | — | (6,531 | ) | (9,615 | ) | (5,952 | ) | ||||||||||||||||
| Operating lease liabilities |
— | (12,051 | ) | (27,728 | ) | (950 | ) | — | (40,729 | ) | (6,699 | ) | ||||||||||||||||
| Notes Payable |
— | — | (18,500 | ) | (3,897 | ) | — | (22,397 | ) | 634 | ||||||||||||||||||
| Deferred tax liability |
(2,319 | ) | (7,997 | ) | (5,300 | ) | (6,618 | ) | (8,584 | ) | (30,818 | ) | 846 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Net assets acquired |
$ | 12,808 | $ | 36,672 | $ | 29,342 | $ | 40,043 | $ | 38,216 | $ | 157,081 | $ | 405 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Cash |
$ | — | $ | — | $ | — | $ | 2,950 | $ | 15,400 | $ | 18,350 | $ | — | ||||||||||||||
| Fair value of MVS issued |
— | — | 29,342 | 30,443 | — | 59,785 | — | |||||||||||||||||||||
| Settlement of indebtedness, receivables and deposits |
12,808 | 31,672 | — | — | 12,816 | 57,296 | 405 | |||||||||||||||||||||
| Issuance of notes payable |
— | — | — | 6,650 | 10,000 | 16,650 | — | |||||||||||||||||||||
| Contingent consideration arrangement |
— | 5,000 | — | — | — | 5,000 | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total consideration transferred |
$ | 12,808 | $ | 36,672 | $ | 29,342 | $ | 40,043 | $ | 38,216 | $ | 157,081 | $ | 405 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Consideration paid in cash |
$ | — | $ | — | $ | — | $ | 2,950 | $ | 15,400 | $ | 18,350 | ||||||||||||||||
| Less: Cash acquired |
(1 | ) | (121 | ) | (2,107 | ) | — | (92 | ) | (2,321 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Net cash outflow |
$ | (1 | ) | $ | (121 | ) | $ | (2,107 | ) | $ | 2,950 | $ | 15,308 | $ | 16,029 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
The goodwill recognized for each acquisition listed above consists largely of the synergies and economies of scale expected from combining the operations of the businesses. These synergies include the access into a new market and the use of the Company’s existing commercial infrastructure to expand sales. None of the goodwill is expected to be deductible for tax purposes.
Measurement period adjustments
Where provisional values are used in accounting for a business combination, they may be adjusted in subsequent periods, not to exceed twelve months. The primary areas of the purchase price allocations that are subject to change relate to the fair values of certain tangible assets, the valuation of intangible assets acquired and residual goodwill. The Company expects to continue to obtain information to assist in determining the fair value of the net assets acquired at each acquisition date during the measurement periods.
F-24
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
Acquisition of THChocolate, LLC
On October 30, 2020, the Company completed the purchase of substantially all of the assets of THChocolate, LLC (“THChocolate”), a cannabis manufacturer, including the transfer of its cannabis manufacturing licenses in Colorado. The settlement of indebtedness purchase consideration was non-cash forgiveness of outstanding trade receivables of $10.8 million and a $1.9 million license receivable owed to Harvest. The cannabis manufacturing license is the only identifiable intangible asset acquired, valued at $9.0 million. The cannabis license has an indefinite useful life.
The results of THChocolate have been included in the consolidated financial statements since the date of the acquisition. The revenue and net loss of THChocolate included in the Consolidated Statements of Operations from the acquisition date through December 31, 2020 were $2.0 million and <$0.1 million, respectively.
Acquisition of GreenMart of Nevada
On December 31, 2019, the Company, through a wholly owned indirect subsidiary, entered into a definitive agreement to acquire GreenMart of Nevada, LLC (“GreenMart”), a wholly owned, indirect subsidiary of MJardin Group, Inc. (“MJardin”), to acquire 100% of the membership interests of GreenMart. GreenMart owns a State of Nevada Medical Marijuana Cultivation Establishment Certificate and a State of Nevada Marijuana Cultivation Facility License and a lease for a 32,000 sq. ft. production and cultivation facility located in Cheyenne, Nevada, a Las Vegas suburb. In addition, the Company entered into a management services agreement (an “MSA”) with GreenMart effective August 14, 2020 whereby the Company agreed to manage all aspects of GreenMart’s business including the ramp up of cannabis cultivation and production. Pursuant to the MSA, the Company are entitled to all revenues of GreenMart’s operations and will fund operational expense during the period of time we manage the facility. The MSA terminates upon the closing of the purchase of GreenMart. The purchase price for the transaction is $35.0 million and is being financed by one of our existing lenders. The amount of $30.0 million was funded on December 31, 2019 and was included as a note receivable in the Company’s consolidated balance sheet and the balance of $5.0 million was recorded as contingent consideration as it was due upon the closing of the acquisition which will occur upon license transfer. Upon the signing of the MSA on August 14, 2020, the note receivable plus interest the Company had recorded with MJardin was reclassified as consideration for obtaining effective control. The cannabis cultivation license is the only identifiable intangible asset being acquired, valued at $30.3 million. The cannabis license has an indefinite useful life. The completion of the acquisition is subject to, among other things, the receipt of regulatory approvals and the satisfaction or waiver of closing conditions customary for a transaction of this nature.
The results of GreenMart have been included in the consolidated financial statements since the date of the acquisition. The revenue and net loss of GreenMart included in the Consolidated Statements of Operations from the acquisition date through December 31, 2020 were $1.6 million and $0.8 million, respectively.
Acquisition of Franklin Labs, LLC, a subsidiary of CannaPharmacy
On March 26, 2020, the Company acquired from CannaPharmacy, Inc., a Delaware corporation (“CannaPharmacy”), 100% of the issued and outstanding membership interests of Franklin Labs, LLC, a Pennsylvania limited liability company (“Franklin Labs”) for $15.4 million in cash, a $10.0 million promissory note, $10.8 million note receivable forgiveness and a $1.6 million deposit. Franklin Labs holds one grower/processor cannabis permit in Pennsylvania and operates a 46,800 sq. ft. cultivation and processing facility in Reading, Pennsylvania. The cannabis grower/processor license is the only identifiable intangible asset being acquired, valued at $29.0 million. The cannabis license has an indefinite useful life.
The results of Franklin Labs have been included in the consolidated financial statements since the date of the acquisition. The revenue and net loss of Franklin Labs included in the Consolidated Statements of Operations from the acquisition date through December 31, 2020 were $4.0 million and $4.2 million, respectively.
Merger with Interurban Capital Group, Inc.
The Company, through its wholly owned subsidiary, completed a merger with Interurban Capital Group, Inc. (“ICG”) on March 13, 2020 pursuant to an Agreement and Plan of Merger and Reorganization (“the ICG Merger”) to acquire 100% of the equity interest of ICG. ICG is a Seattle-based multistate retail cannabis company. The merger consideration transferred was 318,652 Multiple Voting Shares (the “Merger Shares”) plus the assumption of debt in the principal amount of $19.1 million convertible into 205,594 Multiple Voting Shares. The fair value of the Merger Shares at the time of closing was $29.3 million based on 100 times the Subordinate Voting Share price per share
F-25
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
converted to USD on the closing date ($0.92). The Merger Shares are subject to lock-up agreements pursuant to which the holders of such shares have agreed, subject to customary carve-outs and exceptions, not to sell any Merger Shares (or announce any intention to do so), or any securities issuable in exchange therefore, for a period of up to 30 months after the March 13, 2020 closing date of the ICG Merger. 10% of the Merger Shares issued at the time of the ICG Merger are free from the lockup at the time of closing with 10% free from the lockup six months after the closing and then an additional 10% each three months thereafter until the remaining balance of the Merger Shares are free from restriction.
The Company has agreed to issue a number of Multiple Voting Shares for an aggregate price of $9.3 million (the “WA Interests Consideration”) upon exercise of an option to acquire certain ownership interests in five entities that hold licenses to operate recreational cannabis dispensaries in the state of Washington or alternatively an aggregate price of $12.4 million (the “WA Assets Consideration”) to acquire substantially all of the assets of these five entities (the “Options”). Exercise of the Options by the Company is subject to fulfilment of certain conditions. The Multiple Voting Shares will be determined by (a) converting the WA Interests Consideration or the WA Assets Consideration to C$ based on the exchange rate of US$:C$ reported by the Bank of Canada on the day prior to the closing of the acquisition of the WA Interests or the WA Assets as the case may be; and (b) dividing such amount by 100 times the volume weighted average sales price for each share of Subordinate Voting Shares of the Company on the Canadian Securities Exchange (the “CSE”) during the last 15 completed trading days prior to the closing of the acquisition of the WA Interests or the WA Assets. In addition, the Company agreed to issue 1,274,608 Subordinate Voting Shares to a business consultant for a consulting fee at the time of the merger closing. The Company accrued $1.2 million for the fee based on the Subordinate Voting Share price per share converted to USD on the closing date ($0.92). An identifiable intangible asset was identified in relation to management service agreements included in the acquisition which provided the Company the rights to collect certain fees, valued at $11.5 million. Based on the terms of the agreements, the intangible asset has an indefinite useful life. The intangible asset was divested as part of the Washington Litigation whereby the related management service agreements were cancelled as part of the settlement agreement (see Note 20 for additional information).
The results of ICG have been included in the consolidated financial statements since the date of the acquisition. As discussed below, after the spinoff of certain assets, ICG was sold to Hightimes. The revenue and net income of ICG included in continuing operations in the Consolidated Statements of Operations from the acquisition date through December 31, 2020 were $0.3 million and $3.3 million, respectively. Net income of $2.1 million was primarily driven by a $1.8 million gain recognized from settling the Washington Litigation (see Note 20 for additional information). Net loss from ICG included in net loss from discontinued operations, net of tax, in the Consolidated Statements of Operations from the acquisition date through the divestiture date was $1.2 million.
Acquisition of Arizona Natural Selections
On February 18, 2020, the Company completed the acquisition of 100% of the membership interests of Arizona Natural Selections (“AZNS”), including four vertical medical licenses in Arizona. The acquisition was completed by issuing 122,672 Class B shares of a wholly owned acquisition subsidiary of the Company, which are convertible on a one-to-one basis to Multiple Voting Shares with an aggregate fair value on the date of purchase of $30.4 million based on the on 100 times the Subordinate Voting Share price per share converted to USD on closing date ($2.48), and the issuance of a $6.7 million promissory note with interest at 4% issued to the former owners with a term of three years and payable in three equal installments of principal on each anniversary of the closing with accrued interest payable on the third anniversary of the closing along with the final installment of principal. The principal amount under the note will be available as a reserve to the Company for indemnification purposes. The Class B shares will automatically convert to Multiple Voting Shares on the earlier of the exchange of at least 50% of the Sellers’ Class B Shares into Multiple Voting Shares or on February 18, 2022. The Company assumed $3.9 million in debt at closing and paid off another $3.0 million at closing. The four licenses acquired through the agreement include retail locations: Green Desert Patient Center of Peoria, Inc., Green Sky Patient Center of Scottsdale North, Inc., The Giving Tree Wellness Center of Mesa, Inc. (each of which currently conducts business under the retail brand name Arizona Natural Selections) and a fourth location in Phoenix was opened in September 2020. The acquisition provided Harvest with two operational cultivation facilities: a 55,000 sq. ft. indoor cultivation and production facility in Phoenix and a 322-acre site of which 25 acres are zoned for cannabis with 70,000 square feet of greenhouse in Willcox. The four vertical medical cannabis licenses are the identifiable intangible assets acquired and valued at $33.8 million. The cannabis licenses have an indefinite useful life.
F-26
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
The results of Arizona Natural Selections have been included in the consolidated financial statements since the date of the acquisition. The revenue and net loss of Arizona Natural Selections included in the Consolidated Statements of Operations from the acquisition date through December 31, 2020 were $40.2 million and $0.7 million, respectively.
The Company calculated, on a pro forma basis, the combined results of the acquired businesses as if each acquisition had occurred as of January 1, 2019. These unaudited pro forma results are not necessarily indicative of either the actual consolidated results had the acquisition occurred as of January 1, 2019 or of the future consolidated operating results. For each acquisition, unaudited revenue and net loss is as follows:
| (in millions) |
For the Year Ended December 31, | |||||||
| 2020 | 2019 | |||||||
| THChocolate, LLC |
||||||||
| Total revenues |
$ | 14.4 | $ | 12.3 | ||||
| Net loss |
$ | (0.9 | ) | $ | (4.5 | ) | ||
| GreenMart |
||||||||
| Total revenues |
$ | 2.7 | $ | 0.9 | ||||
| Net loss |
$ | (1.8 | ) | $ | (1.9 | ) | ||
| Franklin Labs |
||||||||
| Total revenues |
$ | 4.4 | $ | — | ||||
| Net loss |
$ | (5.0 | ) | $ | (1.4 | ) | ||
| ICG |
||||||||
| Total revenues |
$ | 1.2 | $ | 4.0 | ||||
| Net loss |
$ | (2.5 | ) | $ | (19.1 | ) | ||
| AZNS |
||||||||
| Total revenues |
$ | 42.1 | $ | 28.0 | ||||
| Net (loss) income |
$ | (1.8 | ) | $ | 0.8 | |||
The following unaudited pro forma revenue and net loss presents information of the combined entity as if the each of the business acquisitions by the Company listed above had occurred on January 1, 2019:
| (in millions) |
For the Year Ended December 31, | |||||||
| 2020 | 2019 | |||||||
| Combined entity |
||||||||
| Total revenues |
$ | 248.2 | $ | 162.0 | ||||
| Net loss attributed to Harvest Health & Recreation Inc. |
$ | (68.0 | ) | $ | (192.8 | ) | ||
Other acquisitions
During the year ended December 31, 2019, the Company completed acquisitions of 100% of the equity interests of several entities. Each entity holds one or multiple licenses for the cultivation, processing and/or sale of cannabis. The acquisitions are not considered significant individually or in aggregate and do not require separate reporting.
Aggregate consideration to acquire the entities was $56.5 million, consisting of cash of $31.7 million, equity of $18.5 million, $4.2 million in contingent consideration and $2.2 million of loans settled. These acquisitions qualified as business combinations under ASC 805, and the Company has recorded all assets acquired and liabilities assumed at their acquisition date fair values. The total assets acquired and liabilities assumed were $52.2 million and $11.5 million, respectively. The goodwill of $16.2 million arising from the acquisitions consists largely of the synergies and economies of scale expected from combining the operations of the businesses.
The Company has finalized the purchase price allocations to the individual assets acquired and liabilities assumed using the acquisition method. $0.2 million of measurement period adjustments were recorded in 2020 for these acquisitions in relation to adjustments to various working capital assets and liabilities.
F-27
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
Sale to Hightimes
On June 22, 2020, the Company sold ICG to a wholly owned subsidiary of Hightimes following the spinoff of certain assets as provided for in the Second Restated Purchase Agreement by and among Hightimes, the Company, Steven M. White, Harvest of California LLC, ICG and other parties dated June 10, 2020 (the “Hightimes Agreement”). At the time of disposition, ICG’s primary assets consisted of rights to acquire eight “Have A Heart”-branded cannabis dispensaries in California (the “California HAH Dispensaries”). In addition, the Company agreed to sell Hightimes the equity of two additional entities controlled by Harvest that are seeking cannabis dispensary licenses in California (the “Harvest Dispensaries”). The sales price for these assets was $67.5 million payable $1.5 million in cash and $66.0 million in the form of Series A Voting Convertible Preferred Stock, par value $0.0001 (“Series A Preferred”) issued by Hightimes. $60.0 million of Series A Preferred Stock was issued on June 22, 2020 upon completion of the sale of ICG and the remaining $6.0 million of Hightimes Series A Preferred Stock will be issued to Harvest upon transfer of the Harvest Dispensaries. On October 2, 2020, Harvest terminated its obligation to sell two California retail assets to Hightimes Holding Corp. As a result of this termination, the purchase price Hightimes agreed to pay Harvest for its acquisition of ICG was reduced by $6.0 million that had been payable to the Company by issuance of Hightimes’ Series A Preferred Stock. At the time of closing, Hightimes had no other series or class of preferred stock issued and outstanding. The Series A Preferred Stock has a stated or liquidation value of $100 per share. Commencing on the later to occur of (A) September 30, 2020, or (B) the Closing Date, the Series A Preferred Stock will pay a quarterly dividend at the rate of 16% per annum. The Dividend shall accrue and shall be added to the face amount of the Series A Preferred Stock issuable upon conversion of the Series A Preferred Stock. We may convert all or a portion of the Series A Preferred Stock into shares of Hightimes Class A voting Common Stock at a conversion price per share of $11, subject to adjustment to $1 per share, based on the 11-for-one forward stock split of the Hightimes Common Stock to be consummated upon completion of Hightimes’ Regulation A+ initial public offering; provided, that in no event shall the number of shares of Hightimes Common Stock issuable upon full conversion of the Series A Preferred Stock, exceed 19% of the issued and outstanding shares of Hightimes Common Stock, after giving effect to such optional conversion.
To the extent not previously converted into Conversion Shares, the then outstanding shares of Series A Preferred Stock shall be subject to automatic conversion into Hightimes Common Stock on the earlier to occur of (a) two (2) years from the Initial Closing Date, or (b) if the market capitalization of the Hightimes Common Stock, based on the volume weighted average closing prices for any ten (10) consecutive trading days, shall equal or exceed $300.0 million. In either event, the per share conversion price of the Series A Preferred Stock shall be the volume weighted average closing price for any ten (10) consecutive trading days immediately preceding the date of automatic conversion. Notwithstanding the foregoing, in no event shall the aggregate number of Conversion Shares exceed 19% of the issued and outstanding shares of Hightimes Common Stock, after giving effect to any prior optional conversion or a mandatory conversion.
The number of Series A Preferred Shares is subject to reduction in the event Hightimes does not obtain the required consent to transfer ownership of the California HAH Dispensaries or the Harvest Dispensaries within one year following the applicable closing and such failure is not a result of Hightimes failure to use its commercially reasonable efforts (which shall not include having to make any additional payments to any member or manager of any dispensary) to obtain such consent as provided for in the Hightimes Agreement. In addition, if the required consent is not obtained, the applicable entity shall be removed from the list of dispensaries to be acquired and there shall be no further liability or obligation on the part of any party with respect to the failure to deliver the required consents or approvals for such entity.
The Series A Preferred Stock and the Hightimes Common Stock issuable upon conversion of the preferred stock (the “Conversion Shares”) are subject to a lockup agreement which prohibits the Company or any purchaser of the shares from affecting any sale, assignment, pledge or transfer of the Series A Preferred Stock or Conversion Shares for a period of six months following the applicable closing date. Thereafter, the Company may effect public sales into the market of such Conversion Shares at the rate of 10% of such Conversion Shares every six months (commencing on the six month anniversary of the Closing Date) with the balance of such Conversion Shares to be subject to public sales into the market at the expiration of such five year lockup period.
The Company estimated the fair value of the shares of Series A Preferred Stock received to be $19.1 million as of June 30, 2020. For consideration received, the Company transferred its 100% ownership interest in ICG, whose primary assets consisted of several leases, leasehold improvements, other assets and rights to acquire eight California HAH Dispensaries and agreed to sell Hightimes the equity of two additional Harvest Dispensaries. Upon completion of the accounting for the ICG acquisition and final determination of the fair value of the assets sold to Hightimes, the Company recorded a loss of $13.3 million.
F-28
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
The Company is not able to readily determine the fair value of the Series A Preferred Stock and applies the measurement alternative by performing a qualitative assessment on a quarterly basis for impairment. No impairments were identified during the year ended December 31, 2020.
Divestments
Divestiture of Arkansas Assets
On November 13, 2020, the Company and other owners of Natural State Wellness Dispensary, LLC and Natural State Wellness Enterprises, LLC (collectively, “Natural State Wellness Entities”), which own and operate a medical marijuana dispensary and cultivation facility, sold 100% of their ownership interests in these entities to an unrelated third party. The purchase price paid by the buyer was $25.0 million in cash. Following repayment of approximately $1.9 million in loans owned by Harvest, the portion of net proceeds received by the Company for its ownership interests in the Natural State Wellness Entities totaled approximately $12.9 million. The carrying value of the assets derecognized along with the carrying value of the non-controlling interest resulted in a gain of $18.3 million. The Company retained ownership of the real estate where the dispensary and cultivation facilities are located and leased this property to the Natural State Wellness Entities.
Deconsolidation of Ohio Entities
In February 2020, the Company divested of non-operating retail and cultivation entities, primarily consisting of two entities that hold cannabis licenses and various real estate and equipment. In accordance with ASC 810-10-40, Derecognition, control ceased, and the Company deconsolidated it’s interest in the entities. A related party to the Company holds an interest of 49% which it recognized as an equity method investment due to the related parties significant influence. The carrying value of the assets was derecognized along with the corresponding recognition of the fair value of the equity method investment resulting in a gain of $3.2 million. In conjunction with the assets being deconsolidated, the Company issued a $12.0 million note receivable to the entities in exchange for the real property and other plant and equipment deconsolidated at the time. This resulted in an additional $8.7 million gain. The note receivable is recorded in the Notes receivable line of the consolidated balance sheet.
F-29
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| 12. | INTANGIBLE ASSETS AND GOODWILL |
Intangible assets, including goodwill, as of December 31, 2020 consisted of the following:
| Gross carrying amount | Weighted average useful lives (years) |
December 31, 2019 |
Additions | Acquisitions(1) | Dispositions/ Adjustments |
December 31, 2020 |
||||||||||||||||||
| Definite life intangible assets: |
||||||||||||||||||||||||
| Patient relationships |
2.0 | $ | 820 | $ | — | $ | — | $ | — | $ | 820 | |||||||||||||
| Technology |
9.9 | 18,058 | — | — | — | 18,058 | ||||||||||||||||||
| Software |
5.0 | 183 | 83 | — | (25 | ) | 241 | |||||||||||||||||
| Other |
3.0 | — | 410 | — | — | 410 | ||||||||||||||||||
| Indefinite life intangible assets: |
||||||||||||||||||||||||
| Licenses and permits |
138,792 | 18,714 | 102,058 | (5,698 | ) | 253,866 | ||||||||||||||||||
| Internally developed |
1,827 | — | — | (714 | ) | 1,113 | ||||||||||||||||||
| Trade names |
2,400 | — | — | — | 2,400 | |||||||||||||||||||
| Other(2) |
— | — | 11,500 | (11,500 | ) | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total intangible assets |
162,080 | 19,207 | 113,558 | (17,937 | ) | 276,908 | ||||||||||||||||||
| Goodwill |
84,596 | — | 46,753 | (15,308 | ) | 116,041 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total gross carrying amount |
$ | 246,676 | $ | 19,207 | $ | 160,311 | $ | (33,245 | ) | $ | 392,949 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Accumulated amortization | December 31, 2019 |
Amortization | Acquisitions | Dispositions/ Adjustments |
December 31, 2020 |
|||||||||||||||||||
| Definite life intangible assets: |
||||||||||||||||||||||||
| Patient relationships |
$ | 820 | $ | — | $ | — | $ | — | $ | 820 | ||||||||||||||
| Technology |
2,021 | 1,892 | — | — | 3,913 | |||||||||||||||||||
| Software |
30 | 47 | — | (20 | ) | 57 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total accumulated amortization |
2,871 | 1,939 | — | (20 | ) | 4,790 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total intangible assets, net and goodwill |
$ | 243,805 | $ | 17,268 | $ | 160,311 | $ | (33,225 | ) | $ | 388,159 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Intangible assets, including goodwill, as of December 31, 2019 consisted of the following:
| Gross carrying amount | December 31, 2018 |
Additions | Acquisitions(1) | Impairments | Dispositions/ Adjustments |
December 31, 2019 |
||||||||||||||||||
| Definite life intangible assets: |
||||||||||||||||||||||||
| Patient relationships |
$ | 820 | $ | 2,112 | $ | — | $ | (2,112 | ) | $ | — | $ | 820 | |||||||||||
| Technology |
17,700 | 358 | — | — | — | 18,058 | ||||||||||||||||||
| Software |
— | 183 | — | — | — | 183 | ||||||||||||||||||
| Indefinite life intangible assets: |
||||||||||||||||||||||||
| Licenses and permits |
90,016 | 14,546 | 41,528 | (7,056 | ) | (242 | ) | 138,792 | ||||||||||||||||
| Internally developed |
2,657 | — | — | — | (830 | ) | 1,827 | |||||||||||||||||
| Trade names |
2,400 | — | — | — | — | 2,400 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total intangible assets |
113,593 | 17,199 | 41,528 | (9,168 | ) | (1,072 | ) | 162,080 | ||||||||||||||||
| Goodwill |
69,407 | — | 16,015 | — | (826 | ) | 84,596 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total gross carrying amount |
$ | 183,000 | $ | 17,199 | $ | 57,543 | $ | (9,168 | ) | $ | (1,898 | ) | $ | 246,676 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Accumulated amortization | December 31, 2018 |
Amortization | Acquisitions | Impairments | Dispositions/ Adjustments |
December 31, 2019 |
||||||||||||||||||
| Definite life intangible assets: |
||||||||||||||||||||||||
| Patient relationships |
$ | 615 | $ | 413 | $ | — | $ | (208 | ) | $ | — | $ | 820 | |||||||||||
| Technology |
148 | 1,873 | — | — | — | 2,021 | ||||||||||||||||||
| Software |
— | 30 | — | — | — | 30 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total accumulated amortization |
763 | 2,316 | — | (208 | ) | — | 2,871 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total intangible assets, net and goodwill |
$ | 182,237 | $ | 14,883 | $ | 57,543 | $ | (8,960 | ) | $ | (1,898 | ) | $ | 243,805 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (1) | See Note 11 for additional information. |
| (2) | Consists of agreements that allow the Company the rights to collect certain fees. |
F-30
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
Intangible assets with definite lives are amortized over their estimated useful lives. The Company recorded amortization expense of $1.9 million and $2.3 million included in depreciation and amortization, in the Consolidated Statements of Operations, for the year ended December 31, 2020 and December 31, 2019, respectively. Amortization periods for assets with definite lives are based on management’s estimates at the date of acquisition.
Based solely on the amortizable intangible assets recorded at December 31, 2020, estimated amortization expense for the remainder of fiscal years ending December 31, 2021 through 2025 and thereafter is as follows:
| Estimated Amortization Expense |
||||
| 2021 |
2,064 | |||
| 2022 |
2,050 | |||
| 2023 |
1,950 | |||
| 2024 |
1,799 | |||
| 2025 |
1,787 | |||
| Thereafter |
5,089 | |||
|
|
|
|||
| Total amortization expense |
$ | 14,739 | ||
|
|
|
|||
Actual amortization expense to be reported in future periods could differ from these estimates as a result of new intangible asset acquisitions, changes in useful lives, impairment charges or other relevant factors or changes.
There were no impairments identified during annual goodwill impairment testing in 2020 or 2019.
No other intangible assets impairments were recorded during the year ended December 31, 2020. During the year ended December 31, 2019, the Company recognized intangible asset impairment losses of $9.0 million, consisting of a $1.9 million impairment of a definite life intangible asset and $7.1 million of impairments of indefinite life intangible assets. The $7.1 million impairment consisted of $4.7 million recorded for the denial of the grower/processor permit application for AGRiMED Industries of PA, LLC, and $2.4 million for the impairment of two licenses related to the definitive agreement to acquire Falcon. The acquisition agreement was terminated on January 6, 2020, and the licenses will no longer be used. The impairments were recorded in fixed and intangible asset impairments in the Consolidated Statement of Operations.
| 13. | OTHER CURRENT LIABILITIES |
The Company’s other current liabilities consisted of:
| December 31, 2020 | December 31, 2019 | |||||||
| Accrued inventory purchases |
$ | 7,886 | $ | 3,133 | ||||
| Finance lease liabilities(1) |
5,504 | 160 | ||||||
| Accrued expenses |
5,607 | 7,154 | ||||||
| Accrued payroll and benefits |
4,353 | 2,653 | ||||||
| Accrued capital expenditures |
3,133 | 7,100 | ||||||
| Other |
2,413 | 1,829 | ||||||
|
|
|
|
|
|||||
| Total other current liabilities |
$ | 28,896 | $ | 22,029 | ||||
|
|
|
|
|
|||||
| (1) | See Note 10 for additional information. |
F-31
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| 14. | NOTES PAYABLE |
Notes payable consisted of:
| December 31, 2020 |
December 31, 2019 |
|||||||
| Secured promissory note dated March 2020, in the principal amount of $10.0 million with a maturity of March 2022. Monthly interest payments of 9% per annum. Principal balance due at maturity.(1) |
10,000 | — | ||||||
| Unsecured promissory note dated February 2020, in the principal amount of $6.7 million with a maturity of February 2023. Monthly interest payments at 4% per annum. Annual payments of $2.2 million, inclusive of interest at 4%, due beginning February 2021 with remaining principal due at maturity. |
6,650 | — | ||||||
| Secured promissory notes dated December 2019, in the principal amount of $93.4 million with a maturity of December 2022. Semi-annual interest payments at 15% per annum. Principal balance due at maturity.(2) |
93,390 | 93,248 | ||||||
| Secured promissory notes dated December 2019, in the principal amount of $42.4 million with a maturity of December 2022. Semi-annual interest payments at 9.25% per annum. Principal balance due at maturity.(3) |
42,404 | 21,108 | ||||||
| Secured convertible promissory note dated December 2019, in the principal amount of $10.0 million with a maturity of December 2021. Semi-annual interest payments at 9% per annum. Principal balance due at maturity.(4) |
10,000 | 10,000 | ||||||
| Secured promissory notes dated October 2019, in the principal amount of $6.5 million with a maturity of October 2021. Monthly interest payments at 8.95% per annum. Principal balance due at maturity.(5) |
6,500 | 6,500 | ||||||
| Secured promissory notes dated September and October 2019, in the principal amount of $2.6 million with maturities of October 2024. Monthly interest payments at 5.5% and 8.75% per annum. Principal balance due at maturity.(6) |
2,505 | 2,604 | ||||||
| Secured promissory note dated June 2019, in the principal amount of $4.0 million with a maturity of June 2024. Interest at LIBOR plus 2.5% per annum, payable monthly. Principal balance due based on 25-year amortization schedule with balloon payment at maturity.(7) |
4,000 | 4,000 | ||||||
| Unsecured convertible debentures dated May 2019, in the principal amount of $100.0 million with a maturity of May 2022. Semi-annual interest payments at 7% per annum. Principal balance due at maturity.(8) |
100,000 | 100,000 | ||||||
| Secured promissory note dated August 2018, in the principal amount of $2.0 million with a maturity of August 2023. Monthly payments of <$0.1 million, inclusive of interest at 2% per annum. |
1,275 | 1,575 | ||||||
| Secured promissory note dated July 2018, in the principal amount of $0.7 million with a maturity of September 2020. Monthly interest payments at 12% per annum, beginning October 1, 2018. Principal balance due at maturity. |
— | 730 | ||||||
| Other unsecured promissory notes |
4,039 | 2,154 | ||||||
|
|
|
|
|
|||||
| Total notes payable |
280,763 | 241,919 | ||||||
| Less: unamortized debt discounts and issuance costs |
(15,787 | ) | (20,343 | ) | ||||
|
|
|
|
|
|||||
| Net amount |
264,976 | 221,576 | ||||||
| Less: current portion of notes payable |
(20,910 | ) | (8,395 | ) | ||||
|
|
|
|
|
|||||
| Notes payable, net of current portion |
$ | 244,066 | $ | 213,181 | ||||
|
|
|
|
|
|||||
| (1) | Carrying value includes debt discount of $0.7 million. |
| (2) | Carrying value includes debt issuance costs of $3.0 million. |
| (3) | Carrying value includes debt issuance costs of $1.5 million and warrants of $4.1 million. |
| (4) | Carrying value includes debt discount of $0.5 million. |
| (5) | Carrying value includes debt issuance costs of <$0.1 million. |
| (6) | Carrying value includes debt issuance costs of $0.1 million. |
| (7) | Carrying value includes debt issuance costs of $0.1 million. |
| (8) | Carrying value includes debt issuance costs of $2.1 million and warrants of $3.8 million. |
In March 2020, the Company assumed outstanding convertible debt in the principal amount of $19.1 million in connection with the ICG Merger. The debt accrues interest at a rate of 12% per annum with a maturity date of February 19, 2021. The aggregate of the principal and accrued interest is convertible into 205,594 Multiple Voting Shares by the lender or the borrower any time up to 5:00 PM Eastern time on the day before the maturity date. The principal and accrued interest will be due in cash at the maturity date if not converted prior to maturity. The conversion occurred on December 30, 2020.
In addition, in March of 2020, the Company issued a promissory note in the principal amount of $10.0 million in connection with the Franklin Labs acquisition. The note is payable to CannaPharmacy Inc, and accrues interest at 9% per annum, payable in monthly interest only payments. The note matures on the second anniversary of the issuance, which will be March 26, 2022.
F-32
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
On January 24, 2020, the Company closed a third tranche of its Debt Offering, resulting in the issuance of $0.1 million of 15% Coupon Notes and $11.2 million of 9.25% Units. On February 13, 2020, the Company closed a fourth tranche of its Debt Offering, resulting in the issuance of $10.0 million of 9.25% Units.
On January 31, 2020, the Company closed on a $20.0 million term loan secured by real property owned by certain of the Company’s wholly owned indirect subsidiaries. The term loan beared interest at a fixed rate of 16% per annum. Accrued and unpaid interest was payable monthly, with monthly principal amortization payments in the amount of $0.2 million payable commencing on October 1, 2020. The term loan had an initial term of 18 months, which was able to be extended by the Company for two additional six-month increments upon the satisfaction of certain terms and conditions. On November 13, 2020, $1.9 million was repaid as part of divestiture of the Arkansas assets. Then on December 28, 2020, the remaining balance of $17.7 million was repaid (inclusive of outstanding principal, accrued and unpaid interest, and fees.).
On December 23, 2019, the Company closed the first tranche of a private placement offering (the “Debt Offering”) of (a) 15% senior secured notes due 2022 (the “Coupon Notes”), and (b) units (the “Units”), with each Unit being comprised of (i) $1.0 million aggregate principal amount of 9.25% senior secured notes (the “Unit Notes” and together with the Coupon Notes, the “Notes”) and (ii) 109 subordinate voting share purchase warrants (the “Warrants”). The first tranche resulted in the private placement of approximately $73.0 million in Coupon Notes, and $21.0 million in Units. The funds from the initial tranche were used to pay off the Company’s Bridge Facility and Primary Facility balance of $82.5 million, resulting in a loss on extinguishment of $2.4 million.
The Coupon Notes bear interest at 15% per annum and are payable semi-annually in equal installments on June 30 and December 30 of each year commencing on June 30, 2020. The Unit Notes bear interest at 9.25% per annum and are payable semi-annually in equal installments on June 30 and December 30 of each year, commencing on June 30, 2020. None of the Coupon Notes, the Units, nor the subordinate voting shares that will issuable upon exercise of the Warrants will be registered under the United States Securities Act of 1933, or applicable state securities laws and will not be qualified by a prospectus in Canada. The Coupon Notes and the Units were issued to accredited investors or qualified institutional buyers. The Notes are secured by (i) a first priority security interest in all of the Company’s present and future personal property assets, (ii) a first priority security interest in the equity interests of certain of the Company’s direct and indirect subsidiaries that guaranteed the Notes (the “Guarantors”), and (iii) a first priority security interest in all of the Guarantor’s present and future personal property assets. The Company may redeem the Notes, in whole or in part, during the first year after the issuance of the Notes, at 105% of the principal amount of the Notes redeemed, and thereafter at 100% of the principal amount of the Notes redeemed. In the event of a change of control, each holder of Notes has the right to require the Company to purchase all or any part of their Notes for an amount in cash equal to 101% of the aggregate principal amount of Notes and Units repurchased plus and accrued and unpaid interest. The Notes include covenants that, among other things, limit the Company’s ability to pay dividends, conduct certain asset or equity transactions, incur indebtedness, grant liens and dispose of material assets. The Warrants are issued and governed pursuant to the warrant indenture and can be exercised at a price of C$3.66 per warrant share. Due to the strike price being in a different currency than the Company’s functional currency, the warrants are being treated as a liability. The issuance of the 9.25% notes with the attached Warrants resulted in the incurrence of a debt discount of $3.1 million, which is classified as a liability.
On December 31, 2019, the Company issued a 9% Convertible Promissory Note for a principal amount of $10.0 million. The interest is payable semi-annually in arrears on June 30 and December 31 each year. The holder has the right at any time to convert the principal amount into the number of shares that is equal to the principal amount divided by the conversion price of C$3.67. The Company has the right to convert the principal amount at the conversion price if for any twenty consecutive trading days the VWAP of the Company’s shares is greater than a 40% premium to such conversion price.
In addition, the Company issued additional Coupon Notes under the Debt Offering in the amount of $20.0 million on December 31, 2019. Together with the $10.0 million Convertible Promissory Note, the Company used the $30.0 million proceeds to pay a signing payment (the “Signing Payment”) that will be applied towards a portion of the $35.0 million purchase price of its planned acquisition of GreenMart, a wholly owned, indirect subsidiary of MJardin Group, Inc. (“MJardin”). GreenMart, MJardin and certain of its subsidiaries issued the Company a convertible promissory note in the principal amount of $30.0 million to secure the Signing Payment pending closing upon regulatory approval. See Note 8 for additional information regarding the $30.0 million note receivable and Note 11 for additional information regarding the acquisition of GreenMart.
F-33
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
In October and November 2019, the Company expanded the existing non-revolving term loan under its Amended and Restated Credit Agreement with additional draws of C$27.5 million and C$35.0 million through amendments to the Company’s existing amended and restated credit agreement originally executed on July 26, 2019 (as amended by a joinder and amending agreement dated August 26, 2019 and first amending agreement dated October 21, 2019) (the “Bridge Facility”). These draws noted above were in addition to the Company’s existing C$50.0 million facility (the “Primary Facility”) for which the original principal was borrowed in October 2018 under the Letter Credit Agreement and amended and restated in July 2019. The entire Amended and Restatement Credit Agreement balance of C$112.4 million (US$82.5 million) was paid off with the Senior Secured Notes and Units described above.
In July 2019, the Company entered into an amended and restated credit agreement with Bridging Finance Inc. to borrow an additional C$24.0 million, increasing the existing non-revolving term loan to C$50.0. Up to May 31, 2019, any interest not paid in cash was added to the principal amount of the Term Loan. Beginning June 1, 2019, principal payments under the loan were amortized monthly on a straight-line basis over a five-year period. The Company paid the agent of the lender an additional $0.4 million work fee upon executing the amended and restated credit agreement.
The Company was party to Letter Credit Agreement entered in October 2018 to borrow C$26.0 million for a period of three years at an interest rate that is equal to Bank of Nova Scotia Prime plus 10.3% per annum. Principal payments under the loan were amortized monthly on a straight-line basis over the term of the loan beginning six months after the date of the loan. The loan was secured by a first lien on the assets of the Company and its subsidiaries and a pledge of its ownership in its subsidiaries. The Company paid the agent of the lender a $0.6 million work fee and issued to such agent $0.9 million of shares of common stock of Subordinate Voting Shares of the resulting issuer. This loan agreement was Amended and Restated in July 2019 as noted above and settled with the Senior Secured Notes described above.
In May 2019, the Company received gross proceeds of $100.0 million from a brokered private placement issuance of 7% coupon, unsecured debentures, which are convertible into subordinate voting shares (SVS) at a conversion price of C$15.38 per share at any time and mature on May 9, 2022. The purchaser of the Convertible Debentures also received, for no additional consideration, 3,502,666 warrants. Each warrant is exercisable to purchase one SVS at an exercise price of C$18.17 per share, for a period of 36 months from the date of issue. The proceeds were to fund working capital and general corporate purposes.
The Company may, subject to certain conditions, force the conversion of all of the principal amount of the then outstanding Convertible Debentures at the applicable Conversion Price if, at any time after the date that is four months and one day following the date of issue of the Convertible Debentures, the VWAP of the Subordinate Voting Shares is greater than C$21.53 for any 10 consecutive trading days, by providing 30 days’ notice of such conversion.
The Convertible Debentures are comprised of a liability component and a debt discount comprised of the fair value of the warrants. The warrants were fair valued using the Black-Scholes option-pricing model and resulted in a debt discount of $8.5 million. Using the residual method, the carrying amount of the notes is the difference between the principal amount and the initial carrying value of the warrants. The debentures, net of the equity component and issue costs, are accreted using the effective interest method over the term of the debentures, such that the carrying amount of the financial liability will equal the principal balance at maturity. The Company incurred cash fees of $4.2 million, which were netted with proceeds. These transaction costs have been allocated to the liability and warrant components based on their pro-rata values.
Stated maturities of debt obligations and expected interest payments are as follows:
| Year ending December 31, | Expected Principal Payments |
Expected Interest Payments |
||||||
| 2021 |
$ | 20,910 | $ | 27,934 | ||||
| 2022 |
248,847 | 21,028 | ||||||
| 2023 |
4,900 | 454 | ||||||
| 2024 |
5,597 | 217 | ||||||
| 2025 |
509 | 19 | ||||||
| 2026 and thereafter |
— | — | ||||||
|
|
|
|
|
|||||
| $ | 280,763 | $ | 49,652 | |||||
|
|
|
|
|
|||||
F-34
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| 15. | INCOME TAXES |
As the Company operates in the legal cannabis industry, the Company is subject to the limits of IRC Section 280E for U.S. federal income tax purposes under which the Company is only allowed to deduct expenses directly related to sales of product. This results in permanent differences between ordinary and necessary business expenses deemed non-allowable under IRC Section 280E. However, the State of California does not conform to IRC Section 280E and, accordingly, the Company deducts all operating expenses on its California Franchise Tax Returns.
The income tax provision consisted of the following:
| As of December 31, | ||||||||
| 2020 | 2019 | |||||||
| Current |
||||||||
| U.S. Federal |
$ | 9,743 | $ | 4,270 | ||||
| State and local |
2,464 | 1,436 | ||||||
|
|
|
|
|
|||||
| Total Current |
12,207 | 5,706 | ||||||
|
|
|
|
|
|||||
| Deferred |
||||||||
| U.S. Federal |
(6,660 | ) | (1,474 | ) | ||||
| State and local |
(1,897 | ) | (476 | ) | ||||
|
|
|
|
|
|||||
| Total Deferred |
(8,557 | ) | (1,950 | ) | ||||
|
|
|
|
|
|||||
| Total |
$ | 3,650 | $ | 3,756 | ||||
|
|
|
|
|
|||||
The income tax provision is different than the amount of income tax determined by applying the U.S. Federal statutory rate of 21% for 2020 and 2019 to income before income taxes as a result of the following:
| For the Years Ended December 31, | ||||||||
| 2020 | 2019 | |||||||
| U.S. Federal taxes at statutory rate |
$ | (9,876 | ) | $ | (43,228 | ) | ||
|
Permanent non-deductible IRS Section 280e differences |
21,752 | 48,824 | ||||||
|
Pass through entities & non-controlling interest |
(8,226 | ) | (1,840 | ) | ||||
|
|
|
|
|
|||||
| Income tax provision |
$ | 3,650 | $ | 3,756 | ||||
|
|
|
|
|
|||||
The net deferred income tax liability was $53.1 million and $28.6 million as of December 31, 2020 and 2019, respectively, and consists primarily of the future tax impacts of the book and tax differences in fixed asset depreciation and intangibles acquired through purchase accounting.
The Company has not established valuation allowances against any U.S. Federal or state deferred tax assets.
The Company endeavors to comply with tax laws and regulations where it does business, but cannot guarantee that, if challenged, the Company’s interpretation of all relevant tax laws and regulations will prevail and that all tax benefits recorded in the consolidated financial statements will ultimately be recognized in full. The Company has taken reasonable efforts to address uncertain tax positions and has determined that there are no material transactions and no material tax positions taken by the Company that would fail to meet the more-likely-than-not threshold for recognizing transactions or tax positions in the consolidated financial statements. Accordingly, the Company has not recorded a reserve for uncertain tax positions in the consolidated financial statements, and the Company does not expect any significant tax increase or decrease to occur within the next 12 months with respect to any transactions or tax positions taken and reflected in the consolidated financial statements. In making these determinations, the Company presumes that taxing authorities pursuing examinations of the Company’s compliance with tax law filing requirements will have full knowledge of all relevant information, and, if necessary, the Company will pursue resolution of disputed tax positions by appeals or litigation.
F-35
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| 16. | SHARE-BASED COMPENSATION |
Stock Options
During 2018, the Compensation Committee of the Board of Directors approved the Stock and Incentive Plan, a share-based compensation plan. The purpose of the Plan is to promote the interests of the Company and its stockholders by aiding the Company in attracting and retaining employees, officers, consultants, advisors and non-employee directors capable of assuring the future success of the Company. The stock options granted are non-qualified and vest in 25% increments over a four-year period and expire 10 years from the grant date. Subordinate Voting Shares to be issued under the Plan are made available from authorized and unissued Harvest Subordinate Voting Shares.
A summary of the status of the options outstanding follows:
| Number of Stock Options |
Weighted- Average Exercise Price |
Aggregate Intrinsic Value |
||||||||||
| Balance as of December 31, 2018 |
9,955,000 | $ | 6.55 | $ | — | |||||||
| Forfeited/Cancelled |
(8,696,500 | ) | 7.32 | |||||||||
| Granted |
16,277,750 | 7.47 | ||||||||||
|
|
|
|
|
|
|
|||||||
| Balance as of December 31, 2019 |
17,536,250 | 7.02 | — | |||||||||
| Forfeited/Cancelled |
(11,942,250 | ) | 6.11 | |||||||||
| Granted |
8,786,875 | 2.51 | ||||||||||
|
|
|
|
|
|
|
|||||||
| Balance as of December 31, 2020 |
14,380,875 | $ | 5.02 | $ | 1,535,818 | |||||||
|
|
|
|
|
|
|
|||||||
The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the Company’s closing stock price on December 31, 2020 and December 31, 2019, respectively, and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their in-the-money options on December 31, 2020 and December 31, 2019. This amount will change in future periods based on the fair market value of the Company’s stock and the number of options outstanding.
The following table summarizes the Subordinate Voting Shares stock options that remain outstanding as of December 31, 2020:
| Security Issuable |
Expiration Date | Number of Stock Options |
Exercise Price |
Stock Options Exercisable |
||||||||||||
| Subordinate Voting Shares |
November 14, 2028—December 31, 2030 | 14,380,875 | 1.09 - 8.75 | 2,326,000 | ||||||||||||
The following table summarizes the Subordinate Voting Shares stock options that remain outstanding as of December 31, 2019:
| Security Issuable |
Expiration Date | Number of Stock Options |
Exercise Price |
Stock Options Exercisable |
||||||||||||
| Subordinate Voting Shares |
November 14, 2028—December 19, 2029 | 17,536,250 | 2.12 - 8.75 | 1,758,125 | ||||||||||||
During the years ended December 31, 2020 and 2019, the Company recorded $22.5 million and $17.7 million of share-based compensation expense, respectively.
The fair value of the stock options granted was determined using the Black-Scholes option-pricing model with the following weighted average assumptions at the time of grant:
| 2020 | 2019 | |||||||
| Risk-Free Annual Interest Rate |
2.00% - 2.25% | 2.00% - 2.25% | ||||||
| Expected Annual Dividend Yield |
0% | 0% | ||||||
| Expected Stock Price Volatility |
83% - 99% | 85% - 95% | ||||||
| Expected Life of Stock Options |
6.25 Years | 6.25 Years | ||||||
Volatility was estimated by using the average historical volatility of comparable companies from a representative peer group of publicly traded cannabis companies. The expected life in years represents the period of time that options issued are expected to be outstanding. The risk-free rate is based on Government of Canada bond issues with a remaining term approximately equal to the expected life of the options.
F-36
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
During the years ended December 31, 2020 and 2019, the weighted-average fair value of stock options granted was $1.81 and $5.57 per option. As of December 31, 2020 and 2019, stock options outstanding have a weighted-average remaining contractual life of 8.2 and 9.1 years, respectively. At December 31, 2020, the total unrecognized compensation cost related to the nonvested awards granted and expected to vest was $19.2 million. This cost is expected to be recognized over a weighted-average period of 2.2 years.
On February 4, 2020, the Company announced that former Co-Executive Chairman Jason Vedadi, CEO Steven M. White, and another member of the Company’s management team, voluntarily surrendered without consideration a total of 2,400 stock options which increased the number of stock options available to other eligible employees of the Company. Following the surrender, key personnel of the Company were awarded approximately 3,000 equity options in recognition of their work and incentive for continued dedication to the Company. Certain stock options were re-granted based on original grant date, allowing for 25% of options to be vested immediately upon grant. As part of the redistribution of equity options, Harvest recognized a non-cash charge of approximately $10.2 million during the first quarter of 2020. The non-cash charge is an accounting treatment that relates to the surrender of equity options and associated acceleration of unrecognized expense tied to the original option grants.
Restricted Stock Units
On December 31, 2020, the Company granted 208,348 restricted stock units. These restricted stock units vest in 2021. On October 6, 2020 and August 3, 2020, the Company granted 173,450 and 312,277 restricted stock units, respectively. These restricted stock units vested in 2020. On April 6, 2020, the Company granted 98,765 restricted stock units. These restricted stock units vest throughout the 2020 and 2021 calendar year. On May 2, 2019, the Company granted 60,329 restricted stock units. These restricted stock units vested throughout the 2019 calendar year. The following table summarizes the status of the restricted stock units:
| Number of Restricted Stock Units |
Weighted- Average Grant Price |
|||||||
| Balance as of December 31, 2018 |
— | $ | — | |||||
| Granted |
60,329 | 8.28 | ||||||
| Forfeited |
(10,029 | ) | 8.28 | |||||
| Vested |
(50,300 | ) | 8.28 | |||||
|
|
|
|
|
|||||
| Balance as of December 31, 2019 |
— | — | ||||||
| Granted |
792,840 | 1.36 | ||||||
| Vested |
(551,567 | ) | 1.08 | |||||
|
|
|
|
|
|||||
| Balance as of December 31, 2020 |
241,273 | $ | 2.01 | |||||
|
|
|
|
|
|||||
During the years ended December 31, 2020 and 2019, the Company recorded $0.6 million and $0.4 million of share-based compensation expense, respectively, for restricted stock units granted and vested during the period.
| 17. | STOCKHOLDERS’ EQUITY |
Description of the Company’s Securities
The Company is authorized to issue an unlimited number of Subordinate Voting Shares (“SVS” or “Subordinate Voting Shares”), Multiple Voting Shares (“MVS” or “Multiple Voting Shares”) and Super Voting Shares, all with no par value. Each Multiple Voting Share converts into 100 Subordinate Voting Shares and each Super Voting Share converts into one Subordinate Voting Share. Holders of SVS are entitled to one vote in respect of each SVS held at stockholder meetings of the Company. Holders of MVS are entitled to 100 votes in respect of each MVS held at stockholder meetings of the Company. Holders of Super Voting Shares are entitled to 200 votes in respect of each Super Voting Share held at stockholder meetings of the Company.
F-37
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
Warrants
During the years ended December 31, 2020 and 2019, the Company issued 12,568,676 and 6,303,438 stock warrants to purchase the Company’s SVS. The Company issued 55,350 stock warrants to purchase the Company’s MVS during the year ended December 31, 2020. No stock warrants to purchase the Company’s MVS were issued during the year ended December 31, 2019. These warrants were issued to buyers of the Company’s debt and equity. The company did not record any share-based compensation expense for stock warrants granted during the years. The stock warrants qualify for liability classification in accordance with ASC 815, Derivatives and Hedging.
A summary of the status of the stock warrants outstanding, on an as-converted basis for SVS, is as follows:
| Number of Stock Warrants |
Weighted- Average Exercise Price |
|||||||
| Balance as of December 31, 2018 |
1,322,554 | $ | 6.55 | |||||
| Issued |
6,303,438 | 8.74 | ||||||
| Exercised |
(785,469 | ) | 6.48 | |||||
|
|
|
|
|
|||||
| Balance as of December 31, 2019 |
6,840,523 | 8.58 | ||||||
| Issued |
18,103,676 | 1.87 | ||||||
| Forfeited |
(537,085 | ) | 6.61 | |||||
|
|
|
|
|
|||||
| Balance as of December 31, 2020 |
24,407,114 | $ | 4.11 | |||||
|
|
|
|
|
|||||
The following table summarizes the stock warrants that remain outstanding as of December 31, 2020:
| Security Issuable |
Expiration Date |
Number of Stock Warrants |
Exercise Price |
Stock Warrants Exercisable |
||||||||
| Subordinate Voting Shares |
May 2022 - April 2023 | 18,872,114 | $2.40 to $14.27 | 18,872,114 | ||||||||
| Multiple Voting Shares |
April 2021 - April 2023 | 55,350 | $ 200 | 55,350 | ||||||||
The fair value of the stock warrants granted was determined using the Black-Scholes option-pricing model with the following assumptions at the time of grant:
| 2020 | 2019 | |||||||
| Risk-Free Annual Interest Rate |
2.15% | 2.15% | ||||||
| Expected Annual Dividend Yield |
0% | 0% | ||||||
| Expected Stock Price Volatility |
70% - 99% | 70% | ||||||
| Expected term |
1.0—5.0 years | 3 Years | ||||||
Volatility was estimated by using the average historical volatility of comparable companies from a representative peer group of publicly traded cannabis companies. The expected life in years represents the period of time that stock warrants issued are expected to be outstanding. The risk-free rate is based on Government of Canada bond issues with a remaining term approximately equal to the expected life of the warrants.
During the years ended December 31, 2020 and 2019, the weighted-average fair value of the stock warrants granted was $0.58 per warrant and $1.82 per warrant, respectively. As of December 31, 2020 and 2019, stock warrants outstanding have a weighted-average remaining contractual life of 1.8 and 2.4 years, respectively.
Shares Issued
On October 28, 2020, the Company completed a bought deal offering in Canada, pursuant to which Harvest sold an aggregate of 20,354,080 units at a price of $1.72 per unit for gross proceeds of $35.0 million. Each unit consisted of one SVS and one-half of one common share purchase warrant. Each warrant is exercisable into one SVS with an exercise price of $2.29. The Company paid a cash commission of $2.5 million to the underwriters and issued them 1,119,474 compensation warrants for underwriting services received. Each compensation warrant is exercisable into one unit with a $1.72 per unit exercise price. After deducting underwriting fees of $2.5 million and other offering costs of $0.1 million, the Company received net proceeds $32.4 million.
F-38
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
On March 13, 2020, the Company completed an offering (the “Offering”) on a non-brokered private placement basis to a select group of investors, of $59.0 million of the Company’s multiple voting shares at a price of $141 per share (or $1.41 per subordinate voting share on an as-converted basis) resulting in the issuance of 418,439 multiple voting shares. Proceeds of the Offering will be used for capital expenditures, pending acquisitions, and general corporate purposes.
Shares Held in Escrow
As of December 31, 2020, the Company has 2,000,000 SVS held in escrow to be released on the achievement of certain milestones. The conditions for release were not met as of December 31, 2020. The shares are non-employee compensation for raising equity.
The following presents the total outstanding SVS if converted as of December 31, 2020:
| Share Class |
Number of Shares at December 31, 2020 |
Conversion Factor |
Total Subordinated Voting Shares if Converted |
|||||||||
| Super Voting Shares |
2,000,000 | 1 | 2,000,000 | |||||||||
| Multiple Voting Shares |
1,828,422 | 100 | 182,842,200 | |||||||||
| Subordinate Voting Shares |
220,913,258 | 1 | 220,913,258 | |||||||||
|
|
|
|||||||||||
| Total |
405,755,458 | |||||||||||
|
|
|
|||||||||||
| 18. | NET LOSS PER SHARE |
Calculation of net loss per common share attributable to Harvest Health & Recreation Inc. is as follows (in thousands, except per share data):
| For the Year Ended December 31, | ||||||||
| 2020 | 2019 | |||||||
| Net loss attributable to Harvest Health & Recreation Inc. |
$ | (59,630 | ) | $ | (166,735 | ) | ||
| Net loss attributable to discontinued operations, net of tax |
$ | (1,278 | ) | $ | (568 | ) | ||
| Basic weighted-average number of shares outstanding |
354,757,211 | 285,853,929 | ||||||
|
|
|
|
|
|||||
| Net loss per share attributable to Harvest Health & Recreation Inc. - basic and diluted |
$ | (0.17 | ) | $ | (0.58 | ) | ||
| Net loss per share attributable to discontinued operations, net of tax |
$ | — | $ | — | ||||
As the Company is in a loss position for both of the years ended December 31, 2020 and 2019, the inclusion of options and warrants in the calculation of diluted earnings per share would be anti-dilutive, and, accordingly, were excluded from the diluted loss per share calculation. The weighted-average number of shares outstanding assumes the conversion of all MVS and Super Voting Shares into Subordinate Voting Shares (“SVS”).
The following table summarizes the potential SVS that were excluded as they were anti-dilutive:
| December 31, | ||||||||
| 2020 | 2019 | |||||||
| Stock options and restricted stock units |
14,622,148 | 17,536,250 | ||||||
| Warrants(1) |
26,086,325 | 6,840,523 | ||||||
| Convertible debt |
11,481,957 | 11,481,957 | ||||||
|
|
|
|
|
|||||
| 52,190,430 | 35,858,730 | |||||||
|
|
|
|
|
|||||
| (1) | Includes the compensation warrants issued for underwriting services in the bought deal financing. |
F-39
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| 19. | FAIR VALUE AND RISK MANAGEMENT |
The accounting framework for determining fair value includes a hierarchy for ranking the quality and reliability of the information used to measure fair value, which enables the reader of the financial statements to assess the inputs used to develop those measurements. The fair value hierarchy consists of three tiers:
| • | Level 1- defined as quoted market prices in active markets for identical assets or liabilities |
| • | Level 2-defined as inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, model-based valuation techniques for which all significant assumptions are observable in the market or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities and |
| • | Level 3- defined as unobservable inputs that are not corroborated by market data. |
Cash and cash equivalents, restricted cash, net accounts receivable, income tax refund receivable and accounts payable represent financial instruments for which the carrying amount approximates fair value, as they are short-term in nature. These instruments are accordingly excluded from the disclosures below.
Some of the Company’s business combinations involve consideration transferred and potential for the payment of future contingent consideration upon the achievement of future milestones or various other performance conditions. The contingent consideration liabilities have estimated fair values based on discounted or undiscounted future cash flow estimates obtained from the Company’s management. The fair value of the contingent consideration is remeasured at the estimated fair value at each reporting period with the change in fair value recognized as a component of “other income or expense” in the Consolidated Statements of Operations for the respective period.
The Company measures the initial liability and remeasures the liability on a recurring basis using Level 3 inputs as defined under ASC 820, Fair Value Measurement and Disclosures. Significant judgment is employed in determining the appropriateness of these assumptions as of the acquisition date and for each subsequent period. The fair value is determined using a discounted cash flow model applied to projected net sales, using projected payment dates. Projected net sales are based on the Company’s internal projections, analysis and the sales potential. Increases or decreases in any valuation inputs, in isolation, may result in a significantly lower or higher fair value measurement in the future.
The Company recorded a $13.5 million gain on a contingent liability settlement during the three months ended March 31, 2020 related to contingent consideration payable on the acquisition of CBx, which closed in November of 2018. The payout was originally valued at $16.0 million gross, with a discounted carrying value of $15.1 million, based on management’s estimates of achieving various options of earnout goals. Upon determination of the payout, the fair value of the liability was estimated to be $2.8 million and a gain of the fair value adjustment of $12.6 million was recognized. The remaining liability of $2.8 million was paid in shares during the six months ended June 30, 2020.
During the year ended December 31, 2020 and December 31, 2019, the Company issued 18,582,250 and 6,303,438 stock warrants, respectively. The stock warrants are accounted for as a warrant liability. The estimated fair value of the liability is recorded using significant unobservable measures and other fair value inputs and is therefore classified as a Level 3 financial instrument. Increases or decreases in the fair value of the Company’s liability associated with the warrant liability are reflected as “fair value of liability adjustments” in the Consolidated Statements of Operations for the respective period.
The following assumptions were used to determine the fair value of the warrant liabilities using the Black-Scholes option-pricing model:
| December 31, 2020 | December 31, 2019 | |||||||
| Risk-free annual interest rate |
2.15 | % | 2.15 | % | ||||
| Expected annual dividend yield |
0 | % | 0 | % | ||||
| Expected stock price volatility |
99 | % | 79 | % | ||||
| Remaining life |
0.3 -5.0 years | 2.6 Years | ||||||
F-40
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
The warrant liability is fair valued using a Black-Scholes model and methodologies and significant grant-date assumptions are disclosed in Note 17.
We estimate the fair value of our convertible debt carried at face value less unamortized discount and issuance costs on a quarterly basis for disclosure purposes. The estimated fair value of our convertible debt is determined by Level 2 inputs and is based on observable market data including prices for similar instruments.
| December 31, 2020 | December 31, 2019 | |||||||||||||||
| Carrying Value |
Fair Value |
Carrying Value |
Fair Value |
|||||||||||||
| Convertible Debt |
94,110 | 18,913 | 79,357 | 27,978 | ||||||||||||
The following table summarizes the Company’s assets and liabilities measured at fair value on a recurring basis at December 31, 2020:
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
| Financial Assets |
||||||||||||||||
| Corporate investments |
— | — | $ | 19,091 | $ | 19,091 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Financial Assets Total |
$ | — | $ | — | $ | 19,091 | $ | 19,091 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Financial Liabilities |
||||||||||||||||
| Contingent consideration |
— | — | 17,985 | 17,985 | ||||||||||||
| Warrant liability |
— | — | 20,908 | 20,908 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Financial Liabilities Total |
$ | — | $ | — | $ | 38,893 | $ | 38,893 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The following table summarizes the Company’s assets and liabilities measured at fair value on a recurring basis at December 31, 2019:
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
| Financial Liabilities |
||||||||||||||||
| Contingent consideration |
— | — | 30,013 | 30,013 | ||||||||||||
| Warrant liability |
— | — | 5,516 | 5,516 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Financial Liabilities Total |
$ | — | $ | — | $ | 35,529 | $ | 35,529 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The following table depicts the level in the fair value hierarchy of inputs used to estimate the fair value of liabilities measured on a recurring basis as of December 31, 2020:
| Fair Value Measurements Using Significant Unobservable Inputs (Level 3) |
||||||||||||
| Warrant Liability |
Contingent Consideration |
Acquisition Consideration(1) |
||||||||||
| Balance at January 1, 2020 |
$ | 5,516 | $ | 30,013 | $ | — | ||||||
| Total gains or losses for the period: |
||||||||||||
| Included in earnings (or change in net assets) |
5,294 | 4,831 | — | |||||||||
| Issuances |
10,098 | 5,000 | 19,091 | |||||||||
| Settlements |
— | (21,859 | ) | — | ||||||||
|
|
|
|
|
|
|
|||||||
| Balance at December 31, 2020 |
$ | 20,908 | $ | 17,985 | $ | 19,091 | ||||||
|
|
|
|
|
|
|
|||||||
| (1) | The consideration was in the form of private entity securities. |
F-41
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
The following table depicts the level in the fair value hierarchy of inputs used to estimate the fair value of liabilities measured on a recurring basis as of December 31, 2019:
| Fair Value Measurements Using Significant Unobservable Inputs (Level 3) |
||||||||
| Warrant Liability |
Contingent Consideration |
|||||||
| Balance at January 1, 2019 |
$ | — | $ | 29,710 | ||||
| Total gains or losses for the period: |
||||||||
| Included in earnings (or change in net assets) |
(5,972 | ) | (3,847 | ) | ||||
| Purchases |
— | 4,150 | ||||||
| Issuances |
11,488 | — | ||||||
| Settlements |
— | — | ||||||
|
|
|
|
|
|||||
| Balance at December 31, 2019 |
$ | 5,516 | $ | 30,013 | ||||
|
|
|
|
|
|||||
| 20. | COMMITMENTS AND CONTINGENCIES |
Regulatory Environment
The Company’s operations are subject to a variety of local and state regulation. Failure to comply with one or more of those regulations could result in fines, restrictions on its operations, or losses of permits or licenses that could result in the Company ceasing operations. While management of the Company believes that the Company is in compliance with applicable local and state regulation as of December 31, 2020, marijuana regulations continue to evolve and are subject to differing interpretations. As a result, the Company may be subject to regulatory fines, penalties, or restrictions in the future.
Contingencies
Claims & Legal Proceedings
From time to time, the Company may be involved in legal proceedings, including litigation or regulatory proceedings relating to claims arising out of operations in the normal course of business. In accordance with the current accounting standards for loss contingencies under Accounting Standard Codification Topic 450, we establish reserves for litigation-related matters that arise from the ordinary course of our business activities when it is probable that a loss associated with a claim or proceeding has been incurred and the amount of the loss can be reasonably estimated. Litigation claims and proceedings of all types are subject to many uncertain factors that generally cannot be predicted with assurance. By their nature, the amount of the contingency and the timing of a contingent event and any resulting accounting recognition are subject to our judgment of such events and our estimates of the amounts. Below we provide a description of potentially material legal proceedings and claims.
Interurban Capital Group, Inc.
The Company acquired Interurban Capital Group, Inc. (“ICG”) via a merger agreement on March 10, 2020. On April 3, 2020, the Company filed a Notice of Intention to Arbitrate before the Judicial Dispute Resolution, LLC in Seattle, Washington against Boyden Investment Group, LLC; Tierra Real Estate Group, LLC; Have A Heart Compassion Care, Inc.; Phat Sacks Corp.; Green Outfitters, LLC (collectively, the “Washington Entities”) and Ryan Kunkel (“Kunkel”, together with the Washington Entities, the “Respondents”) to compel mandatory arbitration for breach of contract, engaging in unfair or deceptive acts or practices in the conduct of the Respondents trade or commerce and affects the public interest, tortious interference with contractual relationships, and awards of damages, treble damages, and fees and costs (the “Arbitration”). Ryan Kunkel (“Kunkel”) is a former officer, director and shareholder of ICG and manager and equity holder in the Washington Entities. The Arbitration relates to Amended and Restated Services Agreements entered into between ICG and the Washington Entities pursuant to which they agreed to pay ICG fees for services it provides to them (the “Service Agreements”). On April 2, 2020, the Respondents filed a motion for temporary restraining order in the Superior Court for the State of Washington, in and for the County of King, seeking access to certain records and accounts related to the operation of the Washington Entities’ business (the “TRO Action”). On April 7, 2020, the court denied the motion in the TRO Action and found, among other things, that the
F-42
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
Retailers failed to show (i) they were likely to prevail on their claim that ICG breached the Service Agreements, (ii) a clear legal or equitable right to the relief sought, (iii) an invasion of their rights, and (iv) they would suffer an actual and substantial injury (the “TRO Order”). On April 8, 2020, the Respondents filed a motion for dismissal of the TRO Action and the case has been dismissed. In a separate lawsuit, ICG filed a petition for provisional remedies in aid of arbitration against each of the Washington Entities seeking prejudgment writs of attachment as a result of the Respondents’ conduct related to the termination of the Service Agreements (the “Provisional Remedies Action”). The Receiver Action and the Provisional Remedies Action have since been consolidated before the superior court. On June 3, 2020 the arbitrator granted ICG’s motion to voluntarily dismiss Mr. Kunkel from the Arbitration. On June 12, 2020, the arbitrator denied ICG’s motions to appoint a Custodial Receiver and for prejudgment writs of attachment and the Washington Retailer’s motion to turn over records and accounts and to prohibit ICG from interfering in the Washington Entities’ Operations or Accessing Records and Accounts (collectively, the “June 12 Orders”). On April 17, 2020, the Washington Entities filed a Motion for Summary Judgment alleging that the Service Agreements were improperly assigned after the Washington Entities terminated them. On October 20, 2020 the Washington Entities filed a Motion to Continue Evidentiary Hearing Date. On November 2, 2020, the arbitrator entered an order continuing the evidentiary hearing to February 1, 2021.
On May 28, 2020, ICG filed a complaint in the King County Superior Court against the Respondents and other members of the Washington Entities and their wives alleging a breach of the Washington Entities Options by Kunkel, Charles Boyden, Todd Shirley, Joshua Iszley and James Duvall (collectively, the “Washington Entities Sellers”) who are the selling parties to the Washington Entities Options (the “Washington Options Litigation”). The complaint filed in the Washington Options Litigation alleges breach of contract, engaging in unfair or deceptive acts or practices in the conduct of the Washington Entities Sellers and the Washington Entities trade or commerce and affects the public interest, civil conspiracy, tortious interference with contractual relationships, fraud and awards of damages, treble damages, and fees and costs. The Washington Entities Sellers filed a Motion for Partial Summary Judgment and to Stay Case Pending the Outcome at Arbitration (the “Summary Judgment/Stay Motion”). The court dismissed the complaint against the Washington Entities with prejudice and stayed the action against the Washington Entities Sellers pending the outcome of the Arbitration.
On November 9, 2020, Boyden Investment Group, LLC; Tierra Real Estate Group, LLC; Have A Heart Compassion Care, Inc.; Phat Sacks Corp.; Green Outfitters, LLC (collectively, the “Washington Entities” and certain of its owners (collectively, the “Washington Entity Owners”) and one of our wholly owned, indirect subsidiaries entered into a binding Settlement Agreement (the “Washington Settlement Agreement”). Pursuant to the terms of the Washington Settlement Agreement, the parties agreed to, among other things, settle the previously disclosed arbitration and state court litigation related to the termination of certain service agreements between us and the Washington Entities (the “Service Agreements”) and our options to acquire the Washington Entities and enter into definitive agreements setting forth the terms of the settlement which were executed as of December 31, 2020. As consideration for entering into the Washington Settlement Agreement, the Washington Entity Owners cancelled 42,378.4 Multiple Voting Shares (4,237,840 Subordinate Voting Shares on an as-converted basis) we issued to the Washington Entity Owners in connection with the ICG Merger and the Washington Entities issuance to us of a $12.0 million principal amount secured promissory note. The secured promissory note bears interest at the rate of 7.5% per annum with principal and interest payable monthly until maturity five years after the date of issuance. The parties signed such definitive agreements on December 31, 2020, resulting in the cancellation of 42,378.4 Multiple Voting Shares on December 31, 2020, and the execution of a $12.0 million promissory note in our favor, with such promissory note and other agreements securing the secured promissory note being held in escrow pending regulatory approval. Such agreements remain subject to regulatory approval by the Washington State Liquor and Cannabis Board.
Devine Holdings, Inc.
On March 25, 2020, the Company filed a complaint in the Superior Court of the State of Arizona, in and for the County of Maricopa (Case No. CV2020-003986) against Devine Holdings, Inc. and certain of its affiliates and related parties (the “Devine Parties”) to compel mandatory arbitration for breach of contract and breach of the implied covenant of good faith and fair dealing claims, and the remedies of appointment of a receiver, specific performance, disgorgement and awards of attorney’s fees, forum fees and costs. The Devine Lawsuit relates to a binding agreement entered into among the Company and the Devine Parties on February 12, 2019, as supplemented by August 15, 2019 Closing Agreement documentation, pursuant to which Devine Hunter, Inc. agreed to sell to Harvest six cannabis license-holding entities in Arizona. On September 8, 2020, the Devine Parties filed a counterclaim against the Company seeking specific performance of a merger agreement and closing agreement they claim existed among the Devine Parties and the Company.
F-43
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
On October 30, 2020, the Company settled the Devine Lawsuit whereby the Company acquired from Devine Holdings three vertical medical cannabis licenses in Arizona and a right of first refusal to acquire four additional vertical medical cannabis licenses in Arizona. The purchase price for the acquisition was for consideration which includes the repayment by Devine Holdings of an outstanding $10.5 million receivable owed to Harvest concurrently with the license acquisition.
Falcon International, Inc.
On January 6, 2020, the Company terminated the Agreement and Plan of Merger and Reorganization entered into among the Company, Harvest California Acquisition Corp., Falcon International Corp. and its shareholders dated February 14, 2019, as amended (the “Falcon Merger Agreement”). The Falcon Merger Agreement was terminated as a result of defaults by Falcon and its shareholders incapable of being cured, and other improper conduct of Falcon and its principal officers and directors, James Kunevicius and Edlin Kim. On January 6, 2020, the Company also filed suit in the U.S. District Court for the District of Arizona (Case No. 2:20-cv-00035-DLR) (the “Falcon Lawsuit”), which identified the grounds for termination and sought a court order compelling Falcon and its shareholders to arbitrate the Company’s claims. On February 7, 2020, an Amended Complaint was filed as a matter of course, providing greater specificity after certain defendants filed a motion to dismiss. On February 26, 2020, Falcon, its subsidiaries, and its founders all stipulated to the relief sought by the Amended Complaint, to refer the matter to binding, private arbitration before the American Arbitration Association (“AAA”).
On March 6, 2020, the Court ordered the parties to the stipulation to binding, private arbitration of the matter before the AAA. The remedies the Company seeks in the AAA arbitration include rescission and/or termination of the Falcon Merger Agreement, all agreements entered into in connection with the Falcon Merger Agreement and the Control Person Transaction discussed below, an award of restitutionary damages from Falcon and its shareholders including repayment of funds advanced pursuant to promissory notes issued by Falcon and its subsidiaries in connection with the Falcon Merger Agreement, appointment of a receiver for Falcon and an award of attorneys’ fees, arbitration forum fees and costs. Remedies sought by the Company in arbitration also include rescission and/or termination remedies concerning the Control Person Transaction referenced in that certain Membership Interest Purchase Agreement entered into among James Kunevicius and Edlin Kim (collectively, the “Selling Owners”), Elemental Concepts, LLC and Compass Point, LLC (the “Sellers”) and Harvest of California, LLC (a wholly owned subsidiary of the “Company”) dated June 7, 2019 (the “MIPA”). Pursuant to the terms of the MIPA, the Company purchased 100% of the membership interests in two entities that hold commercial cannabis licenses in California (the “Purchased Interests”) for a purchase price of $4.1 million (the “Purchase Price”). These remedies include seeking an order which would effectively require the equivalent of the Selling Owners and the Sellers being required to repurchase from the Company all of the Purchased Interests for an amount equal to the Purchase Price as provided for in the MIPA.
On July 2, 2020, Falcon and two of its shareholders filed a counterclaim against the Company in the AAA arbitration proceeding. The counterclaim alleges that the Company breached the Falcon Merger Agreement, breached an implied covenant of good faith and fair dealing and intentionally interfered with Falcon’s prospective business relations and seeks monetary damages of $50.0 million pursuant to the Falcon Merger Agreement. On March 13, 2021, the parties entered into a binding settlement agreement, resulting in a final dismissal of all litigation and arbitration between them arising out of the 2019 merger agreement. In accordance with the settlement terms, Harvest owns a 10% equity interest in Falcon. Each share comes with a 10-year warrant entitling Harvest to purchase two (2) common shares of Falcon at an exercise price of US$1.91, subject to customary anti-dilution adjustments in the event of stock splits, stock dividends and similar corporate events.
AGRiMED Industries of PA, LLC
The Company is appealing the Commonwealth of Pennsylvania Department of Health (“PDOH”), June 2019 denial of the renewal of a grower/processor permit issued to AGRiMED Industries of PA, LLC (“AGRiMED”) which the Company acquired through a Membership Interest Purchase Agreement on May 20, 2019. On August 28, 2019, AGRiMED filed a timely Notice of Appeal with the PDOH Docket No. 19-068 GP on the grounds that, among other things, the PDOH is equitably estopped and abused its discretion in refusing to renew AGRiMED’s permit, given AGRiMED’s recent change in ownership, the PDOH’s awareness of that change, and the limited scope of AGRiMED’s operations at the time of the non-renewal, of which the PDOH was similarly aware. Further, AGRiMED
F-44
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
asserted that the PDOH had failed to provide AGRiMED with an opportunity to respond to or otherwise cure or correct any alleged violations identified by the PDOH. Although the Company is appealing the PDOH’s denial of the renewal of the grower/processor permit, it cannot predict its outcome. Furthermore, resolution of this matter is subject to inherent uncertainties, and an unfavorable result could occur. An unfavorable result could include the permanent loss of AGRiMED’s grower/processor permit in Pennsylvania. If an unfavorable result were to occur, such a result is not reasonably expected to have a material effect on the results of the Company’s consolidated operations.
The AGRiMED permit is simultaneously subject to litigation from a third-party seeking revocation of the permit. The possible revocation is related to an administrative challenge filed by Bay LLC, which was the next highest scoring applicant when AGRiMED was awarded a permit. Bay LLC’s objection to the award of the AGRiMED permit is due to the fact that one of AGRiMED’s principals (pre-Harvest’s MIPA to operate the permit) failed to disclose a criminal conviction on the AGRiMED application. On November 9, 2020, the PDOH Deputy Secretary ruled that the AGRiMED permit should not be revoked based upon an equitable estoppel theory. On December 3, 2020 Bay LLC filed a Petition for Review of the November 9, 2020 PDOH determination in the Pennsylvania Commonwealth Court. Briefing of that appeal is expected to be complete in May 2021.
Rainbow Lease and Real Estate Litigation
On June 4, 2020, Rainbow HAH Council Bluffs LLC, Rainbow HAH Santa Cruz LLC, Rainbow HAH Coalinga LLC and Rainbow Realty Group LLC (collectively, the “Plaintiffs”) filed a complaint in the Supreme Court of the State of New York, County of Nassau (Index No.: 605323/2020) against the Company and certain of its subsidiaries and certain of its current officers and directors, including Scott Atkison (the “Harvest Defendants”), ICG and certain of its subsidiaries, Hightimes Holding Corp. and one of its subsidiaries, Ryan Kunkel (“Kunkel”) and James Dennedy (“Dennedy”). Mr. Atkison is a former shareholder and director of ICG and is a party to the ICG Merger Agreement and as result thereof, he, along with other former ICG shareholders including Daniel Reiner, a shareholder of the Company the beneficial owner of greater than 5% of our equity securities, may have indemnification obligations to the Company. On September 24, 2020, the Plaintiffs filed an amended complaint (the “Amended Rainbow Complaint”). The Amended Rainbow Complaint alleges, among other things, that the Plaintiffs were fraudulently induced by Kunkel and Dennedy and aided and abetted by the Harvest Defendants into paying $3.5 million to purchase three cannabis dispensaries that were leased by Have a Heart branded dispensaries in Council Bluffs, Iowa, Coalinga, California and Santa Cruz, California (the “Gerra Properties”). The properties were sold to the Plaintiffs by Gerra Capital Management which was owned and controlled by certain former ICG directors and shareholders which included Kunkel and Dennedy. The Amended Rainbow Complaint alleges breach of lease, breach of guaranty, breach of the implied covenant of good faith and fair dealing, fraud in the inducement, conspiracy to commit fraud, aiding and abetting fraud, violations of debtor creditor law and piercing the corporate veil (the “Rainbow Litigation”).
The Rainbow Litigation is in the pleading stage of litigation. In December 2020, the case transferred to the Commercial Division of the Supreme Court of the State of New York, County of New York (Index No.: 452625/2020). According to a stipulation between the parties, the Harvest Defendants must respond to the Amended Rainbow Complaint by April 5, 2021. No discovery has commenced. The Harvest Defendants intend to vigorously defend themselves and believe that the allegations against them lack merit. The Company is evaluating potential claims against the former stockholders of ICG pursuant to the ICG Merger Agreement, Kunkel, Dennedy and the other owners of Gerra Properties, some of whom are former ICG directors and shareholders.
Litigation Assessment
The Company has evaluated its claims and the foregoing matters to assess the likelihood of any unfavorable outcome and to estimate, if possible, the amount of potential loss as it relates to the litigation discussed above. Based on this assessment and estimate, which includes an understanding of the Company’s intention to vigorously prosecute its claims, the Company believes that any defenses of any of the counterparties lack merit, and the likelihood of any recoveries by any of the counterparties against the Company appears remote. This assessment and estimate is based on the information available to management as of the date of these financial statements and involves a significant amount of management judgment, including the inherent difficulty associated with assessing litigation matters in their early stages. As a result, the actual outcome or loss may differ materially from those envisioned by the current assessment and estimate. Our failure to successfully prosecute or settle these claims could have a material adverse effect on our financial condition, revenue and profitability and could cause the market value of our subordinate voting shares to decline.
F-45
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
| 21. | RELATED PARTY TRANSACTIONS |
Related Party Notes Receivable
Included in notes receivable are the following amounts due from related parties:
| December 31, 2020 |
December 31, 2019 |
|||||||
| Secured promissory notes dated February 2020(1) |
$ | 6,471 | $ | — | ||||
| Secured revolving notes dated December 2018 through January 2019(2) |
3,581 | 3,581 | ||||||
|
|
|
|
|
|||||
| Total due from related party (current portion notes receivable) |
$ | 10,052 | $ | 3,581 | ||||
|
|
|
|
|
|||||
| (1) | Secured promissory note dated February 2020 in the principal amount of $5.0 million with maturity date of 18 months after the date that Harvest of Ohio, LLC has received all three certificates of operation to commence medical marijuana dispensary operations in the Ohio; principal is due at maturity. Interest rate of 6% per annum, due at maturity. The secured note of $5.0 million is due from Harvest of Ohio LLC, an Ohio limited liability company owned 49% by Steven M. White, the Chief Executive Officer of the Company and an entity in which the Company has an investment interest. The Company accounts for the investment interest under the equity method. During the year ended December 31, 2020, interest income was $0.3 million. |
| (2) | Secured revolving notes dated December 2018 through January 2019 in the aggregate principal amount of $3.6 million which are due from AINA We Would LLC, the borrower, of which Harvest owns a 25% interest. The notes mature between December 2019 and February 2020 and the principal is due at maturity. The secured revolving notes which mature between December 2019 and February 2020 are currently in default. The Company is negotiating a settlement agreement with the debtor and, at this time, expects to receive the full principal balance. The secured revolving notes have interest rates of 8.25—8.5% per annum with interest payments due monthly. AINA We Would LLC can draw up to $30.0 million, with each advance subject to the approval of AINA We Would LLC and the Company in their sole discretion. During the years ended December 31, 2020 and 2019, interest income was $0.1 million and $0.3 million, respectively. |
Related Party Leases
Included in the Consolidated Balance Sheets are the following amounts recorded for leases with related parties:
| December 31, 2020 |
December 31, 2019 |
|||||||
| Right-of-use assets for operating leases, net |
$ | 5,621 | $ | 6,321 | ||||
| Operating lease liability, current portion |
(135 | ) | (428 | ) | ||||
| Operating lease liability, net of current portion |
(5,595 | ) | (5,533 | ) | ||||
AZRE2, LLC owns a building located at 300 East Cherry Street, Cottonwood, Arizona 86326, which it leases to Harvest to use as a cultivation facility. The lease commenced on August 1, 2019 for a 15 year term and rent payments were approximately $0.5 million and $0.2 million, respectively, for the years ended December 31, 2020 and 2019. The Company incurred rent expense of $0.6 million and $0.2 million, respectively, in relation to this lease for the years ended December 31, 2020 and 2019. Jason Vedadi, the former Chairman of the Board of Harvest, is the sole owner of AZRE2, LLC. $1.4 million is due to Karma Capital, LLC, an entity wholly owned by Mr. Vedadi, to pay back the loan given to purchase the Cottonwood property.
Karma Capital, LLC owns a building located at 2726-2734 E. Grant Road Tucson, Arizona 85716, which it leases to Harvest to use as a dispensary. The lease commenced on July 1, 2017 for a 15 year term and rent payments were approximately $0.1 million for both the years ended December 31, 2020 and 2019. The Company incurred rent expense of $0.2 million in relation to this lease for both the years ended December 31, 2020 and 2019. Mr. Vedadi, the former Chairman of the Board of Harvest, is the sole owner of Karma Capital, LLC. Karma Capital, LLC has received approximately $0.4 million in rental income since July 2017.
Earbuds, LLC owns a building located at 4370 Tonawanda Trail Beaver Creek, Ohio 45430, which it leases to Harvest to use as a dispensary. The lease commenced on April 1, 2020 for a 15 year term and rent payments were less than $0.1 million for the year ended December 31, 2020. There was also an additional fee paid of approximately $0.1 million provided to the landlord for previous costs incurred to purchase the building. The Company incurred
F-46
HARVEST HEALTH & RECREATION INC.
Notes to the Consolidated Financial Statements
(Amounts expressed in thousands of United States dollars unless otherwise stated)
rent expense of less than $0.1 million in relation to this lease for the year ended December 31, 2020. Each of Mr. Vedadi, the former Chairman of the Board of Harvest, Joseph Sai, Harvest’s Chief of Staff and Howard Hintz, Harvest’s former Director of Contracts, are partners of Earbuds, LLC. Each of the three partners of Earbuds, LLC are entitled to an equal distribution share of the accrued rental income. $0.4 million is due to SMRE LLC (an entity owned by Mr. Sai), Things Change LLC (an entity owned by Mr. Hintz) and TJV-168 LLC (an entity owned by Mr. Vedadi) to pay back the loan given to purchase the Beaver Creek, OH property. Each partner loaned $0.1 to Earbuds, LLC to acquire the property.
| 22. | Subsequent Events |
Sale Leaseback Transaction
On January 25, 2021, the Company sold an industrial cultivation property totaling approximately 292,000 square feet for $23.8 million. Concurrent with the sale, the Company leased the property back under a 20 year lease with two 5-year extension options. The lease includes a $10.8 million tenant improvement allowance to reimburse the Company for costs incurred to improve the property.
Related Party Note Receivable
In February 2021, the Company issued $3.0 million to Harvest of Ohio, LLC in exchange for a $3.0 million secured promissory note. The note has a maturity date that is 30 months after the date that Harvest of Ohio, LLC has received all three certificates of operation to commence medical marijuana dispensary operations in the State of Ohio; principal is due at maturity. The note has an interest rate of 17% per annum, due at maturity. Harvest of Ohio LLC, an Ohio limited liability company, is owned 49% by Steven M. White, the Chief Executive Officer of the Company and an entity in which the Company has an investment interest.
Falcon International, Inc. Litigation Settlement
On March 13, 2021, the Company settled the Falcon Lawsuit whereby the Company received 10% equity ownership in Falcon and each share received came with a 10-year warrant to acquire two common shares of Falcon at an exercise price of $1.91 per warrant. In exchange, the Company settled the $50.0 million of notes receivable, including accrued interest receivable, due from Falcon. An estimate of the financial effect of this settlement to the Company cannot be made as of the date of filing this annual report.
F-47
Exhibit 99.2
HARVEST HEALTH & RECREATION INC.
UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR SIX MONTHS ENDED JUNE 30, 2021
HARVEST HEALTH & RECREATION INC.
Table of Contents
| Page | ||||
| Financial Statements (Unaudited) |
3 | |||
| Condensed Consolidated Balance Sheets |
3 | |||
| Condensed Consolidated Statements of Operations |
4 | |||
| Condensed Consolidated Statements of Cash Flows |
5 | |||
| Condensed Consolidated Statements of Changes in Stockholders’ Equity |
7 | |||
| Notes to Unaudited Condensed Consolidated Financial Statements |
9 | |||
HARVEST HEALTH & RECREATION INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
| June 30, 2021 |
December 31, 2020 |
|||||||
| (In thousands, except share data) | ||||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 71,064 | $ | 78,055 | ||||
| Restricted cash |
3,000 | 4,542 | ||||||
| Accounts receivable, net of allowance of $222 and $824, respectively |
8,788 | 5,051 | ||||||
| Notes receivable, current portion |
9,593 | 21,556 | ||||||
| Related party notes receivable, current portion |
10,276 | 10,052 | ||||||
| Inventory, net |
44,608 | 36,862 | ||||||
| Other current assets |
8,125 | 5,280 | ||||||
|
|
|
|
|
|||||
| Total current assets |
155,454 | 161,398 | ||||||
| Notes receivable, net of current portion |
10,516 | 18,211 | ||||||
| Property, plant and equipment, net |
179,182 | 176,827 | ||||||
| Right-of-use assets for operating leases, net |
113,395 | 60,843 | ||||||
| Related party right-of-use assets for operating leases, net |
5,541 | 5,621 | ||||||
| Intangible assets, net |
272,083 | 272,118 | ||||||
| Corporate investments |
40,924 | 19,091 | ||||||
| Acquisition deposits |
50 | 50 | ||||||
| Goodwill |
115,541 | 116,041 | ||||||
| Assets held for sale |
3,689 | 6,585 | ||||||
| Other assets |
19,672 | 19,850 | ||||||
|
|
|
|
|
|||||
| TOTAL ASSETS |
$ | 916,047 | $ | 856,635 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
| LIABILITIES |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 7,988 | $ | 10,755 | ||||
| Other current liabilities |
30,434 | 28,896 | ||||||
| Contingent consideration, current portion |
10,398 | 17,985 | ||||||
| Income tax payable |
10,642 | 17,504 | ||||||
| Operating lease liability, current portion |
1,910 | 2,906 | ||||||
| Related party operating lease liability, current portion |
150 | 135 | ||||||
| Notes payable, current portion |
134,394 | 20,910 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
195,916 | 99,091 | ||||||
| Notes payable, net of current portion |
144,248 | 244,066 | ||||||
| Warrant liability |
3,438 | 20,908 | ||||||
| Operating lease liability, net of current portion |
112,731 | 58,637 | ||||||
| Related party operating lease liability, net of current portion |
5,518 | 5,595 | ||||||
| Deferred tax liability |
53,082 | 53,082 | ||||||
| Total liabilities associated with assets held for sale |
28 | 718 | ||||||
| Other long-term liabilities |
11 | 63 | ||||||
|
|
|
|
|
|||||
| TOTAL LIABILITIES |
514,972 | 482,160 | ||||||
| Commitments and contingencies (Note 16) |
||||||||
| STOCKHOLDERS’ EQUITY |
||||||||
| Subordinate Voting Shares (Shares Authorized, Issued and Outstanding at June 30, 2021: Unlimited, 255,991,500 and 255,991,500, respectively, at December 31, 2020: Unlimited, 220,913,258 and 220,913,258, respectively) |
— | — | ||||||
| Multiple Voting Shares (Shares Authorized, Issued and Outstanding at June 30, 2021: Unlimited, 1,561,678 and 1,561,678, respectively, at December 31, 2020: Unlimited, 1,828,422 and 1,828,422, respectively) |
— | — | ||||||
| Super Voting Shares (Shares Authorized, Issued and Outstanding at June 30, 2021: Unlimited, 2,000,000 and 2,000,000, respectively, at December 31, 2020: Unlimited, 2,000,000 and 2,000,000, respectively) |
— | — | ||||||
| Capital stock |
736,901 | 667,248 | ||||||
| Accumulated deficit |
(336,234 | ) | (293,607 | ) | ||||
|
|
|
|
|
|||||
| Stockholders’ equity attributed to Harvest Health & Recreation Inc. |
400,667 | 373,641 | ||||||
| Non-controlling interest |
408 | 834 | ||||||
|
|
|
|
|
|||||
| TOTAL STOCKHOLDERS’ EQUITY |
401,075 | 374,475 | ||||||
|
|
|
|
|
|||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ | 916,047 | $ | 856,635 | ||||
|
|
|
|
|
|||||
The accompanying notes to the Condensed Consolidated Financial Statements (unaudited) are an integral part of these statements.
3
HARVEST HEALTH & RECREATION INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| (In thousands, except share and per share data) | ||||||||||||||||
| Revenue, net of discounts |
$ | 102,463 | $ | 55,661 | $ | 191,289 | $ | 99,896 | ||||||||
| Cost of goods sold |
(50,201 | ) | (32,246 | ) | (91,109 | ) | (58,332 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
52,262 | 23,415 | 100,180 | 41,564 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Expenses |
||||||||||||||||
| General and administrative |
33,126 | 26,940 | 59,202 | 53,172 | ||||||||||||
| General and administrative, related party operating lease expense |
201 | 200 | 401 | 387 | ||||||||||||
| Sales and marketing |
1,224 | 1,248 | 2,122 | 2,524 | ||||||||||||
| Share-based compensation |
3,741 | 3,276 | 8,603 | 17,080 | ||||||||||||
| Depreciation and amortization |
2,641 | 725 | 5,170 | 2,395 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total expenses |
40,933 | 32,389 | 75,498 | 75,558 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income (loss) |
11,329 | (8,974 | ) | 24,682 | (33,994 | ) | ||||||||||
| Other (expense) income |
||||||||||||||||
| Gain (loss) on sale of assets |
(21 | ) | (2,783 | ) | 1,774 | (364 | ) | |||||||||
| Other income |
269 | 1,205 | 1,773 | 10,255 | ||||||||||||
| Fair value of liability adjustment |
(8,353 | ) | (1,497 | ) | (32,787 | ) | 5,448 | |||||||||
| Fair value of contingent consideration |
(4,500 | ) | — | (4,500 | ) | — | ||||||||||
| Foreign currency gain (loss) |
17 | 30 | 29 | (108 | ) | |||||||||||
| Interest expense (includes related party interest income of less than $0.1 million for the three months ended June 30, 2021 and 2020, respectively and $0.2 million and $0.1 million for the six months ended June 30, 2021 and 2020, respectively) |
(9,182 | ) | (9,169 | ) | (17,899 | ) | (13,719 | ) | ||||||||
| Contract asset impairment |
— | (2,420 | ) | — | (2,420 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Loss before taxes and non-controlling interest |
(10,441 | ) | (23,608 | ) | (26,928 | ) | (34,902 | ) | ||||||||
| Income taxes |
(6,834 | ) | (1,132 | ) | (13,315 | ) | (4,926 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss from continuing operations before non-controlling interest |
(17,275 | ) | (24,740 | ) | (40,243 | ) | (39,828 | ) | ||||||||
| Net income (loss) from discontinued operations, net of tax |
(1,954 | ) | (905 | ) | (1,954 | ) | (1,289 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss before non-controlling interest |
(19,229 | ) | (25,645 | ) | (42,197 | ) | (41,117 | ) | ||||||||
| Net income attributed to non-controlling interest |
(276 | ) | (1,929 | ) | (430 | ) | (1,841 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss attributed to Harvest Health & Recreation Inc. |
$ | (19,505 | ) | $ | (27,574 | ) | $ | (42,627 | ) | $ | (42,958 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss per share—basic and diluted |
$ | (0.04 | ) | $ | (0.07 | ) | $ | (0.10 | ) | $ | (0.12 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Attributable to Harvest Health and Recreation Inc. |
$ | (0.05 | ) | $ | (0.08 | ) | $ | (0.10 | ) | $ | (0.13 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Attributable to discontinued operations, net of tax |
$ | — | $ | — | $ | — | $ | — | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted-average shares outstanding-basic and diluted |
413,103,779 | 364,580,737 | 410,383,008 | 334,380,082 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The accompanying notes to the Condensed Consolidated Financial Statements (unaudited) are an integral part of these statements.
4
HARVEST HEALTH & RECREATION INC.
CONDENDSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
| Six Months Ended June 30, | ||||||||
| 2021 | 2020 | |||||||
| (In thousands) | ||||||||
| CASH FLOW FROM OPERATING ACTIVITIES |
||||||||
| Net loss |
$ | (42,197 | ) | $ | (41,117 | ) | ||
| Net loss from discontinued operations, net of tax |
1,954 | 1,289 | ||||||
| Adjustments to reconcile net loss to net cash from operating activities |
||||||||
| Depreciation and amortization |
7,051 | 4,257 | ||||||
| Amortization of right-of-use assets |
3,348 | 2,559 | ||||||
| Amortization of debt issuance costs |
1,755 | 1,997 | ||||||
| Amortization of debt discount |
754 | 2,585 | ||||||
| Amortization of warrant expense |
1,867 | 2,236 | ||||||
| Noncash gain on earnout |
— | (13,897 | ) | |||||
| Noncash gain on deconsolidation |
— | (6,244 | ) | |||||
| Noncash loss on derecognition of asset |
— | 4,141 | ||||||
| Gain on North Dakota divestment |
(573 | ) | — | |||||
| Gain on sale leaseback transaction |
(1,058 | ) | — | |||||
| Gain on legal settlements |
(1,089 | ) | — | |||||
| (Gain) loss on lease derecognition |
(351 | ) | 311 | |||||
| Change in fair value of financial liability |
32,787 | (5,448 | ) | |||||
| Fair value of contingent consideration |
4,500 | — | ||||||
| Gain on held for sale |
— | (2,150 | ) | |||||
| Change in deferred income tax |
— | (945 | ) | |||||
| Share-based compensation |
8,603 | 17,080 | ||||||
| Noncash transaction expenses |
544 | — | ||||||
| Provision for bad debts and credit losses |
115 | 2,420 | ||||||
| Changes in operating assets and liabilities: |
||||||||
| Accounts receivable |
(3,854 | ) | (3,205 | ) | ||||
| Inventory |
(8,271 | ) | 1,733 | |||||
| Other assets |
2,384 | (1,557 | ) | |||||
| Income taxes payable |
(6,862 | ) | 1,354 | |||||
| Accrued expenses and other liabilities |
(6,894 | ) | 12,738 | |||||
| Accounts payable |
(2,515 | ) | 3,535 | |||||
| Operating lease liabilities |
(1,818 | ) | (324 | ) | ||||
| Prepaid expenses and other current assets |
(2,393 | ) | (3,827 | ) | ||||
|
|
|
|
|
|||||
| NET CASH USED IN CONTINUING OPERATING ACTIVITIES |
(12,213 | ) | (20,479 | ) | ||||
|
|
|
|
|
|||||
| NET CASH USED IN DISCONTINUED OPERATING ACTIVITIES |
(1,954 | ) | (740 | ) | ||||
|
|
|
|
|
|||||
| NET CASH USED IN OPERATING ACTIVITIES |
(14,167 | ) | (21,219 | ) | ||||
|
|
|
|
|
|||||
| CASH FLOW FROM INVESTING ACTIVITIES |
||||||||
| Acquisition of businesses, net of cash acquired |
— | (14,397 | ) | |||||
| Sale leaseback transaction |
22,280 | — | ||||||
| Acquisitions/advances of intangibles |
(2,022 | ) | (1,180 | ) | ||||
| Divestment of California entities |
— | (2,358 | ) | |||||
| Prepayment of acquisition consideration |
(50 | ) | 4,697 | |||||
| Purchases of property, plant and equipment |
(27,199 | ) | (16,993 | ) | ||||
| Proceeds from divestments |
2,122 | — | ||||||
| Issuance of notes receivable |
(1,617 | ) | (1,159 | ) | ||||
| Payments received on notes receivable |
963 | 825 | ||||||
|
|
|
|
|
|||||
| NET CASH USED IN INVESTING ACTIVITIES |
(5,523 | ) | (30,565 | ) | ||||
|
|
|
|
|
|||||
| CASH FLOW FROM FINANCING ACTIVITIES |
||||||||
| Proceeds from issuance of equity |
— | 58,999 | ||||||
| Proceeds from exercise of warrants |
10,262 | — | ||||||
| Proceeds from issuance of notes payable |
5,525 | 40,773 | ||||||
| Repayment of notes payable |
(4,603 | ) | (6,538 | ) | ||||
| Proceeds from stock option exercises |
664 | — | ||||||
| Distributions from noncontrolling interests |
(604 | ) | — | |||||
| Payment of finance lease liabilities |
(87 | ) | (24 | ) | ||||
| Fees paid for debt financing activities |
— | (1,894 | ) | |||||
|
|
|
|
|
|||||
| NET CASH PROVIDED BY CONTINUING FINANCING ACTIVITIES |
11,157 | 91,316 | ||||||
|
|
|
|
|
|||||
| NET CASH USED IN DISCONTINUED FINANCING ACTIVITIES |
— | (549 | ) | |||||
|
|
|
|
|
|||||
| NET CASH PROVIDED BY FINANCING ACTIVITIES |
11,157 | 90,767 | ||||||
|
|
|
|
|
|||||
| NET INCREASE/(DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH |
(8,533 | ) | 38,983 | |||||
|
|
|
|
|
|||||
| CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
78,055 | 22,685 | ||||||
| RESTRICTED CASH, BEGINNING OF PERIOD |
4,542 | 8,000 | ||||||
|
|
|
|
|
|||||
| CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD |
82,597 | 30,685 | ||||||
|
|
|
|
|
|||||
| CASH AND CASH EQUIVALENTS, END OF PERIOD |
71,064 | 61,668 | ||||||
| RESTRICTED CASH, END OF PERIOD |
3,000 | 8,000 | ||||||
|
|
|
|
|
|||||
| CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, END OF PERIOD |
$ | 74,064 | $ | 69,668 | ||||
|
|
|
|
|
|||||
The accompanying notes to the Condensed Consolidated Financial Statements (unaudited) are an integral part of these statements.
5
HARVEST HEALTH & RECREATION INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
| Six Months Ended June 30, | ||||||||
| 2021 | 2020 | |||||||
| (In thousands) | ||||||||
| Supplemental disclosure with respect to cash flows |
||||||||
| Interest paid |
$ | 2,131 | $ | 13,352 | ||||
| Taxes paid |
20,218 | 4,833 | ||||||
| Supplemental disclosure of non-cash activities |
||||||||
| Shares issued for business acquisitions |
— | 59,627 | ||||||
| Notes receivable issued upon North Dakota divestment |
850 | — | ||||||
| Notes receivable (net book value) settlement in exchange for investment |
21,833 | — | ||||||
| Financing obtained in exchange for property, plant, and equipment |
5,996 | — | ||||||
| Right-of-use assets obtained in exchange of operating lease liabilities |
53,950 | 10,803 | ||||||
The accompanying notes to the Condensed Consolidated Financial Statements (unaudited) are an integral part of these statements.
6
HARVEST HEALTH & RECREATION INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(UNAUDITED)
| Number of Shares | $ Amount | |||||||||||||||||||||||||||||||
| (In thousands, except share data) |
Super Voting Shares |
Multiple Voting Shares |
Subordinate Voting Shares |
Capital Stock |
Accumulated Deficit |
Stockholders’ Equity attributed to Harvest |
Non- Controlling Interest |
TOTAL STOCKHOLDERS’ EQUITY |
||||||||||||||||||||||||
| BALANCE—March 31, 2021 |
2,000,000 | 1,636,065 | 245,336,531 | $ | 686,899 | $ | (316,729 | ) | $ | 370,170 | $ | 736 | $ | 370,906 | ||||||||||||||||||
| Shares issued |
— | 1,181 | 4,724 | — | — | — | — | — | ||||||||||||||||||||||||
| Warrants exercised for cash |
— | 26,000 | 271,742 | 3,420 | — | 3,420 | — | 3,420 | ||||||||||||||||||||||||
| Reclassification of warrant liability related to warrants exercised for cash |
— | — | — | 5,289 | — | 5,289 | — | 5,289 | ||||||||||||||||||||||||
| Reclassification of warrant liability to equity upon modification |
— | — | — | 36,888 | — | 36,888 | — | 36,888 | ||||||||||||||||||||||||
| Distributions |
— | — | — | — | — | — | (604 | ) | (604 | ) | ||||||||||||||||||||||
| Exercise of stock options |
— | — | 221,680 | 664 | — | 664 | — | 664 | ||||||||||||||||||||||||
| Conversions to subordinate voting shares |
— | (101,568 | ) | 10,156,823 | — | — | — | — | — | |||||||||||||||||||||||
| Share-based compensation |
— | — | — | 3,741 | — | 3,741 | — | 3,741 | ||||||||||||||||||||||||
| Net loss |
— | — | — | — | (19,505 | ) | (19,505 | ) | 276 | (19,229 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| BALANCE—June 30, 2021 |
2,000,000 | 1,561,678 | 255,991,500 | $ | 736,901 | $ | (336,234 | ) | $ | 400,667 | $ | 408 | $ | 401,075 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| BALANCE—March 31, 2020 |
2,000,000 | 2,501,993 | 109,770,577 | $ | 614,795 | $ | (249,361 | ) | $ | 365,434 | $ | 4,981 | $ | 370,415 | ||||||||||||||||||
| Shares issued |
— | 36,993 | 1,286,513 | 5,647 | — | 5,647 | — | 5,647 | ||||||||||||||||||||||||
| Conversions to subordinate voting shares |
— | (211,323 | ) | 21,132,382 | — | — | — | — | — | |||||||||||||||||||||||
| Equity method investment adjustment |
— | — | — | — | — | — | (125 | ) | (125 | ) | ||||||||||||||||||||||
| Share-based compensation |
— | — | — | 3,276 | — | 3,276 | — | 3,276 | ||||||||||||||||||||||||
| Net loss |
— | — | — | — | (27,574 | ) | (27,574 | ) | 1,929 | (25,645 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| BALANCE—June 30, 2020 |
2,000,000 | 2,327,663 | 132,189,472 | $ | 623,718 | $ | (276,935 | ) | $ | 346,783 | $ | 6,785 | $ | 353,568 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
7
| Number of Shares | $ Amount | |||||||||||||||||||||||||||||||
| (In thousands, except share data) |
Super Voting Shares |
Multiple Voting Shares |
Subordinate Voting Shares |
Capital Stock |
Accumulated Deficit |
Stockholders’ Equity attributed to Harvest |
Non- Controlling Interest |
TOTAL STOCKHOLDERS’ EQUITY |
||||||||||||||||||||||||
| BALANCE—December 31, 2020 |
2,000,000 | 1,828,422 | 220,913,258 | $ | 667,248 | $ | (293,607 | ) | $ | 373,641 | $ | 834 | $ | 374,475 | ||||||||||||||||||
| Shares issued |
— | 16,762 | 19,245 | — | — | — | — | — | ||||||||||||||||||||||||
| Capital contribution |
— | — | — | 382 | — | 382 | 230 | 612 | ||||||||||||||||||||||||
| Shares returned and cancelled |
— | (2,545 | ) | — | (1,000 | ) | — | (1,000 | ) | — | (1,000 | ) | ||||||||||||||||||||
| Warrants exercised for cash |
— | 41,000 | 2,641,164 | 10,262 | — | 10,262 | — | 10,262 | ||||||||||||||||||||||||
| Reclassification of warrant liability related to warrants exercised for cash |
— | — | — | 13,369 | — | 13,369 | — | 13,369 | ||||||||||||||||||||||||
| Reclassification of warrant liability to equity upon modification |
— | — | — | 36,888 | — | 36,888 | — | 36,888 | ||||||||||||||||||||||||
| Distributions |
— | — | — | — | — | — | (604 | ) | (604 | ) | ||||||||||||||||||||||
| Stock Option Exercises |
— | — | 221,680 | 664 | — | 664 | — | 664 | ||||||||||||||||||||||||
| Acquisition of NCI |
— | — | — | 485 | — | 485 | (485 | ) | — | |||||||||||||||||||||||
| Divestiture of North Dakota assets |
— | — | — | — | — | — | 3 | 3 | ||||||||||||||||||||||||
| Conversions to subordinate voting shares |
— | (321,961 | ) | 32,196,153 | — | — | — | — | — | |||||||||||||||||||||||
| Share-based compensation |
— | — | — | 8,603 | — | 8,603 | — | 8,603 | ||||||||||||||||||||||||
| Net loss |
— | — | — | — | (42,627 | ) | (42,627 | ) | 430 | (42,197 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| BALANCE—June 30, 2021 |
2,000,000 | 1,561,678 | 255,991,500 | $ | 736,901 | $ | (336,234 | ) | $ | 400,667 | $ | 408 | $ | 401,075 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| BALANCE—December 31, 2019 |
2,000,000 | 1,813,388 | 105,786,727 | $ | 481,182 | $ | (233,977 | ) | $ | 247,205 | $ | 3,681 | $ | 250,886 | ||||||||||||||||||
| Shares issued |
— | 455,432 | 1,286,513 | 64,646 | — | 64,646 | — | 64,646 | ||||||||||||||||||||||||
| Deconsolidation of Ohio entities |
— | — | — | — | — | — | 1,388 | 1,388 | ||||||||||||||||||||||||
| Shares issued in connection with acquisitions |
— | 307,169 | 283,550 | 59,785 | — | 59,785 | — | 59,785 | ||||||||||||||||||||||||
| Conversions to subordinate voting shares |
— | (248,326 | ) | 24,832,682 | — | — | — | — | — | |||||||||||||||||||||||
| Equity method investment adjustment |
— | — | — | — | — | — | (125 | ) | (125 | ) | ||||||||||||||||||||||
| Discount on notes payable |
— | — | — | 397 | — | 397 | — | 397 | ||||||||||||||||||||||||
| Conversion feature on note payable |
— | — | — | 628 | — | 628 | — | 628 | ||||||||||||||||||||||||
| Share-based compensation |
— | — | — | 17,080 | — | 17,080 | — | 17,080 | ||||||||||||||||||||||||
| Net loss |
— | — | — | — | (42,958 | ) | (42,958 | ) | 1,841 | (41,117 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| BALANCE—June 30, 2020 |
2,000,000 | 2,327,663 | 132,189,472 | $ | 623,718 | $ | (276,935 | ) | $ | 346,783 | $ | 6,785 | $ | 353,568 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
The accompanying notes to the Condensed Consolidated Financial Statements (unaudited) are an integral part of these statements.
8
| 1. | Business Description |
Harvest Health & Recreation Inc., a British Columbia corporation (the “Company” or “Harvest”), is a vertically integrated cannabis company that operates from “seed to sale.” The Company holds licenses or provides services to cannabis dispensaries in Arizona, California, Florida, Maryland, Nevada, and Pennsylvania, with provisional licenses in Massachusetts. In addition, the Company owns CO2 extraction, distillation, purification and manufacturing technology used to produce a line of cannabis topicals, vapes and gems featuring cannabinoids and a hemp-derived product line sold in Colorado. The Company also owns, manufactures and distributes a portfolio of cannabis consumer packaged goods brands, including ROLL ONE, MODERN FLOWER, EVOLAB, CHROMA, CO2LORS, ALCHEMY, AVENUE, LOVELI, and CBX SCIENCES, to third-party licensed retail cannabis stores across the United States as well as to select retail stores the Company owns or operates, in addition to providing support services and financing to a Utah-licensed medical cannabis cultivator (on July 14, 2021, the Company completed the divestiture of its Utah cultivation and processing operations).
The Company operates in one segment, the cultivation, processing and sale of cannabis. The Company grows cannabis in outdoor, indoor, and greenhouse facilities for sale in its retail locations and for wholesale. In addition, the Company converts cannabis biomass into formulated oil using a variety of proprietary extraction techniques. The Company uses some of this oil to manufacture products such as vaporizer cartridges and edibles. Harvest sells cannabis, oil, and manufactured products in Harvest dispensaries and to third parties for resale. In addition, the Company collects licensing fees from third parties associated with operations at certain cultivation, manufacturing or retail facilities.
Harvest conducts business through wholly-owned and majority-owned operating subsidiaries, operating agreements and other commercial arrangements established to conduct the different business areas of each business (each an “Operating Subsidiary” and together, “Operating Subsidiaries”). The Company’s principal operating locations and type of operation are listed below:
| State |
Nature of Operations |
Commencement Periods | ||
| Arizona - 15 locations |
Retail Dispensary |
September 2013 - September 2020 | ||
| California - 4 locations |
Retail Dispensary |
December 2018 - October 2019 | ||
| Florida - 10 locations |
Retail Dispensary |
February 2019 - June 2021 | ||
| Maryland - 3 locations |
Retail Dispensary |
September 2018 - December 2019 | ||
| Pennsylvania - 10 locations |
Retail Dispensary |
September 2018 - May 2021 | ||
| Arizona |
Greenhouse/Outdoor Grow/Processing Lab |
July 2015 - February 2020 | ||
| Colorado - 1 location |
Processing |
October 2020 | ||
| Florida |
Cultivation/Processing |
February 2019 - December 2019 | ||
| Maryland |
Cultivation/Processing |
September 2017 - July 2019 | ||
| Nevada |
Cultivation/Processing |
August 2020 | ||
| Pennsylvania |
Cultivation/Processing |
March 2020 | ||
| Utah(1) |
Indoor Grow |
October 2020 |
| (1) | On July 14, 2021, the Company divested the indoor grow location located in Ogden, Utah for an immaterial amount of cash. |
The Company is in various stages of expansion as it is growing its commercial footprint by focusing on acquiring and building additional retail, cultivation and processing locations for medical and adult use cannabis in its existing key markets.
Each Operating Subsidiary either holds the active and/or pending cannabis licenses associated with its activities, or has a commercial arrangement with the operating locations, and/or owns the real estate and primary fixed assets used in the cannabis businesses.
In certain states, cannabis licenses are typically divided into three categories: dispensary, cultivation, and processing. Dispensary licenses comprise the retail operations and allow a company to dispense cannabis to patients. Cultivation licenses allow a company to grow cannabis plants. Processing licenses allow for the processing of cannabis into other products (e.g., edibles, oil, etc.). Cultivation and processing licenses comprise the wholesale operations.
In other states, cannabis licenses are defined as vertically integrated, which allows the license holder the right to engage in dispensary, cultivation and processing activities.
The Company’s corporate headquarters is located at 1155 W. Rio Salado Parkway, Suite 201, Tempe, Arizona, 85281. The Company has one class of stock that is traded on the Canadian Stock Exchange (“CSE”) and on the OTCQX International tier of the OTC Markets in the U.S. (the “OTCQX”) under the symbols HARV and HRVSF, respectively. The stock price between the CSE and the OTCQX are identical after the U.S./Canadian currency exchange conversion.
9
| 2. | Significant Accounting Policies |
(a) Basis of Presentation
The accompanying Unaudited Condensed Consolidated Financial Statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, our condensed consolidated financial statements do not include all the information and footnotes required by GAAP for complete financial statements. Normal and recurring adjustments considered necessary for a fair statement of the results for the interim periods, in the opinion of the Company’s management, have been included. Operating results for the three months ended June 30, 2021, are not necessarily indicative of the results that may be expected for the year ending December 31, 2021. The accompanying condensed consolidated financial statements and related footnote disclosures should be read in conjunction with the consolidated financial statements and notes thereto included in our 2020 Annual Report on Form 10-K filed with the SEC on March 30, 2021.
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results may differ from the estimates and assumptions used.
(b) Basis of Measurement
These Unaudited Condensed Consolidated Financial Statements have been prepared on the going concern basis, under the historical cost convention, except for certain financial instruments that are measured at fair value as described herein.
(c) Functional Currency
These Unaudited Condensed Consolidated Financial Statements are presented in United States dollars, which is also the functional currency of the Company and its affiliates.
(d) Basis of Consolidation
These Unaudited Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q include the accounts of the Company, all wholly-owned and majority-owned subsidiaries in which the Company has a controlling voting interest and, when applicable, variable interest entities in which the Company has a controlling financial interest or is the primary beneficiary. Investments in affiliates where the Company does not exert a controlling financial interest are not consolidated.
Subsidiaries over which the Company has a controlling financial interest are fully consolidated from the date control commences until the date control ceases. All of the consolidated entities were under common control during the entirety of the periods for which their respective results of operations were included in the consolidated statements (i.e., from the date of their acquisition). All intercompany accounts and transactions have been eliminated on consolidation.
(e) Discontinued Operations
The Company followed Accounting Standard Codification (“ASC”) 360, Property, Plant, an Equipment, and ASC 205-20, Discontinued Operations, to report assets held for sale and discontinued operations.
The Company classifies assets and liabilities of a business or asset group as held for sale, and the results of its operations as income (loss) from discontinued operations, net, for all periods presented, when (i) we commit to a plan to divest a business or asset group, actively begin marketing it for sale, and when it is deemed probable of occurrence within the next twelve months, and (ii) when the business or asset group reflects a strategic shift that has, or will have, a major effect on the Company’s operations and its financial results. In measuring the assets and liabilities held for sale, the Company evaluates which businesses or asset groups are being marketed for sale.
See Note 4 for additional information.
(f) Revenue Recognition
The Company accounts for customer contracts in accordance with ASC 606, Revenue from Contracts with Customers (“ASC 606”), which includes the following five-step model:
| • | Identification of the contract, or contracts, with a customer. |
| • | Identification of the performance obligations in the contract. |
| • | Determination of the transaction price. |
| • | Allocation of the transaction price to the performance obligations in the contract. |
| • | Recognition of revenue when, or as, the Company satisfies a performance obligation. |
10
Through application of the standard, the Company recognizes revenue to depict the transfer of promised goods or services to the customer in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services.
Revenues consist primarily of wholesale and retail sales of cannabis, which are generally recognized at a point in time when control over the goods have been transferred to the customer and is recorded net of sales discounts. Payment is typically due upon transferring the goods to the customer or within a specified time period permitted under the Company’s credit policy. Sales discounts were not material during the three and six months ended June 30, 2021 and 2020, respectively.
The Company has agreements in place whereby third-parties provide services or license the right to operate certain aspects of cannabis facilities owned by the Company. Under the terms of these agreements, the service provider operates various aspects of the business including procurement, production, regulatory compliance, marketing and sales, subject to oversight by the Company. The Company pays the service provider a fee for its services or in the case of licenses, the licensee pays the Company a license fee. The Company recorded $0.3 million and $6.2 million on a gross basis for the three months ended June 30, 2021 and 2020, respectively. The Company recorded $0.6 million and $12.6 million on a gross basis for the six months ended June 30, 2021 and 2020, respectively. The determination that the Company was the principal under these agreements was made in accordance with ASC 606-10-55-36 through 55-40 and consists of the following analysis. The Company analyzed the agreements first to determine what the specified good or service is that is being provided. Secondly, whether the Company is in control of the goods prior to the goods being transferred to the customer. The specified goods consist of various cannabis products sold at either a retail location or wholesale. In order to determine whether the Company had control of the specified goods prior to transfer to the customer, the terms of the agreements to provide the goods to the customers were evaluated. Pursuant to the terms of the agreements, the Company is at all times the owner of the products which are the cannabis and cannabis concentrates. Further, the service provider would not be able to sell the products to the customer without the use the of the Company’s license which permits it to sell cannabis under state law.
The following represents disaggregated revenue information:
| (In thousands) |
Retail | Wholesale | Licensing and other |
Consolidated | ||||||||||||
| Revenue for the three months ended June 30, 2021 |
$ | 85,177 | $ | 13,948 | $ | 3,338 | $ | 102,463 | ||||||||
| Revenue for the three months ended June 30, 2020 |
$ | 42,250 | $ | 7,199 | $ | 6,212 | $ | 55,661 | ||||||||
| Revenue for the six months ended June 30, 2021 |
$ | 162,825 | $ | 23,241 | $ | 5,223 | $ | 191,289 | ||||||||
| Revenue for the six months ended June 30, 2020 |
$ | 72,262 | $ | 13,264 | $ | 14,370 | $ | 99,896 | ||||||||
Our customer loyalty program enables participants to earn points for qualifying purchases that can be redeemed for discounts or product in the future. We allocate the transaction price between the goods delivered and the future goods that will be delivered, on a relative standalone selling price basis, and defer the revenues allocated to the points, less expected expirations, until such points are redeemed. The timing of loyalty point redemptions can vary significantly, and the loyalty points do not expire. As of June 30, 2021, the amount of revenue deferred related to the earned points, net of redemptions, is $2.3 million. The deferral is reflected as a current liability in our condensed consolidated balance sheets because it is expected to be earned within the next 12 months.
| 3. | Recently Adopted and Issued Accounting Pronouncements |
We adopted the following standard during the six months ended June 30, 2021, which did not have a material impact on our financial statements or financial statement disclosures:
| Date Issued |
Standard |
Effective Date | ||
| December 2019 |
ASU 2019-12, Income Taxes (Topic 740) - Simplifying the Accounting for Income Taxes |
January 2021 |
The following standards were recently issued, and the Company is assessing the impact to the future consolidated financial statements:
| Date Issued |
Standard |
Effective Date | ||
| May 2021 | ASU 2021-04 Earnings Per Share (Topic 260), Debt - Modifications and Extinguishments (Subtopic 470-50), Compensation - Stock Compensation (Topic 718), and Derivatives and Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40) | January 2021 | ||
| August 2020 | ASU No. 2020-06: Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40) –Accounting for Convertible Instruments and contracts in an Entity’s Own Equity | January 2022 |
11
The Company reviewed all other recently issued accounting pronouncements and concluded that they were either not applicable or not expected to have a significant impact to the condensed consolidated financial statements.
| 4. | Discontinued Operations |
During the six months ended June 30, 2020, following the completion of the merger with Interurban Capital Group, LLC (formerly Interurban Capital Group, Inc.) (“ICG”), the Company sold ICG to a wholly owned subsidiary of Hightimes Holding Corp. (“Hightimes”) following the spinoff of certain assets. At the time of disposition, ICG’s primary assets consisted of rights to acquire eight “Have A Heart”-branded cannabis dispensaries in California (the “California HAH Dispensaries”). In addition, the Company agreed to sell Hightimes the equity of two additional entities controlled by Harvest that are seeking cannabis dispensary licenses in California (the “Harvest Dispensaries”). As a result, assets and liabilities allocable to these operations were classified as held for sale. In addition, revenue and expenses, gains and losses relating to the discontinuation of the California HAH Dispensaries operations were eliminated from profit or loss from the Company’s continuing operations for all periods presented.
The Company also entered into a plan to abandon certain product lines or lines of business to include CBD products or items of inventory, and the Company’s planned expansion in the state of Michigan. Any related assets and liabilities are classified as held for sale. In addition, the revenue, expenses, gains and losses related to the discontinuation of these activities were eliminated from profit or loss from the Company’s continuing operations for all periods presented.
Discontinued operations are presented separately from continuing operations in the Unaudited Condensed Consolidated Statements of Operations and the Unaudited Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2021 and June 30, 2020, respectively.
The following table is the Unaudited Condensed Consolidated Statements of Operations reflecting discontinued operations for the three months and six months ended June 30, 2020:
| (In thousands) |
Three Months Ended June 30, 2020 |
Six Months Ended June 30, 2020 |
||||||
| Revenue, net of discounts |
$ | 3,996 | $ | 4,778 | ||||
| Cost of goods sold |
(2,054 | ) | (2,711 | ) | ||||
|
|
|
|
|
|||||
| Gross profit |
1,942 | 2,067 | ||||||
|
|
|
|
|
|||||
| Expenses |
||||||||
| General and administrative |
1,278 | 1,603 | ||||||
| Sales and marketing |
24 | 46 | ||||||
| Depreciation and amortization |
1,039 | 1,057 | ||||||
|
|
|
|
|
|||||
| Total expenses |
2,341 | 2,706 | ||||||
|
|
|
|
|
|||||
| Operating income (loss) |
(399 | ) | (639 | ) | ||||
| Other (expense) income |
||||||||
| Gain on sale of assets |
2,574 | 2,574 | ||||||
| Interest expense |
(711 | ) | (717 | ) | ||||
|
|
|
|
|
|||||
| Loss before taxes and non-controlling interest |
1,464 | 1,218 | ||||||
| Income taxes |
(9 | ) | (147 | ) | ||||
|
|
|
|
|
|||||
| Loss from continuing operations before non-controlling interest |
1,455 | 1,071 | ||||||
| Net loss from discontinued operations, net of tax |
905 | 1,289 | ||||||
|
|
|
|
|
|||||
| Net loss attributed to Harvest Health & Recreation Inc. |
$ | 2,360 | $ | 2,360 | ||||
Discontinued operations for the three and six months ended June 30, 2021 was $1.9 million due to the abandoned expansion in Michigan.
12
The following table is a summary of the assets and liabilities of discontinued operations:
| (In thousands) |
June 30, 2021 | December 31, 2020 | ||||||
| ASSETS |
||||||||
| Inventory, net |
$ | 344 | $ | 93 | ||||
| Other current assets |
— | 33 | ||||||
| Property, plant and equipment, net |
3,110 | 1,747 | ||||||
| Right-of-use asset, net |
64 | 3,593 | ||||||
| Intangibles assets, net |
171 | 894 | ||||||
| Other assets |
— | 225 | ||||||
|
|
|
|
|
|||||
| Assets from discontinued operations |
$ | 3,689 | $ | 6,585 | ||||
|
|
|
|
|
|||||
| LIABILITIES |
||||||||
| Lease liability, net of current portion |
28 | 718 | ||||||
|
|
|
|
|
|||||
| Liabilities from discontinued operations |
$ | 28 | $ | 718 | ||||
|
|
|
|
|
|||||
| 5. | Inventory |
The Company’s inventory consisted of:
| (In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
| Raw materials |
$ | 17,384 | $ | 12,632 | ||||
| Work in progress |
6,165 | 5,634 | ||||||
| Finished goods |
22,228 | 19,718 | ||||||
|
|
|
|
|
|||||
| Total inventory |
45,777 | 37,984 | ||||||
| Reserve |
(1,169 | ) | (1,122 | ) | ||||
|
|
|
|
|
|||||
| Total inventory, net |
$ | 44,608 | $ | 36,862 | ||||
|
|
|
|
|
|||||
13
| 6. | Notes Receivable |
The Company’s notes receivable consisted of:
| (In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
| Secured promissory notes dated November 2020 in the principal amount of $12.0 million with a maturity date of November 9, 2025; monthly payments of $0.1 million, inclusive of principal and interest. Balloon payment of $8.4 million due at maturity. Interest rate of 7.5% per annum. |
$ | 11,493 | $ | 12,000 | ||||
| Secured promissory notes dated February 2020 through June 2021 in the principal amount of $15.1 million with maturity dates from August 2021 to February 2022; principal is due at maturity. Interest rates of 6—8% per annum, due at maturity. |
15,088 | 13,471 | ||||||
| Secured promissory notes, created from the CannaPharmacy acquisition, dated April and June of 2019 in the principal amount of $11.6 million with maturity dates in April and June of 2021; principal is due at maturity. Interest rate of 8% per annum, due quarterly. |
— | 456 | ||||||
| Secured convertible promissory note, due from Falcon International Corp. (‘‘Falcon’’) and subsidiaries, dated June 7, 2019 in the principal amount of up to $40.4 million with maturity date of June 6, 2022; principal is due at maturity. Interest rate of 4% per annum, due at maturity.(1) |
— | 25,525 | ||||||
| Unsecured convertible promissory notes, due from Falcon and its subsidiaries, dated October 2018 through February 2019 in the principal amount of $24.5 million with maturity dates of August to November 2019; principal is due at maturity. Interest rate of 8% per annum, due at maturity.(1) |
— | 24,499 | ||||||
| Secured revolving notes dated December 2018 through January 2019 in the principal amount of up to $30.0 million with maturity dates of December 2019 to February 2020; principal is due at maturity. Interest rates of 8.25—8.5% per annum with interest payments due monthly.(2) |
3,581 | 3,581 | ||||||
| Secured promissory notes dated February 2021 in the principal of up to $0.9 million with a maturity date of February 19, 2022; principal is due at maturity. Interest rate of 10.0% per annum with interest payments due monthly. |
850 | — | ||||||
|
|
|
|
|
|||||
| Gross notes receivable |
31,012 | 79,532 | ||||||
|
|
|
|
|
|||||
| Less: provision for impairment of notes receivable |
(627 | ) | (29,713 | ) | ||||
|
|
|
|
|
|||||
| Total notes receivable, net of allowance |
30,385 | 49,819 | ||||||
|
|
|
|
|
|||||
| Less: current portion of notes receivable |
(19,869 | ) | (31,608 | ) | ||||
|
|
|
|
|
|||||
| Notes receivable, long-term portion |
$ | 10,516 | $ | 18,211 | ||||
|
|
|
|
|
|||||
| (1) | These notes were settled as part of the Falcon Lawsuit settlement. $29.1 million of the provision for impairment of notes receivable related to these notes was written off in relation to this settlement. See Note 10 for additional information. |
| (2) | These notes are currently in default. The Company negotiated a settlement agreement with the debtor and, at this time, expects to receive the full principal balance during fiscal year 2021. The Company’s provision for expected credit losses as of June 30, 2021 includes $0.3 million related to these notes. |
Stated maturities of the notes receivable are as follows:
| (In thousands) |
Expected Principal Payments | |||
| 2021 (6 months) |
$ | 10,470 | ||
| 2022 |
9,918 | |||
| 2023 |
728 | |||
| 2024 |
784 | |||
| 2025 |
9,112 | |||
|
|
|
|||
| $ | 31,012 | |||
|
|
|
|||
| 7. | Leases |
The Company primarily leases space for corporate offices, retail, cultivation and manufacturing under non-cancellable operating leases with initial terms typically ranging from 1 to 28 years. The Company had one finance lease at June 30, 2021.
14
On January 11, 2021, the Company purchased a cultivation property located in Reading, Pennsylvania. The property consists of approximately 1.36 acres of land and close to 46,800 square feet of combined office and cultivation space. The purchase price of the property was $5.2 million and was considered a finance lease prior to the building purchase.
On January 20, 2021, the Company sold an industrial property totaling approximately 292,000 square feet for $23.8 million. Concurrent with the sale, Harvest entered into a triple net lease with Innovative Industrial Properties, Inc. (“IIP”) to lease back the property. The lease is for a term of 20 years with an extension option. At commencement, the Company was not reasonably certain to exercise the extension option. Harvest plans to continue to operate the property as a licensed cultivation and processing facility and expects to recover up to approximately $10.8 million in tenant improvements from IIP. The total proceeds for the transaction are expected to be approximately $34.6 million. The Company determined control of the assets transferred to IIP, the sale price represented the fair value of the underlying assets sold, and the Company does not have continuing involvement with the property sold other than a normal leaseback. The Company received net proceeds of $22.3 million from the sale, after deducting a security deposit of $1.2 million, other transactions costs of $0.3 million, and incurred a gain of $1.1 million. In June 2021, we amended our lease, increasing the tenant improvement allowance under the lease by $7.1 million to a total of approximately $17.9 million, which also resulted in a corresponding adjustment to the base rent for the lease at the property.
The following table presents lease assets and liabilities within the Condensed Consolidated Balance Sheets:
| June 30, 2021 | December 31, 2020 | |||||||
| Lease and Classification |
(In thousands) | |||||||
| Operating Leases: |
||||||||
| Right-of-use asset, net |
$ | 118,935 | $ | 66,464 | ||||
| Lease liability, current portion |
$ | 2,060 | $ | 3,041 | ||||
| Lease liability, net of current portion |
$ | 118,249 | $ | 64,232 | ||||
| Finance Leases: |
||||||||
| Property, plant and equipment, net(1) |
$ | 405 | $ | 5,523 | ||||
| Other current liabilities |
$ | 92 | $ | 5,504 | ||||
| (1) | Finance lease assets are recorded net of accumulated amortization of less than $0.1 million as of June 30, 2021 and December 31, 2020, respectively. |
The Company recognized the following amounts within the Condensed Consolidated Statements of Operations:
| Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Operating lease expense |
$ | 5,270 | $ | 5,553 | $ | 9,758 | $ | 8,352 | ||||||||
| Interest on lease liabilities |
$ | 2 | $ | 384 | $ | 6 | $ | 387 | ||||||||
| Expenses related to short-term leases |
$ | 19 | $ | 487 | $ | 228 | $ | 950 | ||||||||
| Expenses related to variable payments |
$ | 498 | $ | 266 | $ | 688 | $ | 507 | ||||||||
The Company’s sublease income is immaterial.
Other information:
| Six Months Ended June 30, | ||||||||
| 2021 | 2020 | |||||||
| (In thousands) | ||||||||
| Cash paid for amounts included in the measurement of lease liabilities: |
||||||||
| Operating cash flows from operating leases |
$ | 7,831 | $ | 2,556 | ||||
| Operating cash flows from finance leases |
$ | 6 | $ | 387 | ||||
| Financing cash flows from finance leases |
$ | 87 | $ | 24 | ||||
The Company’s lease terms and discount rates were as follows:
| June 30, 2021 | June 30, 2020 | |||||||
| Weighted average remaining term (in years): |
||||||||
| Operating |
14.5 | 3.6 | ||||||
| Finance |
34.5 | 9.9 | ||||||
| Weighted average discount rate: |
||||||||
| Operating |
12.43 | % | 10.00 | % | ||||
| Finance |
10.00 | % | 10.03 | % | ||||
15
| 8. | Divestitures |
In February 2020, the Company divested of non-operating retail and cultivation entities, primarily consisting of two entities that hold cannabis licenses and various real estate and equipment. In accordance with ASC 810-10-40, Derecognition, control ceased, and the Company deconsolidated its interest in the entities. A related party to the Company holds an interest of 49% which it recognized as an equity method investment due to the related party’s significant influence. The carrying value of the assets was derecognized along with the corresponding recognition of the fair value of the equity method investment resulting in a gain of $3.2 million. In conjunction with the assets being deconsolidated, the Company issued a $12.0 million note receivable to the entities in exchange for the real property and other plant and equipment deconsolidated at the time. This resulted in an additional $8.7 million gain.
| 9. | Intangible Assets and Goodwill |
Intangible assets, including goodwill, as of December 31, 2020 and June 30, 2021 consisted of the following:
| Gross carrying amount (in thousands) |
Weighted average useful lives (years) |
December 31, 2020 |
Additions | Dispositions/ Adjustments |
June 30, 2021 |
|||||||||||||||
| Definite life intangible assets: |
||||||||||||||||||||
| Patient relationships |
2.0 | $ | 820 | $ | — | $ | — | $ | 820 | |||||||||||
| Technology |
9.9 | 18,058 | — | — | 18,058 | |||||||||||||||
| Software |
5.0 | 241 | 320 | (145 | ) | 416 | ||||||||||||||
| Other |
3.0 | 410 | 730 | (241 | ) | 899 | ||||||||||||||
| Indefinite life intangible assets: |
||||||||||||||||||||
| Licenses and permits |
253,866 | 519 | (151 | ) | 254,234 | |||||||||||||||
| Internally developed |
1,113 | 694 | (643 | ) | 1,164 | |||||||||||||||
| Trade names |
2,400 | — | — | 2,400 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total intangible assets |
276,908 | 2,263 | (1,180 | ) | 277,991 | |||||||||||||||
| Goodwill |
116,041 | — | (500 | ) | 115,541 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total gross carrying amount |
$ | 392,949 | $ | 2,263 | $ | (1,680 | ) | $ | 393,532 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Accumulated amortization (in thousands) |
December 31, |
Amortization | Dispositions/ Adjustments |
June 30, 2021 |
||||||||||||||||
| Definite life intangible assets: |
||||||||||||||||||||
| Patient relationships |
$ | 820 | $ | — | $ | — | $ | 820 | ||||||||||||
| Technology |
3,913 | 945 | — | 4,858 | ||||||||||||||||
| Software |
57 | 19 | (30 | ) | 46 | |||||||||||||||
| Other |
— | 184 | — | 184 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total accumulated amortization |
4,790 | 1,148 | (30 | ) | 5,908 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total intangible assets, net and goodwill |
$ | 388,159 | $ | 1,115 | $ | (1,650 | ) | $ | 387,624 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
Intangible assets with definite lives are amortized over their estimated useful lives. The Company recorded amortization expense of $0.7 million and $0.5 million included in depreciation and amortization, in the Condensed Consolidated Statements of Operation, for the three months ended June 30, 2021 and 2020, respectively. The Company recorded amortization expense of $1.1 million and $1.0 million included in depreciation and amortization, in the Condensed Consolidated Statements of Operations, for the six months ended June 30, 2021 and 2020, respectively. Amortization periods for assets with definite lives are based on management’s estimates at the date of acquisition.
16
Based solely on the amortizable intangible assets recorded at June 30, 2021, estimated amortization expense for the remainder of fiscal 2020 through fiscal 2025 and thereafter is as follows:
| (In thousands) |
Estimated Amortization Expense |
|||
| 2021 (6 months) |
$ | 1,523 | ||
| 2022 |
2,108 | |||
| 2023 |
2,008 | |||
| 2024 |
1,787 | |||
| 2025 |
1,770 | |||
| Thereafter |
5,089 | |||
|
|
|
|||
| Total amortization expense |
$ | 14,285 | ||
|
|
|
|||
Actual amortization expense to be reported in future periods could differ from these estimates as a result of new intangible asset acquisitions, changes in useful lives, impairment charges or other relevant factors or changes.
| 10. | Corporate Investments |
The carrying values of the Company’s investments are as follows:
| (In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
| Investment in Hightimes |
$ | 19,091 | $ | 19,091 | ||||
| Investment in Falcon |
21,833 | — | ||||||
|
|
|
|
|
|||||
| Corporate investments |
$ | 40,924 | $ | 19,091 | ||||
|
|
|
|
|
|||||
The Company is not able to readily determine the fair value of either of the Company’s equity investments listed in the table above. The investments are therefore accounted for under the measurement alternative whereby the investments are held at cost and adjusted for impairments and observable price changes, if any.
On March 13, 2021, the Company settled a lawsuit with Falcon International, Inc. (‘‘Falcon’’) whereby the Company received 10% equity ownership in Falcon and each share received came with a 10-year warrant to acquire two common shares of Falcon at an exercise price of $1.91 per warrant. In exchange, the Company settled the $50.0 million of notes receivable, including accrued interest receivable, due from Falcon. Based on the net book value of the notes receivable settled, the Company estimated the fair value of the equity and warrants received to be $21.8 million at settlement.
On June 22, 2020, the Company sold a wholly owned subsidiary to a subsidiary of Hightimes following the spinoff of certain assets. Consideration received by the Company included 600,000 of Series A Preferred Stock. The Series A Preferred Stock has a stated or liquidation value of $100 per share. The Company may convert all or a portion of the Series A Preferred Stock into shares of Hightimes Class A voting Common Stock at a conversion price per share of $11, subject to adjustment to $1 per share, based on the 11-for-one forward stock split of the Hightimes Common Stock to be consummated upon completion of Hightimes’ Regulation A+ initial public offering; provided, that in no event shall the number of shares of Hightimes Common Stock issuable upon full conversion of the Series A Preferred Stock, exceed 19% of the issued and outstanding shares of Hightimes Common Stock, after giving effect to such optional conversion. Based on the assets transferred, the Company estimated the fair value of the shares of Series A Preferred Stock received to be $19.1 million when the sale closed.
No impairments or observable price changes were identified during the six months ended June 30, 2021.
17
| 11. | Other Current Liabilities |
The Company’s other current liabilities consisted of:
| (In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
| Accrued inventory purchases |
$ | 7,671 | $ | 7,886 | ||||
| Accrued expenses |
7,724 | 5,607 | ||||||
| Accrued payroll and benefits |
5,146 | 4,353 | ||||||
| Accrued capital expenditures |
2,906 | 3,133 | ||||||
| Finance lease liabilities(1) |
92 | 5,504 | ||||||
| Deferred revenue |
2,285 | — | ||||||
| Other |
4,610 | 2,413 | ||||||
|
|
|
|
|
|||||
| Total other current liabilities |
$ | 30,434 | $ | 28,896 | ||||
|
|
|
|
|
|||||
| (1) | See Note 7 for additional information. |
18
| 12. | Notes Payable |
The Company’s notes payable consisted of:
| (In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
| Secured promissory note dated March 2020, in the principal amount of $10.0 million with a maturity of March 2022. Monthly interest payments of 9% per annum. Principal balance due at maturity.(1) |
$ | 10,000 | $ | 10,000 | ||||
| Unsecured promissory note dated February 2020, in the principal amount of $6.7 million with a maturity of February 2023. Monthly interest payments at 4% per annum. Annual payments of $2.2 million, inclusive of interest at 4%, due beginning February 2021 with remaining principal due at maturity. |
4,699 | 6,650 | ||||||
| Secured promissory notes dated December 2019, in the principal amount of $93.4 million with a maturity of December 2022. Semi-annual interest payments at 15% per annum. Principal balance due at maturity.(2) |
93,390 | 93,390 | ||||||
| Secured promissory notes dated December 2019, in the principal amount of $42.4 million with a maturity of December 2022. Semi-annual interest payments at 9.25% per annum. Principal balance due at maturity.(3) |
42,404 | 42,404 | ||||||
| Secured convertible promissory note dated December 2019, in the principal amount of $10.0 million with a maturity of December 2021. Semi-annual interest payments at 9% per annum. Principal balance due at maturity.(4) |
10,000 | 10,000 | ||||||
| Secured convertible promissory note dated April 2021, in the principal amount of $5.0 million with a maturity of April 2023. Semi-annual interest payments at 9% per annum. Principal balance due at maturity. |
5,000 | — | ||||||
| Secured promissory notes dated October 2019, in the principal amount of $6.5 million with a maturity of October 2021. Monthly interest payments at 8.95% per annum. Principal balance due at maturity. |
6,500 | 6,500 | ||||||
| Secured promissory notes dated September and October 2019, in the principal amount of $2.6 million with maturities of October 2024. Monthly interest payments at 5.5% and 8.75% per annum. Principal balance due at maturity.(5) |
2,456 | 2,505 | ||||||
| Secured promissory note dated June 2019, in the principal amount of $4.0 million with a maturity of June 2024. Interest at LIBOR plus 2.5% per annum, payable monthly. Principal balance due based on 25-year amortization schedule with balloon payment at maturity.(6) |
3,916 | 4,000 | ||||||
| Unsecured convertible debentures dated May 2019, in the principal amount of $100.0 million with a maturity of May 2022. Semi-annual interest payments at 7% per annum. Principal balance due at maturity.(7) |
100,000 | 100,000 | ||||||
| Other unsecured promissory notes |
3,661 | 4,039 | ||||||
| Other secured promissory notes |
8,026 | 1,275 | ||||||
|
|
|
|
|
|||||
| Total notes payable |
290,052 | 280,763 | ||||||
| Less: unamortized debt discounts and issuance costs |
(11,410 | ) | (15,787 | ) | ||||
|
|
|
|
|
|||||
| Net amount |
278,642 | 264,976 | ||||||
| Less: current portion of notes payable |
(134,394 | ) | (20,910 | ) | ||||
|
|
|
|
|
|||||
| Notes payable, net of current portion |
$ | 144,248 | $ | 244,066 | ||||
|
|
|
|
|
|||||
| (1) | Carrying value includes debt discount of $0.7 million. |
| (2) | Carrying value includes debt issuance costs of $2.3 million. |
| (3) | Carrying value includes debt issuance costs of $1.2 million and warrants of $3.1 million. |
| (4) | Carrying value includes debt discount of $0.2 million. |
| (5) | Carrying value includes debt issuance costs of $0.1 million. |
| (6) | Carrying value includes debt issuance costs of less than $0.1 million. |
| (7) | Carrying value includes debt issuance costs of $1.4 million and warrants of $2.4 million. |
19
Stated maturities of debt obligations and expected interest payments are as follows:
| (In thousands) |
Expected Principal Payments | Expected Interest Payments | ||||||
| 2021 (6 months) |
$ | 19,360 | $ | 14,470 | ||||
| 2022 |
254,324 | 21,864 | ||||||
| 2023 |
10,229 | 660 | ||||||
| 2024 |
5,611 | 270 | ||||||
| 2025 and thereafter |
528 | 334 | ||||||
|
|
|
|
|
|||||
| $ | 290,052 | $ | 37,598 | |||||
|
|
|
|
|
|||||
| 13. | Share-based Compensation |
Stock options
During 2018, the Compensation Committee of the Company’s Board of Directors approved a share-based compensation plan. The purpose of the plan is to promote the interests of the Company and its stockholders by aiding the Company in attracting and retaining employees, officers, consultants, advisors and non-employee directors capable of assuring the future success of the Company. The stock options granted are non-qualified and generally vest in 25% increments over a four-year period and expire 10 years from the grant date.
The following table summarizes stock option activity during the period:
| Number of Stock Options |
Weighted- Average Exercise Price |
Aggregate Intrinsic Value |
||||||||||
| Balance as of December 31, 2020 |
14,380,875 | 5.02 | ||||||||||
| Forfeited/Cancelled |
(2,574,070 | ) | 6.53 | |||||||||
| Exercised |
(221,680 | ) | 2.52 | |||||||||
| Granted |
675,500 | 3.85 | ||||||||||
|
|
|
|
|
|
|
|||||||
| Balance as of June 30, 2021 |
12,260,625 | $ | 4.69 | $ | 10,174,894 | |||||||
|
|
|
|
|
|
|
|||||||
The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the Company’s closing stock price on June 30, 2021, and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their in-the-money options on June 30, 2021. This amount will change in future periods based on the fair market value of the Company’s stock and the number of options outstanding.
The total intrinsic value of stock options exercised during the six months ended June 30, 2021 was $0.4 million. Cash received from stock option exercises was $0.7 million during the six months ended June 30, 2021.
The following table summarizes the Subordinate Voting Shares stock options that remain outstanding as of June 30, 2021:
| Security Issuable |
Expiration Date | Number of Stock Options | Exercise Price | Stock Options Exercisable | ||||||||
| Subordinate Voting Shares |
November 2028 - February 2031 |
12,260,625 | $1.09 - $8.75 | 4,866,313 | ||||||||
The following table summarizes the Subordinate Voting Shares stock options that remain outstanding as of December 31, 2020:
| Security Issuable |
Expiration Date | Number of Stock Options | Exercise Price | Stock Options Exercisable | ||||||||
| Subordinate Voting Shares |
November 2028 - December 2030 |
14,380,875 | $1.09 - $8.75 | 2,326,000 | ||||||||
During the three months ended June 30, 2021 and 2020, the Company recorded $3.7 million and $3.3 million of share-based compensation expense for stock options granted and vested during the period, respectively. During the six months ended June 30, 2021 and 2020, the Company recorded $8.5 million and $17.1 million of share-based compensation expense for stock options granted and vested during the period, respectively.
20
The fair value of the stock options granted was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions at the time of grant:
| 2021 | 2020 | |||
| Risk-Free Annual Interest Rate |
1.09% -2.25% | 2.00% -2.25% | ||
| Expected Annual Dividend Yield |
0% | 0% | ||
| Expected Stock Price Volatility |
99% - 197% | 83% - 99% | ||
| Expected Life of Stock Options |
6.25 Years | 6.25 Years |
Volatility was estimated by using the average historical volatility of comparable companies from a representative peer group of publicly traded cannabis companies. The expected life represents the period of time that the options issued are expected to be outstanding. The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of issuance, using rates with a term approximately equal to the expected life of the options.
During the three months ended June 30, 2021 and 2020, the weighted-average fair value of stock options granted was $2.74 and $2.16 per option, respectively. During the six months ended June 30, 2021 and 2020, the weighted-average fair value of stock options granted was $3.16 and $2.16 per option, respectively. As of June 30, 2021 and 2020, stock options outstanding had a weighted-average remaining contractual life of 8.2 and 8.9 years, respectively. At June 30, 2021, the total unrecognized compensation cost related to the non-vested awards granted and expected to vest was $14.1 million. This cost is expected to be recognized over a weighted-average period of 2.0 years.
Restricted stock units
On December 31, 2020, the Company granted 208,348 restricted stock units. These restricted stock units vest in 2021. On April 6, 2020, the Company granted 98,765 restricted stock units. These restricted stock units vest throughout 2020 and 2021. The following table summarizes the status of the restricted stock units:
| Number of Restricted Stock Units |
Weighted- Average Grant Price |
|||||||
| Balance as of December 31, 2020 |
241,273 | $ | 2.01 | |||||
| Vested |
(136,952 | ) | 1.83 | |||||
|
|
|
|
|
|||||
| Balance as of June 30, 2021 |
104,321 | $ | 2.24 | |||||
|
|
|
|
|
|||||
During the six months ended June 30, 2021, the Company recorded $0.1 million of share-based compensation expense for restricted stock units granted and vested during the period, respectively. No share-based compensation expense for restricted stock was recorded during the three months ended June 30, 2020.
| 14. | Stockholders’ Equity |
Description of the company’s securities
The Company is authorized to issue an unlimited number of Subordinate Voting Shares (“SVS” or “Subordinate Voting Shares”), Multiple Voting Shares (“MVS” or “Multiple Voting Shares”) and Super Voting Shares, all with no par value. Each Multiple Voting Share converts into 100 Subordinate Voting Shares and each Super Voting Share converts into one Subordinate Voting Share. Holders of SVS are entitled to one vote in respect of each SVS held at stockholder meetings of the Company. Holders of MVS are entitled to 100 votes in respect of each MVS held at stockholder meetings of the Company. Holders of Super Voting Shares are entitled to 200 votes in respect of each Super Voting Share held at stockholder meetings of the Company.
Warrants
During the six months ended June 30, 2021, the Company issued 307,856 stock warrants to purchase the Company’s SVS. These warrants were issued upon exercise of compensation warrants held by underwriters of the bought deal completed by the Company on October 28, 2020. The company did not record any share-based compensation expense for stock warrants outstanding during the period. Prior to June 30, 2021, all of the Company’s outstanding stock warrants qualified for liability classification in accordance with ASC 815, Derivatives and Hedging. On June 30, 2021, the Company amended the terms of the 17,154,416 SVS warrants issued and outstanding to reflect the exercise price of such warrants in U.S. dollars. Following the conversion of the exercise price to U.S. dollars, the warrants were reclassified as equity. The Company recognized a $0.9 million change in fair value of the warrant liability upon modification and reclassified $36.9 million of the warrant liability to equity. One holder remains that did not convert, and the Company will continue to treat the warrant activity associated with that holder as liability classification.
21
A summary of the status of the stock warrants outstanding, on an as-converted basis for SVS, is as follows:
| Number of Stock Warrants |
Weighted- Average Exercise Price |
|||||||
| Balance as of December 31, 2020 |
24,407,114 | $ | 4.11 | |||||
| Issued |
307,856 | $ | 2.40 | |||||
| Exercised |
(6,125,454 | ) | $ | 1.52 | ||||
|
|
|
|
|
|||||
| Balance as of June 30, 2021 |
18,589,516 | $ | 4.79 | |||||
|
|
|
|
|
|||||
The following table summarizes the stock warrants that remain outstanding as of June 30, 2021:
| Security Issuable |
Expiration Date | Number of Stock Warrants | Exercise Price | Stock Warrants Exercisable | ||||||||||||
| Subordinate Voting Shares |
May 2022 - Dec 2025 | 17,154,516 | $2.46 -$14.66 | 17,154,516 | ||||||||||||
| Multiple Voting Shares |
April 1, 2023 | 14,350 | 106.17 | 14,350 | ||||||||||||
The following table summarizes the stock warrants that remain outstanding as of December 31, 2020:
| Security Issuable |
Expiration Date | Number of Stock Warrants | Exercise Price | Stock Warrants Exercisable | ||||||||
| Subordinate Voting Shares |
May 2022 -April 2023 | 18,872,114 | $2.40 -$14.27 | 18,872,114 | ||||||||
| Multiple Voting Shares |
April 2021 - April 2023 | 55,350 | 103.36 | 55,350 | ||||||||
The fair value of the stock warrants granted was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions at the time of issuance:
| 2021 | 2020 | |||
| Risk-Free Annual Interest Rate |
0.11% -0.16% | 2.15% | ||
| Expected Annual Dividend Yield |
0% | 0% | ||
| Expected Stock Price Volatility |
95% | 70% - 99% | ||
| Expected Term |
2.2 - 2.3 Years | 1.0 - 5.0 years |
Expected volatility was estimated by using the Company’s historical share price volatility for a period similar to the expected life of the warrants. The expected term represents the period of time that the stock warrants issued are expected to be outstanding. The risk-free interest rate, using the expected life of the warrants, is based on the U.S. Treasury yield curve in effect at the time of issuance.
During the three months ended June 30, 2021, there were no stock warrants granted. During the six months ended June 30, 2021, the fair value of the stock warrants granted was $2.35 and $1.50 per warrant, respectively. As of June 30, 2021 and 2020, stock warrants outstanding have a weighted-average remaining contractual life of 0.8 and 2.2 years, respectively.
Warrants exercised for cash
During the three months ended June 30, 2021, the Company issued 26,000 MVS and 271,742 SVS as a result of warrant exercises and received cash proceeds of approximately $3.4 million. During the six months ended June 30, 2021, the Company issued 41,000 MVS and 2,641,164 SVS as a result of warrant exercises (including 615,710 SVS issued in relation to compensation warrants exercised) and received cash proceeds of approximately $10.3 million.
Shares held in escrow
As of June 30, 2021, the Company has 2,000,000 SVS held in escrow to be released on the achievement of certain milestones. The conditions for release were not met as of June 30, 2021. The shares are non-employee compensation for raising equity.
22
The following presents the total outstanding SVS if converted as of June 30, 2021:
| Share Class |
Number of Shares at June 30, 2021 |
Conversion Factor |
Total Subordinated Voting Shares if Converted |
|||||||||
| Super Voting Shares |
2,000,000 | 1 | 2,000,000 | |||||||||
|
|
|
|||||||||||
| Multiple Voting Shares |
1,561,678 | 100 | 156,167,800 | |||||||||
|
|
|
|||||||||||
| Subordinate Voting Shares |
255,991,500 | 1 | 255,991,500 | |||||||||
|
|
|
|||||||||||
| Total |
414,159,300 | |||||||||||
|
|
|
|||||||||||
| 15. | Net Loss Per Share |
Calculation of net loss per common share attributable to Harvest Health & Recreation Inc. is as follows:
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| (In thousands, except share and per share data) |
2021 | 2020 | 2021 | 2020 | ||||||||||||
| Net loss attributable to Harvest Health & Recreation Inc. |
$ | (19,505 | ) | $ | (27,574 | ) | $ | (42,627 | ) | $ | (42,958 | ) | ||||
| Net loss attributable to discontinued operations, net of tax |
$ | (1,954 | ) | $ | (905 | ) | $ | (1,954 | ) | $ | (1,289 | ) | ||||
| Basic weighted-average number of shares outstanding |
413,103,779 | 364,580,737 | 410,383,008 | 334,380,082 | ||||||||||||
| Net loss per share attributable to Harvest Health & Recreation Inc. - basic and diluted |
$ | (0.05 | ) | $ | (0.08 | ) | $ | (0.10 | ) | $ | (0.13 | ) | ||||
| Net loss per share attributable to discontinued operations, net of tax |
$ | — | $ | — | $ | — | $ | — | ||||||||
As the Company is in a loss position for both the three and six months ended June 30, 2021 and 2020, the inclusion of shares issuable upon exercise of stock options, vesting of restricted stock, exercise of warrants, and conversion of debt in the calculation of diluted earnings per share would be anti-dilutive and, accordingly, were excluded from the diluted loss per share calculation. The weighted-average number of shares outstanding assumes the conversion of all MVS and Super Voting Shares to SVS.
The following table summarizes the potential SVS that were excluded as they were anti-dilutive:
| June 30, | ||||||||
| 2021 | 2020 | |||||||
| Stock options and restricted stock units |
12,364,946 | 16,011,125 | ||||||
| Warrants(1) |
19,345,162 | 14,685,996 | ||||||
| Convertible debt |
13,823,603 | 32,041,357 | ||||||
|
|
|
|
|
|||||
| 45,533,711 | 62,738,478 | |||||||
|
|
|
|
|
|||||
| (1) | Includes the outstanding compensation warrants issued for underwriting services in the October 2020 bought financing. |
| 16. | Commitments and Contingencies |
Regulatory environment
The Company’s operations are subject to a variety of local and state regulation. Failure to comply with one or more of those regulations could result in fines, restrictions on its operations, or losses of permits or licenses that could result in the Company ceasing operations. While management of the Company believes that the Company is in compliance with applicable local and state regulation as of June 30, 2021, cannabis regulations continue to evolve and are subject to differing interpretations. As a result, the Company may be subject to regulatory fines, penalties, or restrictions in the future.
Contingencies
Claims & legal proceedings
From time to time, the Company may be involved in legal proceedings, including litigation or regulatory proceedings relating to claims arising out of operations in the normal course of business. In accordance with the current accounting standards for loss contingencies under ASC Topic 450, we establish reserves for litigation-related matters that arise from the ordinary course of our business activities
23
when it is probable that a loss associated with a claim or proceeding has been incurred and the amount of the loss can be reasonably estimated. Litigation claims and proceedings of all types are subject to many uncertain factors that generally cannot be predicted with assurance. By their nature, the amount of the contingency and the timing of a contingent event and any resulting accounting recognition are subject to our judgment of such events and our estimates of the amounts. Below we provide a description of potentially material legal proceedings and claims.
Falcon International, Inc.
On January 6, 2020, the Company terminated the Agreement and Plan of Merger and Reorganization entered into among the Company, Harvest California Acquisition Corp., Falcon International Corp. and its shareholders dated February 14, 2019, as amended (the “Falcon Merger Agreement”). The Falcon Merger Agreement was terminated as a result of defaults by Falcon and its shareholders incapable of being cured, and other improper conduct of Falcon and its principal officers and directors, James Kunevicius and Edlin Kim. On January 6, 2020, the Company also filed suit in the U.S. District Court for the District of Arizona (Case No. 2:20-cv-00035-DLR) (the “Falcon Lawsuit”), which identified the grounds for termination and sought a court order compelling Falcon and its shareholders to arbitrate the Company’s claims. On February 7, 2020, an Amended Complaint was filed as a matter of course, providing greater specificity after certain defendants filed a motion to dismiss. On February 26, 2020, Falcon, its subsidiaries, and its founders all stipulated to the relief sought by the Amended Complaint, to refer the matter to binding, private arbitration before the American Arbitration Association (“AAA”).
On March 6, 2020, the U.S. District Court for the District of Arizona ordered the parties to the stipulation to binding, private arbitration of the matter before the AAA. The remedies the Company seeks in the AAA arbitration include rescission and/or termination of the Falcon Merger Agreement, all agreements entered into in connection with the Falcon Merger Agreement and the “Control Person Transaction” discussed below, an award of restitutionary damages from Falcon and its shareholders including repayment of funds advanced pursuant to promissory notes issued by Falcon and its subsidiaries in connection with the Falcon Merger Agreement, appointment of a receiver for Falcon and an award of attorneys’ fees, arbitration forum fees and costs. Remedies sought by the Company in arbitration also include rescission and/or termination remedies concerning the “Control Person Transaction” referenced in that certain Membership Interest Purchase Agreement entered into among James Kunevicius and Edlin Kim (collectively, the “Selling Owners”), Elemental Concepts, LLC and Compass Point, LLC (the “Sellers”) and Harvest of California, LLC (a wholly owned subsidiary of the “Company”) dated June 7, 2019 (the “MIPA”). Pursuant to the terms of the MIPA, the Company purchased 100% of the membership interests in two entities that hold commercial cannabis licenses in California (the “Purchased Interests”) for a purchase price of $4.1 million (the “Purchase Price”). These remedies include seeking an order which would effectively require the equivalent of the Selling Owners and the Sellers being required to repurchase from the Company all of the Purchased Interests for an amount equal to the Purchase Price as provided for in the MIPA.
On July 2, 2020, Falcon and two of its shareholders filed a counterclaim against the Company in the AAA arbitration proceeding. The counterclaim alleges that the Company breached the Falcon Merger Agreement, breached an implied covenant of good faith and fair dealing and intentionally interfered with Falcon’s prospective business relations and seeks monetary damages of $50.0 million pursuant to the Falcon Merger Agreement. On March 13, 2021, the parties entered into a binding settlement agreement, resulting in a final dismissal of all litigation and arbitration between them arising out of the 2019 merger agreement. In accordance with the settlement terms, Harvest owns a 10% equity interest in Falcon. Each share comes with a 10-year warrant entitling Harvest to purchase two (2) common shares of Falcon at an exercise price of $1.91, subject to customary anti-dilution adjustments in the event of stock splits, stock dividends and similar corporate events. See Note 10 for additional information.
AGRiMED Industries of PA, LLC
The Company appealed the Commonwealth of Pennsylvania Department of Health (“PDOH”), June 2019 denial of the renewal of a grower/processor permit issued to AGRiMED Industries of PA, LLC (“AGRiMED”) which the Company acquired through a Membership Interest Purchase Agreement on May 20, 2019. On August 28, 2019, AGRiMED filed a timely Notice of Appeal with the PDOH Docket No. 19-068 GP on the grounds that, among other things, the PDOH is equitably estopped and abused its discretion in refusing to renew AGRiMED’s permit, given AGRiMED’s recent change in ownership, the PDOH’s awareness of that change, and the limited scope of AGRiMED’s operations at the time of the non-renewal, of which the PDOH was similarly aware. Further, AGRiMED asserted that the PDOH had failed to provide AGRiMED with an opportunity to respond to or otherwise cure or correct any alleged violations identified by the PDOH. On May 6, 2021 the PDOH entered into a settlement agreement regarding the AGRiMED permit which allows for the conditional renewal of the permit and its operation by the Company as early as August 15, 2021.
The AGRiMED permit is still subject to litigation from a third-party seeking revocation of the permit. The possible revocation is related to an administrative challenge filed by Bay LLC, which was the next highest scoring applicant when AGRiMED was awarded a permit. Bay LLC’s objection to the award of the AGRiMED permit is due to the fact that one of AGRiMED’s principals (pre-Harvest’s MIPA to operate the permit) failed to disclose a criminal conviction on the AGRiMED application. On November 9, 2020, the PDOH Deputy Secretary ruled that the AGRiMED permit should not be revoked based upon an equitable estoppel theory. On December 3, 2020 Bay LLC filed a Petition for Review of the November 9, 2020 PDOH determination in the Pennsylvania Commonwealth Court. Briefing of that appeal was completed in May 2021 and the Company is awaiting a ruling.
24
Rainbow lease and real estate litigation
On June 4, 2020, Rainbow HAH Council Bluffs LLC, Rainbow HAH Santa Cruz LLC, Rainbow HAH Coalinga LLC, Rainbow HAH LLC and Rainbow Realty Group LLC (collectively, the “Plaintiffs”) filed a complaint in the Supreme Court of the State of New York, County of Nassau (Index No.: 605323/2020) against the Company and certain of its subsidiaries and certain of its current officers and directors, including Scott Atkison (the “Harvest Defendants”), ICG and certain of its subsidiaries, Hightimes Holding Corp. and one of its subsidiaries, Ryan Kunkel (“Kunkel”) and James Dennedy (“Dennedy”). Mr. Atkison is a former shareholder and director of ICG and is a party to the Agreement and Plan of Merger and Reorganization, dated March 13, 2020, between a wholly-owned subsidiary of the Company and ICG (the “ICG Merger Agreement”) and as result thereof, he, along with other former ICG shareholders including Daniel Reiner, a shareholder of the Company and the beneficial owner of greater than 5% of our equity securities, may have indemnification obligations to the Company. On September 24, 2020, the Plaintiffs filed an amended complaint (the “Amended Rainbow Complaint”). The Amended Rainbow Complaint alleges, among other things, that the Plaintiffs were fraudulently induced by Kunkel and Dennedy and aided and abetted by the Harvest Defendants into paying $3.5 million to purchase three cannabis dispensaries that were leased by Have a Heart branded dispensaries in Council Bluffs, Iowa, Coalinga, California and Santa Cruz, California (the “Gerra Properties”). The properties were sold to the Plaintiffs by Gerra Capital Management which was owned and controlled by certain former ICG directors and shareholders which included Kunkel and Dennedy. The Amended Rainbow Complaint alleges breach of lease, breach of guaranty, breach of the implied covenant of good faith and fair dealing, fraud in the inducement, conspiracy to commit fraud, aiding and abetting fraud, violations of debtor creditor law and piercing the corporate veil (the “Rainbow Litigation”). In December 2020, the case transferred to the Commercial Division of the Supreme Court of the State of New York, County of New York (Index No.: 452625/2020).
On July 15, 2021, the Company, Harvest Enterprises, Inc., Harvest HAH WA, Inc., Steven M. White, M. Scott Atkison and Daniel T. Reiner (collectively, the “Defendants”), and the Plaintiffs entered into a Confidential Settlement Agreement and Release, pursuant to which, inter alia, the Company issued 150,000 SVS to the Plaintiffs in consideration for the final release (with prejudice) of all claims pending against the Defendants in the Commercial Division of the Supreme Court of the State of New York, County of New York (Index No.: 452625/2020).
TGS National Franchise, LLC arbitration
In the Matter of Arbitration between TGS National Franchise, LLC v. San Felasco Nurseries, Inc. (“SFN”) as assignee of Florida Compassionate Growers LLC (Case No: 01-18-0003-9481) (the “SFN Arbitration”).
Prior to the Company’s acquisition of SFN via a share exchange agreement dated October 25, 2018, TGS filed several arbitrations and civil lawsuits (the “TGS Lawsuits”) arising out of franchise agreements between TGS and SFN dated April 8, 2016 (“Franchise Agreements”). The TGS Lawsuits included a demand for arbitration filed with the American Arbitration Association filed on October 22, 2018 (the “SFN Arbitration”) seeking monetary damages arising from the termination of the Franchise Agreements. On March 28, 2019, the SFN Arbitration was stayed by agreement of the parties pending resolution of a TGS appeal, to the Colorado Court of Appeals, of a decision adverse to TGS in another of the TGS Lawsuits (the “TGS Appeal”).
On February 21, 2020, TGS moved to substitute Jushi FL SPV, LLC (“Jushi”) as Claimant in the SFN Arbitration (“Claimant”) and amend the case caption to In the Matter of Arbitration between Jushi FL SPV, LLC, as assignee of TGS National Franchise, LLC v. San Felasco Nurseries, Inc., as assignee of Florida Compassionate Growers LLC (Case No: 01-18-0003-9481). On May 15, 2020, the parties stipulated to substitute Jushi as Claimant and amend the case caption. On March 26, 2020, the Colorado Court of Appeals denied the TGS Appeal and held that certain terms in the Franchise Agreements evidence “a clear intent to limit the parties’ rights and remedies otherwise available.”
With the TGS Appeal decided, the SFN Arbitration re-commenced in August 2020. On November 9, 2020, the panel in the SFN Arbitration (the “AAA Panel”) denied SFN’s motion to dismiss, which had argued that the arbitration was precluded by the earlier TGS Lawsuits. On March 29, 2021, the AAA Panel denied SFN’s request to file a pre-hearing motion to dismiss the SFN Arbitration for failure to state recoverable damages. The final hearing in the SFN Arbitration was held the week of May 3, 2021. Post-hearing briefing was completed on June 29, 2021.
The AAA Panel issued its interim award (the “Interim Award”) on July 29, 2021. The AAA Panel ruled against Claimant on its legal and equitable claims for breach of a contractual right of first refusal (“ROFR”) under the Franchise Agreements in connection with a potential sale of SFN (the “ROFR Transaction”), holding that SFN had negotiated the ROFR Transaction in good faith. Claimant prevailed, however, on its claims for breach of contract and breach of the implied covenant of good faith and fair dealing arising from SFN’s termination of the Franchise Agreements. The AAA Panel awarded Claimant $10.6 million based on the supposed “present value” of “unpaid future royalties” in respect of these claims. The AAA Panel awarded an additional $3.7 million in pre-award interest on these damages, and post-award interest at a rate of 12% per annum.
25
The Panel further determined that Claimant was the prevailing party in the arbitration and that the Franchise Agreements entitled Claimant to recover its reasonable attorneys’ fees and costs, exclusive of certain arbitration costs. Claimant’s fee request currently is due to the Panel on August 12, 2021, and SFN’s response currently is due on August 26, 2021.
The Franchise Agreements provide that the Interim Award, once finalized, is subject to review by an independent panel of three arbitrators (the “Independent Panel”). The Company intends to appeal the decision to the Independent Panel on the grounds that, among other things, the damages awarded are not available under the contracts and applicable law. The appeal will be filed no later than 30 days after the Interim Award becomes final. The Company has adjusted its reserves in respect of the SFN Arbitration as a result of the Interim Award.
Litigation Arising Out of Proposed Transaction with Trulieve Cannabis Corp.
On May 10, 2021, the Company entered into an arrangement agreement (the “Arrangement Agreement”) with Trulieve Cannabis Corp. (“Trulieve”), pursuant to which Trulieve agreed, subject to the terms and conditions thereof, to acquire all of the issued and outstanding subordinate voting shares of the Company, multiple voting shares of the Company, and super voting shares of the Company. On July 13, 2021, the Company issued its Definitive Proxy Statement (the “Proxy”) soliciting stockholder approval of the proposed transaction. Since the issuance of the Proxy, a number of purported stockholders of the Company have sent demand letters to the Company’s Board of Directors and/or commenced litigation challenging the accuracy and/or completeness of the disclosures in the Proxy. To date, the following five lawsuits have been filed, bearing the following captions:
| • | Oppen v. Harvest Health et al., C.A. No. 21-02048 (D. Col.) |
| • | Stout v. Harvest Health et al., C.A. No. 21-06398 (S.D.N.Y.) |
| • | Jenkins v. Harvest Health et al., C.A. No. 21-02045 (D. Col.) |
| • | Coffman v. Harvest Health et al., C.A. No. 21-02026 (D. Col.) |
| • | Wean v. Harvest Health et al., C.A. No. 21-06435 (S.D.N.Y.) |
| • | Finger v Harvest Health et al., C.A. No. 21-02086 (D. Col.) |
Each lawsuit asserts claims under Sections 14(a) and 20(a) of the Securities Exchange Act of 1934 and alleges that the Proxy omits and/or misrepresents material information concerning: (i) the Company’s and Trulieve’s financial projections; (ii) the financial analyses performed by the Company’s financial advisors, Moelis & Company LLC and Haywood Securities Inc. (“Haywood”), in connection with their fairness opinions; (iii) information regarding the nature of Haywood’s arrangement; and (iv) the sales process leading up to the proposed transaction.
The Company vehemently denies these allegations, and intends to vigorously defend against these lawsuits. At this point, the Company is unable to state whether an outcome unfavorable to the Company is either probable or remote, or to estimate the range of possible loss in the event of an unfavorable outcome. The Company previously recorded a liability in the amount of $3.0 million during year ended December 31, 2020 and increased its liability by an additional $4.5 million during the three months ended June 30, 2021.
Litigation assessment
The Company has evaluated its claims and the foregoing matters to assess the likelihood of any unfavorable outcome and to estimate, if possible, the amount of potential loss as it relates to the litigation discussed above. Based on this assessment and estimate, which includes an understanding of the Company’s intention to vigorously prosecute its claims, the Company believes that any defenses of any of the counterparties lack merit, and the likelihood of any recoveries by any of the counterparties against the Company appears remote. This assessment and estimate is based on the information available to management as of the date of these financial statements and involves a significant amount of management judgment, including the inherent difficulty associated with assessing litigation matters in their early stages. As a result, the actual outcome or loss may differ materially from those envisioned by the current assessment and estimate. Our failure to successfully prosecute or settle these claims could have a material adverse effect on our financial condition, revenue and profitability and could cause the market value of our subordinate voting shares to decline.
| 17. | Income Taxes |
The Company accounts for income taxes in accordance with the provisions of ASC 740, Income Taxes (“ASC 740”), on a tax jurisdictional basis. The Company files a consolidated as well as several standalone company U.S. income tax returns and, at the federal level, its gross profits or income and losses are taxed at 21%. The Company’s effective tax rate varies from the U.S. Federal statutory rate due to permanent non-deductible IRS Section 280e differences, pass-through entities, and non-controlling interests. The Company recorded income tax expense of $6.8 million and $1.1 million for the three months ended June 30, 2021 and 2020, and $13.3 million and $4.9 million for the six months ended June 30, 2021 and 2020, respectively.
26
The net deferred income tax liability was $53.1 million as of both June 30, 2021 and December 31, 2020 and consists primarily of future tax impacts of the book and tax differences in fixed asset depreciation and intangibles acquired through purchase accounting.
During the three and six month ended June 30, 2021 and 2020, respectively, the Company recognized an immaterial amount of interest and penalties. The Company has not established valuation allowances against any U.S. Federal or state deferred tax assets.
| 18. | Related Party Transactions |
Related party notes receivable
| (In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
| Secured promissory notes dated February 2020(1) |
$ | 6,695 | $ | 6,471 | ||||
| Secured revolving notes dated December 2018 through January 2019(2) |
3,581 | 3,581 | ||||||
|
|
|
|
|
|||||
| Total due from related party (current portion notes receivable) |
$ | 10,276 | $ | 10,052 | ||||
|
|
|
|
|
|||||
| (1) | Secured promissory note dated February 2020, and amended February 2021, in the aggregate principal amount of $6.7 million with maturity date February 2022; principal is due at maturity. Interest rate of 6% per annum, due at maturity. The secured note of $6.7 million is due from Harvest of Ohio LLC, an Ohio limited liability company owned 49% by Steve White, the Chief Executive Officer of the Company, and an entity in which the Company has an investment interest. The Company accounts for the investment interest under the equity method. During the six months ended June 30, 2021 and 2020, interest income was $0.2 million and $0.1 million, respectively. During the three months ended June 30, 2021 and 2020, interest income was $0.1 million and less than $0.1 million, respectively. |
| (2) | Secured revolving notes dated December 2018 through January 2019 in the aggregate principal amount of $3.6 million which are due from AINA We Would LLC, the borrower, of which Harvest owns a 25% interest. The notes mature between December 2019 and February 2020 and the principal is due at maturity. The secured revolving notes which mature between December 2019 and February 2020 are currently in default. The Company negotiated a settlement agreement with the debtor and, at this time, expects to receive the full principal balance. The secured revolving notes have interest rates of 8.25—8.5% per annum with interest payments due monthly. AINA We Would LLC can draw up to $30.0 million, with each advance subject to the approval of AINA We Would LLC and the Company in their sole discretion. No interest income was recorded during the three or six months ended June 30, 2021 and $0.1 million of interest income was recorded during both the three and six months ended June 30, 2020. |
Related party leases
Included in the Condensed Consolidated Balance Sheets are the following amounts recorded for leases with related parties:
| (In thousands) |
June 30, 2021 |
December 31, 2020 |
||||||
| Right-of-use assets for operating leases, net |
$ | 5,541 | $ | 5,621 | ||||
| Operating lease liability, current portion |
(150 | ) | (135 | ) | ||||
| Operating lease liability, net of current portion |
(5,518 | ) | (5,595 | ) | ||||
AZRE2, LLC owns a building located at 300 East Cherry Street, Cottonwood, Arizona 86326, which it leases to Harvest to use as a cultivation facility. The lease commenced on August 1, 2019 for a 15 year term and rent payments were approximately $0.3 million for the six months ended June 30, 2021 and 2020 respectively. Rent payments were $0.2 million for the three months ended June 30, 2021 and 2020, respectively. The Company incurred rent expense of $0.3 million for the six months ended June 30, 2021 and 2020, respectively and $0.2 million in relation to this lease for the three months ended June 30, 2021 and 2020, respectively. Jason Vedadi, the former Chairman of the Board of Harvest, is the sole owner of AZRE2, LLC. $1.4 million is due to Karma Capital, LLC, an entity wholly owned by Mr. Vedadi, to pay back the loan given to purchase the Cottonwood property.
Karma Capital, LLC owns a building located at 2726-2734 E. Grant Road Tucson, Arizona 85716, which it leases to Harvest to use as a dispensary. The lease commenced on July 1, 2017 for a 15 year term and rent payments were less than $0.1 million for the six and three months ended June 30, 2021 and 2020, respectively. The Company incurred rent expense of less than $0.1 million in relation to this lease for six and three months ended June 30, 2021 and 2020, respectively. Mr. Vedadi, the former Chairman of the Board of Harvest, is the sole owner of Karma Capital, LLC.
27
Earbuds, LLC owns a building located at 4370 Tonawanda Trail Beaver Creek, Ohio 45430, which it leases to Harvest to use as a dispensary. The lease commenced on April 1, 2020 for a 15 year term and rent payments were less than $0.1 million for the six and three months ended June 30, 2021 and 2020, respectively. There was also an additional fee paid of approximately $0.1 million provided to the landlord for previous costs incurred to purchase the building in 2020. The Company incurred rent expense of less than $0.1 million in relation to this lease for the six months and three months ended June 30, 2021 and 2020, respectively. Each of Mr. Vedadi, the former Chairman of the Board of Harvest, Joseph Sai, Harvest’s Chief of Staff and Howard Hintz, Harvest’s former Director of Contracts, are partners of Earbuds, LLC. Each of the three partners of Earbuds, LLC are entitled to an equal distribution share of the accrued rental income. $0.4 million is due to SMRE LLC (an entity owned by Mr. Sai), Things Change LLC (an entity owned by Mr. Hintz) and TJV-168 LLC (an entity owned by Mr. Vedadi) to pay back the loan given to purchase the Beaver Creek, OH property. Each partner loaned $0.1 to Earbuds, LLC to acquire the property.
On February 9, 2021, we cancelled 2,545 Multiple Voting Shares held by Jason Vedadi in exchange for extinguishing our right of first refusal under the Separation Agreement (as more fully described and qualified by reference to Exhibit 10.1 of this Quarterly Report on Form 10-Q, Amendment to Separation Agreement and General Release, by and between Jason Vedadi and Harvest Health & Recreation Inc., dated February 9, 2021). The number of Multiple Voting Shares is equal to an aggregate market value of $1,000,185 divided by the closing sales price of the Subordinate Voting Shares on February 5, 2021, which was $3.93. The Multiple Voting Shares were convertible to Subordinate Voting Shares on a 1:100 basis. This transaction with Mr. Vedadi is a transaction agreed with an “insider” and is considered to be a “related party transaction.”
| 19. | Subsequent Events |
On July 21, 2021, Harvest Mass Holding I, LLC, a subsidiary of the Company, entered into a purchase agreement with Story of Massachusetts (“Story”), which is an entity majority-owned by Jason Vedadi. Harvest Mass Holding I, LLC owns all of the issued and outstanding membership interests in Suns Mass II, LLC, a Harvest subsidiary. Suns Mass II, LLC holds a dispensary license for a dispensary in Worcester, Massachusetts. Pursuant to such agreement, Story will acquire 100% of the membership interests of Suns Mass II, LLC for $1.0 million in cash and the assumption of a $1.0 million line of credit. The transaction with Story is a transaction agreed with an “insider” and is considered to be a “related party transaction,” and, accordingly, was approved by the Audit Committee of the Company’s Board of Directors.
As described under “Commitments and Contingencies,” on July 15, 2021, the Company entered into a Confidential Settlement Agreement and Release with the Rainbow Plaintiffs, pursuant to which, inter alia, the Company issued 150,000 Subordinate Voting Shares to the Rainbow Plaintiffs in exchange for full release of all claims against certain defendants, including the Company, Harvest Enterprises, Inc., Harvest HAH WA, Inc., Steven M. White, Michael Scott Atkison, a director of the Company, and Daniel T. Reiner. The release of claims against each of Messrs. White, Atkison and Reiner is a transaction agreed with “insiders” and is considered to be a “related party transaction,” and, accordingly, was approved by the Audit Committee of the Company’s Board of Directors.
28
Exhibit 99.3
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION OF TRULIEVE AND HARVEST
On October 1, 2021, Trulieve Cannabis Corp. (“Trulieve”) completed its acquisition of Harvest Health & Recreation Inc. (“Harvest”) pursuant to an Arrangement Agreement, dated May 10, 2021 (the “Arrangement”). Pursuant to the terms of the Arrangement, holders of Harvest shares received 0.1170 of a Subordinate Voting Share of Trulieve for each subordinate voting share of Harvest held. In total, Trulieve issued an aggregate of 50,874,175 Trulieve Shares, representing approximately a value of $1.4 billion, in connection with the exchange for all of the issued and outstanding Harvest shares.
The following unaudited pro forma condensed combined financial statements (the “pro forma financial statements”) are based on the historical consolidated financial statements of Trulieve and Harvest, as adjusted to give effect to the Arrangement which closed on October 1, 2021. The unaudited pro forma condensed combined balance sheet as of September 30, 2021 (the “pro forma balance sheet”) gives effect to the Arrangement as if it had occurred on September 30, 2021. The unaudited pro forma condensed statement of operations for the nine months ended September 30, 2021 and for the year ended December 31, 2020 (the “pro forma statements of operations”) give effect to the Arrangement as if it had occurred on January 1, 2020.
The unaudited proforma condensed combined financial information should be read in conjunction with “Selected Historical Consolidated Financial Data,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the historical consolidated financial statements and related notes of Trulieve and Harvest. The results of Harvest as of September 30, 2021 have not been reviewed by an independent registered public accountant.
The unaudited pro forma condensed combined financial information was prepared in accordance with Article 11 of Regulation S-X. The pro forma adjustments are based on available information and assumptions that we believe are reasonable. Included in the pro forma condensed combined financial information is an estimate of the consideration exchanged for Harvest which is based on known information and preliminary estimates of fair value for certain equity instruments. While this is our best estimate at this time, the valuation of these amounts is still in progress and subject to change. All estimates and assumptions included in these pro forma statements could change significantly as we finalize our assessment of the allocation and fair value of the net tangible and intangible assets we acquired, most of which are dependent on the completion of valuations being performed by independent valuation specialists and expected to change significantly as these valuations are completed and recorded. The unaudited pro forma combined financial information does not include adjustments to reflect any synergies or dis-synergies, any future operating efficiencies, associated costs savings or any possible integration costs that may occur related to the Arrangement. Actual results may be materially different than the pro forma information presented herein.
The pro forma financial statements do not necessarily reflect what the combined company’s financial condition or results of operations would have been had the Arrangement occurred on the dates indicated. They also may not be useful in predicting the future financial condition and results of operations of the combined company. The actual financial condition and results of operations of the combined company may differ significantly from the pro forma amounts reflected herein due to a variety of factors, including differences in accounting policies, elections, and estimates, which while accounted for to the extent known, are still in process of being determined.
Unaudited Pro Forma Condensed Combined Balance Sheet
September 30, 2021
(in thousands of United States dollars)
| Trulieve | Harvest | Adjustments | Notes |
Pro Forma Combined |
||||||||||||||
| ASSETS |
||||||||||||||||||
| Current assets: |
||||||||||||||||||
| Cash and cash equivalents |
$ | 213,574 | $ | 86,561 | $ | — | $ | 300,135 | ||||||||||
| Restricted cash |
— | 3,000 | — | 3,000 | ||||||||||||||
| Accounts receivable, net |
8,487 | 7,676 | (2,340 | ) | (a) | 13,823 | ||||||||||||
| Receivable for license sale |
— | — | 55,000 | (b) | 55,000 | |||||||||||||
| Notes receivable, current portion |
— | 9,506 | — | 9,506 | ||||||||||||||
| Inventories, net |
133,874 | 58,690 | (2,840 | ) | (a) | 189,724 | ||||||||||||
| Income tax receivable |
3,978 | — | (3,978 | ) | (c) | — | ||||||||||||
| Prepaid expenses and other current assets |
25,791 | 14,532 | — | 40,323 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Total current assets |
385,704 | 179,965 | 45,842 | 611,511 | ||||||||||||||
| Notes receivable |
— | 22,131 | — | 22,131 | ||||||||||||||
| Property and equipment, net |
501,109 | 172,837 | — | 673,946 | ||||||||||||||
| Right of use asset—operating, net |
45,753 | 116,494 | — | 162,247 | ||||||||||||||
| Right of use asset—finance, net |
58,393 | — | — | 58,393 | ||||||||||||||
| Corporate investments |
— | 41,271 | — | 41,271 | ||||||||||||||
| Goodwill and intangible assets, net |
273,003 | 384,431 | 950,548 | (a)(b)(d)(e)(f)(g)(h) | 1,607,982 | |||||||||||||
| Assets held for sale |
— | 8,544 | — | 8,544 | ||||||||||||||
| Other assets |
12,077 | 29,892 | — | 41,969 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| TOTAL ASSETS |
$ | 1,276,039 | $ | 955,565 | $ | 996,390 | $ | 3,227,994 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||||||||||||
| Current liabilities: |
||||||||||||||||||
| Accounts payable and accrued liabilities |
$ | 62,769 | $ | 57,505 | $ | 7,538 | (a)(b)(d) | $ | 127,812 | |||||||||
| Contingent liabilities |
— | 8,568 | 11,000 | (h) | 19,568 | |||||||||||||
| Income tax payable |
— | 16,924 | (3,978 | ) | (c) | 12,946 | ||||||||||||
| Deferred revenue |
4,082 | 2,375 | — | 6,457 | ||||||||||||||
| Notes payable—current portion |
6,000 | 134,472 | — | 140,472 | ||||||||||||||
| Notes payable—related party—current portion |
12,000 | — | — | 12,000 | ||||||||||||||
| Operating lease liability—current portion |
4,264 | 1,895 | — | 6,159 | ||||||||||||||
| Finance lease liability—current portion |
5,354 | — | — | 5,354 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Total current liabilities |
94,469 | 221,739 | 14,560 | 330,768 | ||||||||||||||
| Long-term liabilities: |
||||||||||||||||||
| Notes payable |
— | 135,580 | 8,355 | (e) | 143,935 | |||||||||||||
| Warrant liability |
— | 1,997 | 1,106 | (g) | 3,103 | |||||||||||||
| Operating lease liability |
43,657 | 116,620 | — | 160,277 | ||||||||||||||
| Finance lease liability |
57,234 | — | — | 57,234 | ||||||||||||||
| Private placement notes liability, net |
119,478 | — | — | 119,478 | ||||||||||||||
| Other long-term liabilities |
6,438 | 2,282 | — | 8,720 | ||||||||||||||
| Construction finance liability |
92,021 | 16,011 | — | 108,032 | ||||||||||||||
| Deferred tax liability |
40,099 | 53,082 | — | 93,181 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| TOTAL LIABILITIES |
$ | 453,396 | $ | 547,311 | $ | 24,021 | $ | 1,024,728 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Commitments and contingencies |
||||||||||||||||||
| Common stock, no par value |
— | — | — | — | ||||||||||||||
| Additional paid-in-capital |
613,379 | 769,354 | 611,241 | (f)(g) | 1,993,974 | |||||||||||||
| Accumulated earnings |
209,264 | (361,128 | ) | 361,128 | (f) | 209,264 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Total shareholders’ equity attributed to entity |
822,643 | 408,226 | 972,369 | 2,203,238 | ||||||||||||||
| Non-controlling interest |
— | 28 | — | 28 | ||||||||||||||
| TOTAL SHAREHOLDERS’ EQUITY |
822,643 | 408,254 | 972,369 | 2,203,266 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | 1,276,039 | $ | 955,565 | $ | 996,390 | $ | 3,227,994 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
Unaudited Pro Forma Condensed Combined Statement of Operations and Comprehensive Income
For the nine months ended September 30, 2021
(in thousands of United States dollars)
| Trulieve | Harvest | Adjustments | Notes |
Pro Forma Combined |
||||||||||||||
| Revenues, net of discounts |
$ | 633,037 | $ | 287,864 | $ | (7,710 | ) | (i)(j) | $ | 913,191 | ||||||||
| Cost of goods sold |
199,345 | 142,161 | 9,171 | (i)(j) | 350,677 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Gross profit |
433,692 | 145,703 | (16,881 | ) | 562,514 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Expenses: |
||||||||||||||||||
| Sales and marketing |
142,858 | 3,270 | 45,917 | (j) | 192,045 | |||||||||||||
| General and administrative |
55,869 | 113,680 | (58,060 | ) | (j) | 111,489 | ||||||||||||
| Depreciation and amortization |
19,829 | 8,180 | 9,640 | (k) | 37,649 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Total expenses |
218,556 | 125,130 | (2,503 | ) | 341,183 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Income from operations |
215,136 | 20,573 | (14,378 | ) | 221,331 | |||||||||||||
| Other income (expense): |
||||||||||||||||||
| Interest expense, net |
(20,693 | ) | (27,651 | ) | — | (48,344 | ) | |||||||||||
| Other (expense) income, net |
385 | (2,633 | ) | 1,898 | (j) | (350 | ) | |||||||||||
| Fair value of liability adjustment |
— | (33,941 | ) | — | (33,941 | ) | ||||||||||||
| Fair value of contingent consideration |
— | (4,500 | ) | — | (4,500 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Total other expense |
(20,308 | ) | (68,725 | ) | 1,898 | (87,135 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Income (loss) before provision for income taxes |
194,828 | (48,152 | ) | (12,480 | ) | 134,196 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Provision for income taxes |
105,254 | 18,015 | — | 123,269 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) from continuing operations before non-controlling interest |
89,574 | (66,167 | ) | (12,480 | ) | 10,927 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income (loss ) from discontinued operations, net of tax |
— | (1,972 | ) | — | (1,972 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) before non-controlling interest |
89,574 | (68,139 | ) | (12,480 | ) | 8,955 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income attributed to non-controlling interest |
— | 361 | — | 361 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) and comprehensive income attributed to entity |
$ | 89,574 | $ | (68,500 | ) | $ | (12,480 | ) | $ | 8,594 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
Unaudited Pro Forma Condensed Combined Statement of Operations and Comprehensive Income
For the year ended December 31, 2020
(in thousands of United States dollars)
| Pro Forma | ||||||||||||||||||||
| Trulieve | Harvest | Adjustments | Notes | Combined | ||||||||||||||||
| Revenues, net of discounts |
$ | 521,533 | $ | 231,460 | $ | (1,563 | ) | (j | ) | $ | 751,430 | |||||||||
| Cost of goods sold |
135,115 | 129,873 | 12,759 | (j | ) | 277,747 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Gross profit |
386,418 | 101,587 | (14,322 | ) | 473,683 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Expenses: |
||||||||||||||||||||
| Sales and marketing |
119,395 | 4,960 | 47,962 | (j | ) | 172,317 | ||||||||||||||
| General and administrative |
36,056 | 122,762 | (60,721 | ) | (j | ) | 98,097 | |||||||||||||
| Depreciation and amortization |
12,600 | 7,920 | 10,970 | (k | ) | 31,490 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total expenses |
168,051 | 135,642 | (1,789 | ) | 301,904 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Income from operations |
218,367 | (34,055 | ) | (12,533 | ) | 171,779 | ||||||||||||||
| Other income (expense): |
||||||||||||||||||||
| Interest expense, net |
(20,237 | ) | (38,612 | ) | — | (58,849 | ) | |||||||||||||
| Other (expense) income, net |
(40,680 | ) | 28,142 | 1,563 | (j | ) | (10,975 | ) | ||||||||||||
| Fair value of liability adjustment |
— | (10,125 | ) | — | (10,125 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total other expense |
(60,917 | ) | (20,595 | ) | 1,563 | (79,949 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Income (loss) before provision for income taxes |
157,450 | (54,650 | ) | (10,970 | ) | 91,830 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Provision for income taxes |
94,451 | 3,650 | — | 98,101 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net income (loss) from continuing operations before non-controlling interest |
62,999 | (58,300 | ) | (10,970 | ) | (6,271 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net income (loss ) from discontinued operations, net of tax |
— | (1,278 | ) | — | (1,278 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net income (loss) before non-controlling interest |
62,999 | (59,578 | ) | (10,970 | ) | (7,549 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net income attributed to non-controlling interest |
— | 52 | — | 52 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net income (loss) and comprehensive income attributed to entity |
$ | 62,999 | $ | (59,630 | ) | $ | (10,970 | ) | $ | (7,601 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
(in thousands of United States dollars, except for shares, warrants, per share amounts and per warrant amounts, unless otherwise noted)
| 1. | Basis of Presentation |
The pro forma financial statements represent the combined company’s (Trulieve and Harvest) unaudited pro forma condensed combined balance sheet as of September 30, 2021, and unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2021 and the year ended December 31, 2020. The pro forma financial statements are based on the historical consolidated financial statements of Trulieve and Harvest, adjusted to give effect to the Arrangement, and should be read in conjunction with the historical financial statements from which they are derived.
The pro forma financial statements are presented in United States dollars (“USD”) and prepared in accordance with U.S. GAAP.
The pro forma balance sheets give effect to the Arrangement as if it had occurred on September 30, 2021. The pro forma statements of operations give effect to the Arrangement as if it had occurred on January 1, 2020.
In preparing the unaudited pro forma condensed combined balance sheet and statements of operations in accordance with U.S. GAAP, the following historical information was used:
| • | Trulieve’s Quarterly Report filed on Form 10-Q for the period ended September 30, 2021; |
| • | Trulieve’s Annual Report filed on Form 10-K for the year ended December 31, 2020; and |
| • | Harvest’s Annual Report filed on Form 10-K for the year ended December 31, 2020. |
The unaudited pro forma condensed combined balance sheet and statements of operations should be read in conjunction with the historical financial statements including the notes thereto, as listed above, which are incorporated by reference.
The pro forma financial statements have been prepared for illustrative purposes only and may not be indicative of the operating results or financial condition that would have been achieved if the Arrangement had been completed on the dates or for the periods presented, nor do they purport to project the results of operations or financial position for any future period or as of any future date. The actual financial position and results of operations may differ materially from the pro forma amounts reflected herein due to a variety of factors.
The unaudited pro forma financial statements do not reflect operational and administrative cost savings that may be achieved as a result of the Arrangement.
| 2. | Pro forma Adjustments |
Balance Sheet Adjustments
The following adjustments have been made to the pro forma combined balance sheet. These adjustments reflect only preliminary purchase accounting estimates as of September 30, 2021. Fair value assessment and valuations have not yet been completed and alignment of accounting policies is still in progress and are therefore not reflected herein.
| (a) | Elimination of trade activity between Trulieve and Harvest. |
| (b) | Amounts related to the sale of Harvest’s Florida cannabis license, which was contingent upon the completion of this transaction and completed on October 1, 2021. |
| (c) | Reclassification of Trulieve historical net tax position (receivable) with Harvest historical net tax position (payable) to reflect pro forma combined net taxes payable position. |
| (d) | Accrual of payments contingent upon the transaction. |
| (e) | Reclassification of Harvest historical unamortized debt discounts and issuance costs to Goodwill. |
| (f) | Reclassification of Harvest historical equity to Goodwill. |
| (g) | Estimate of fair value of purchase consideration. Fair value of some equity instruments exchanged is being finalized. |
| (h) | Increase to contingent legal liability for probability of outcome based on currently available information. Contingent liabilities are still in the process of being evaluated and amounts could differ in future presentations. |
Statements of Operations and Comprehensive Income Adjustments
The following adjustments have been made to the pro forma combined statements of operations and comprehensive income. These adjustments reflect only preliminary accounting policy and estimates alignment. Fair value assessment and valuations have not yet been completed and alignment of accounting policies is still in progress and are therefore not fully reflected here.
| (i) | Elimination of trade activity between Trulieve and Harvest. |
| (j) | Reclassifications of Harvest historical amounts to align with Trulieve presentation of similar amounts. |
| (k) | Harvest’s historical policy is to assign an indefinite life to intangible assets such as licenses and permits, internally developed, and trade names. Trulieve’s policy assigns a 15-year life to similar intangible assets. Adjustment estimates the amortization that would have been recorded by Harvest under Trulieve’s policy. This does not account for the adjusted fair value or use determinations that will occur in the fair value assessments that are still in process. |
| 3. | Purchase Price Allocation |
Trulieve is the legal acquirer and, pursuant to the Arrangement Agreement, exchanged each outstanding Harvest common share for 0.1170 of a Trulieve common share (the “Exchange Ratio”). Estimated consideration of $1,384 million is based on Trulieve’s closing share price for the Trulieve Subordinate Voting Shares of $26.91 on September 30, 2021 (the effective share price at the time of the transaction closing), as well as the fair value of other equity arrangement such as options, restricted stock, and warrants (both liability and equity classified).
The following table summarizes the calculation of the estimated consideration (in thousands, except share and per share data):
| Harvest’s Subordinate Voting Shares outstanding as of September 30, 2021 |
434,823,273 | |||
| Exchange Ratio |
0.1170 | |||
|
|
|
|||
| Trulieve Subordinate Voting Shares issued based on Exchange Ratio* |
50,874,175 | |||
| Price per Trulieve Subordinate Voting Share at Closing |
$ | 26.91 | ||
|
|
|
|||
| Total fair value of exchanged Trulieve Subordinate Voting Shares |
$ | 1,369,024 | ||
| Estimated fair value of other outstanding equity instruments |
$ | 11,571 | ||
| Estimated fair value of warrants classified as liabilities |
$ | 3,103 | ||
|
|
|
|||
| Total estimated consideration |
$ | 1,383,698 |
| * | Does not recalculate exactly due to rounding on shares issued by holder. |
Following is a preliminary estimate of the purchase price allocation for the transaction. There are significant items not reflected herein as they are still in process. These open items include fair value adjustments, further alignment of accounting principles, estimates and methodologies, and evaluation of contingencies. Amounts are expected to change
substantially in the final purchase price allocation. While the components of the acquired intangibles has not been fully determined it is expected to be primarily licenses to be amortized over a 15-year useful life.
| Consideration: |
||||
| Trulieve Subordinated Voting Shares |
$ | 1,369,024 | ||
| Estimated fair value of other outstanding equity instruments |
11,571 | |||
| Estimated fair value of warrants classified as liabilities |
3,103 | |||
|
|
|
|||
| Estimated fair value of consideration exchanged |
$ | 1,383,698 | ||
|
|
|
|||
| Recognized amounts of identifiable assets acquired and liabilities assumed: |
| |||
| Cash and cash equivalents |
$ | 89,561 | ||
| Accounts receivable, net |
7,676 | |||
| Receivable for license sale |
55,000 | |||
| Inventories, net |
55,850 | |||
| Prepaid expenses and other current assets |
14,532 | |||
| Notes receivable |
31,637 | |||
| Property and equipment, net |
172,837 | |||
| Right of use assets, net |
116,494 | |||
| Other assets |
79,707 | |||
|
|
|
|||
| Total tangible assets |
623,294 | |||
| Goodwill and other intangibles |
1,334,979 | |||
|
|
|
|||
| Total assets |
1,958,273 | |||
| Accounts payable and accrued liabilities |
(67,383 | ) | ||
| Contingent liabilities |
(19,568 | ) | ||
| Other current liabilities |
(19,299 | ) | ||
| Notes payable |
(278,407 | ) | ||
| Operating lease liability |
(118,515 | ) | ||
| Other long-term liabilities |
(71,375 | ) | ||
| Noncontrolling interest |
(28 | ) | ||
|
|
|
|||
| Total liabilities assumed |
(574,575 | ) | ||
|
|
|
|||
| Net assets acquired |
$ | 1,383,698 | ||
|
|
|
|||
| 4. | Pro Forma Earnings Per Share – Basic and Diluted |
| September 30, 2021 |
||||
| Pro forma earnings per Trulieve Subordinate Voting Shares – basic |
||||
| Historical basic weighted average Trulieve Subordinate Voting Shares at Sept. 30, 2021 |
122,983,729 | |||
| Historical basic weighted average Harvest Subordinate Voting Shares at Sept. 30, 2021 |
414,421,086 | |||
| Exchange Ratio |
0.1170 | |||
|
|
|
|||
| Incremental Trulieve Subordinate Voting Shares issued in the Arrangement |
48,487,267 | |||
|
|
|
|||
| Pro forma combined basic weighted average Trulieve Subordinate Voting Shares |
171,470,996 | |||
| Pro forma combined net income from continuing operations before non-controlling interest for the nine months ended September 30, 2021 |
$ | 10,927 | ||
| Pro forma combined earnings per Trulieve Pro forma Subordinate Voting Shares – basic |
$ | 0.06 | ||
| Pro forma earnings per Trulieve Subordinate Voting Shares – diluted |
||||
| Historical diluted weighted average Trulieve Subordinate Voting Shares at Sept. 30, 2021 |
130,927,083 | |||
| Historical diluted weighted average Harvest Subordinate Voting Shares at Sept. 30, 2021 |
424,676,958 | |||
| Exchange Ratio |
0.1170 | |||
|
|
|
|||
| Incremental Trulieve Subordinate Voting Shares issued in the Arrangement |
49,687,204 | |||
|
|
|
|||
| Pro forma combined diluted weighted average Trulieve Subordinate Voting Shares |
180,614,287 | |||
| Pro forma combined net income from continuing operations before non-controlling interest for the year ended September 30, 2021 |
$ | 10,927 | ||
| Pro forma interest and amortization on convertible debt |
$ | 3,215 | ||
|
|
|
|||
| Pro forma combined net income from continuing operations before non-controlling interest for the nine months ended September 30, 2021 |
$ | 14,142 | ||
| Pro forma combined earnings per Trulieve Pro forma Subordinate Voting Shares—diluted |
$ | 0.08 |
| December 31, 2020 |
||||
| Pro forma earnings per Trulieve Subordinate Voting Shares – basic |
||||
| Historical basic weighted average Trulieve Subordinate Voting Shares at Dec. 31, 2020 |
113,572,379 | |||
| Historical weighted average Harvest Subordinate Voting Shares at Dec. 31, 2020 |
354,757,211 | |||
| Exchange Ratio |
0.1170 | |||
|
|
|
|||
| Incremental Trulieve Subordinate Voting Shares issued in the Arrangement |
41,506,594 | |||
|
|
|
|||
| Pro forma combined basic weighted average Trulieve Subordinate Voting Shares |
155,078,973 | |||
| Pro forma combined net loss from continuing operations before non-controlling interest for the year ended December 31, 2020 |
$ | (6,271) | ||
| Pro forma combined loss per Trulieve Pro forma Subordinate Voting Shares – basic |
$ | (0.04) | ||
| Pro forma earnings per Trulieve Subordinate Voting Shares—diluted |
||||
| Historical diluted weighted average Trulieve Subordinate Voting Shares at Dec. 31, 2020 |
113,572,379 | |||
| Historical weighted average Harvest Subordinate Voting Shares at Dec. 31, 2020 |
354,757,211 | |||
| Exchange Ratio |
0.1170 | |||
|
|
|
|||
| Incremental Trulieve Subordinate Voting Shares issued in the Arrangement |
41,506,594 | |||
|
|
|
|||
| Pro forma combined diluted weighted average Trulieve Subordinate Voting Shares |
155,078,973 | |||
| Pro forma combined net loss from continuing operations before non-controlling interest for the year ended December 31, 2020 |
$ | (6,271) | ||
| Pro forma combined earnings per Trulieve Pro forma Subordinate Voting Shares – diluted |
$ | (0.04) | ||