Pond Technologies

TerrAscend Reports Record Fourth Quarter and Full Year 2022 Net Revenue

16 March 2023
  • Fourth quarter 2022 record Net Revenue of $69.0 million, an increase of 50.3% year-over-year and 4.2% quarter-over-quarter
  • Fourth quarter 2022 positive cash flow from operations of $7.3 million compared to $1.5 million in the third quarter of 2022
  • Reduced debt by $80 million during the quarter
  • Submitted application to up-list to the Toronto Stock Exchange (TSX)

TORONTO, March 16, 2023 /CNW/ - TerrAscend Corp. ("TerrAscend" or the "Company") (CSE: TER) (OTCQX: TRSSF), a leading North American cannabis operator, today reported its financial results for the fourth quarter and full year ended December 31, 2022. All amounts are expressed in U.S. dollars and are prepared under U.S. Generally Accepted Accounting Principles (GAAP), unless indicated otherwise.

The following financial measures are reported as results from continuing operations due to the shutdown of the licensed producer business in Canada, which is reported as discontinued operations for all of 2022. All historical periods have been restated accordingly.

Fourth Quarter 2022 Financial Highlights

  • Net Revenue was $69.0 million, an increase of 4.2% sequentially and 50.3% year-over-year.
  • Gross Profit Margin was 44.6%, compared to 47.0% in Q3 2022 and 49.1% in Q4 2021.
  • Adjusted Gross Profit Margin1 was 45.3%, compared to 47.8% in Q3 2022 and 52.9% in Q4 2021.
  • GAAP Net loss from continuing operations was $2.0 million, compared to a net loss of $300.6 million in Q3 2022 and a net loss of $1.2 million in Q4 2021. As previously reported, a $331.2 non-cash impairment charge was recorded in Q3 2022 against goodwill and intangibles for the Company's Michigan business, which was reduced by $20.2 million in Q4 2022 as a result of the finalization of the fair value of net assets acquired.
  • EBITDA from continuing operations1 was $30.0 million, compared to ($317.9) million in Q3 2022 and $15.3 million in Q4 2021. As previously reported, a $331.2 non-cash impairment charge was recorded in Q3 2022 against goodwill and intangibles for the Company's Michigan business, which was reduced by $20.2 million in Q4 2022 as a result of the finalization of the fair value of net assets acquired.
  • Adjusted EBITDA from continuing operations1 was $12.2 million, compared to $13.0 million in Q3 2022 and $13.2 million in Q4 2021.
  • Adjusted EBITDA Margin from continuing operations1 was 17.7%, compared to 19.6% in Q3 2022 and 28.6% in Q4 2021.
  • Cashflow from Operations was a positive $7.3 million compared to a positive $1.5 million in Q3 2022 and negative $3.8 million in Q4 2021.
  • Cash and Cash Equivalents, totaled $26.2 million as of December 31, 2022.
  • Principal amounts of loans payable were $205.3 million as of December 31, 2022 compared to $284.2 million as of September 30, 2022.

Full Year 2022 Financial Highlights

  • Net Revenue was $247.8 million, an increase of 27.6% year-over-year.
  • Gross Profit Margin was 41.0% compared to 57.9% in 2021.
  • Adjusted Gross Profit Margin1 was 46.0% compared to 59.9% in 2021.
  • GAAP Net Loss from continuing operations was $299.4 million compared to net income of $15.7 million in 2021. In 2022, a $311.1 non-cash impairment charge was recorded against goodwill and intangibles for the Company's Michigan business.
  • EBITDA from continuing operations1 was ($248.5) million, compared to $81.4 million in 2021. In 2022, a $311.1 non-cash impairment charge was recorded against goodwill and intangibles for the Company's Michigan business.
  • Adjusted EBITDA from continuing operations1 was $38.8 million compared to $69.6 million in 2021.
  • Adjusted EBITDA Margin from continuing operations1 was 15.7% compared to 35.9% in 2021.
  • Cashflow from Operations was a negative $26.1 million compared to a negative $31.8 million in 2021.

"I am pleased that despite a challenging environment throughout most of 2022, we delivered record annual revenue of $248 million, an increase of 28% year-over-year. Revenue grew sequentially every quarter throughout the year, culminating in a record fourth quarter of $69 million, an increase of 50% year-over-year," commented Jason Wild, Executive Chairman of TerrAscend. "Perhaps most noteworthy was that, in addition to an $80 million reduction in debt during the quarter, Q4 2022 also marked our second consecutive quarter of generating positive cashflow from operations. Looking ahead, we expect the distress in the industry to lead to opportunities for us to pivot our deep not wide strategy to a deep and wide strategy, on our terms."

Financial Summary Q4 2022, Full Year 2022 and Comparative Periods

All figures are restated for the Canadian business recorded as discontinued operations.

(in millions of U.S. Dollars)

 

Q4 2021

  

Q3 2022

  

Q4 2022

  

2021

  

2022

 

Revenue, net

  

45.9

   

66.2

   

69.0

   

194.2

   

247.8

 

Quarter-over-Quarter increase (decrease)

  

-0.2

%

  

3.4

%

  

4.2

%

      

Year-over-Year increase

  

2.2

%

  

43.9

%

  

50.3

%

  

46.9

%

  

27.6

%

                

Gross profit

  

22.6

   

31.1

   

30.8

   

112.5

   

101.5

 

Gross profit margin

  

49.1

%

  

47.0

%

  

44.6

%

  

57.9

%

  

41.0

%

                

Adjusted Gross Profit1

  

24.3

   

31.7

   

31.3

   

116.4

   

113.9

 

Adjusted Gross Profit Margin %

  

52.9

%

  

47.8

%

  

45.3

%

  

59.9

%

  

46.0

%

                

Share-based compensation expense

  

1.5

   

2.7

   

1.6

   

14.9

   

12.2

 

General & Administrative expense (excluding share based compensation)

  

15.3

   

24.0

   

33.6

   

60.2

   

103.4

 

G&A as a % of revenue, net

  

33.3

%

  

36.3

%

  

48.7

%

  

31.0

%

  

41.7

%

                

Net (loss) income from continuing operations

  

(1.2)

   

(300.6)

   

(2.0)

   

15.7

   

(299.4)

 
                

EBITDA from continuing operations1

  

15.3

   

(317.9)

   

30.0

   

81.4

   

(248.5)

 

Adjusted EBITDA from continuing operations1

  

13.2

   

13.0

   

12.2

   

69.6

   

38.8

 

Adjusted EBITDA Margin from continuing operations

  

28.6

%

  

19.6

%

  

17.7

%

  

35.9

%

  

15.7

%

                

Cash (used in) provided by operations

  

(3.8)

   

1.5

   

7.3

   

(31.8)

   

(26.1)

 
 

1. Adjusted Gross Profit, Adjusted Gross Profit Margin, Adjusted EBITDA from continuing operations and Adjusted EBITDA Margin from continuing operations are non-GAAP measures. Please see discussion of non-GAAP measures and reconciliation to Gross Profit (for Adjusted Gross Profit), Net Income/(Loss) (for Adjusted EBITDA from continuing operations) and Net Revenue (for Adjusted Gross Profit Margin and Adjusted EBITDA Margin from continuing operations), the closest comparable GAAP measures, at the end of this press release.


Fourth Quarter 2022 Business and Operational Highlights

  • Closed on a non-brokered senior secured term loan in an aggregate principal amount of $45.5 million with Pelorus Equity Group.
  • Paid down $30 million of debt related to Michigan term loan with Chicago Atlantic.
  • Converted $90 million of debt with Canopy Growth to exchangable shares at CAD$5.10 per share.
  • Amended certain terms of Ilera term loan, which afforded the Company the flexibilty to enter into a sale leaseback or mortgage on it's Pennsylvania cultivation facility in return for a $5 million pay down in Q4 2022, and a commitment for an early pay down of $35 million in Q1 2023, with no pre-payment fees, which was further amended subsequent to the quarter.
  • Listed 67,000 square foot Mississuaga, Ontario facility for sale at a price of CAD$24.3 million.
  • Opened fourth Michigan Cookies Dispensary in Jackson.
  • Appointed Ira Duarte to the Board of Directors. Ms. Duarte will also serve as Chair of the Audit Committee.

Subsequent Events

  • Applied to list common shares on the Toronto Stock Exchange (TSX), upon completion of a reorganization which is expected to qualify the Company for listing, subject to shareholder approval at the Company's annual general meeting to be scheduled in June, and subject to TSX approval.
  • Signed non-binding term sheet with a commercial bank for a $25 million mortgage on Pennsylvania cultivation facility at a 9.25% fixed rate.
  • Amended certain terms of Ilera term loan to extend the early paydown date to June 30, 2023.
  • Launched Gage branded products in Maryland.
  • Partnered with The Hoffman Centers to offer free expungement services in New Jersey.
  • Appointed Jeroen De Beijer as Chief People and Culture Officer.
  • Launched adult-use cannabis sales at Cookies Detroit retail location.
  • Closed on acquisition of high performing and well located dispensary in Maryland.
  • Entered into multi-year agreement to introduce Wana's products at The Apothecarium retail stores and additional third-party retailers in New Jersey and Maryland.

Full Year and Fourth Quarter 2022 Financial Results 
Net revenue for the full year 2022 totaled $247.8 million as compared to $194.2 million for 2021, an increase of 27.6%, primarily driven by the launch of adult use sales in New Jersey and the acquisitions of Gage and Pinnacle in Michigan, partially offset by declines in Pennsylvania.

Net revenue for the fourth quarter of 2022 was $69.0 million as compared to $66.2 million for the third quarter of 2022 and $45.9 million for the fourth quarter of 2021, representing sequential growth of 4.2% and year-over-year growth of 50.3%. The sequential growth was driven by the acquisition of Pinnacle in Michigan, a rebound in Pennsylvania wholesale, and continued growth of adult use sales in New Jersey.

Gross profit margin for the full year 2022 was 41.0% as compared to 57.9% for the full year 2021. Adjusted gross margin, a non-GAAP financial measure, for the full year 2022 was 46.0% compared with 59.9% in 2021. The decline was driven by a reduction in gross margin in Pennsylvania, due to competitive pricing, and the inclusion of Michigan.

Gross margin for the fourth quarter of 2022 was 44.6% as compared to 47.0% in the third quarter of 2022 and 49.1% in the fourth quarter of 2021. Adjusted gross profit margin, a non-GAAP financial measure, was 45.3% for the fourth quarter of 2022 as compared to 47.8% for the third quarter of 2022 and 52.9% for the fourth quarter of 2021. The sequential decline in adjusted gross profit margin was driven by start-up expenses at the Company's new Hagerstown, Maryland cultivation facility and pricing pressure in Michigan, partially offset by improvement in Pennsylvania.

General & Administrative expenses (G&A) for the full year 2022, excluding stock-based compensation, were $103.4 million as compared to $60.2 million in 2021. The increase in G&A year-over-year was driven primarily by the addition of Michigan, which added $40 million of G&A spend, as well as the conversion to adult use in New Jersey.

G&A for the fourth quarter of 2022, excluding stock-based compensation, were $33.6 million as compared to $24.0 million in the third quarter of 2022 and $15.3 million in the fourth quarter of 2021. The sequential increase was driven by a $10.0 million reserve for bad debt related to a customer in Michigan. Trade receivables on December 31, 2022 were $4.2 million, 96% of which are current, after recording this reserve.

GAAP Net loss from continuing operations for the full year 2022 was $299.4 million compared to net income of $15.7 million in 2021. 2022 includes a $311.1 million non-cash impairment of goodwill and intangibles, as previously disclosed in the results related to the Company's Michigan reporting unit.

GAAP Net loss from continuing operations in the fourth quarter of 2022 was $2.0 million compared to a net loss from continuing operations of $300.6 million in Q3 2022. Q3 was impacted by the $331.2 non-cash impairment charge previously reported, which was reduced by $20.2 million in Q4 based on the finalization of the fair value of the net assets acquired.

Full year 2022 Adjusted EBITDA from continuing operations, a non-GAAP measure, was $38.8 million as compared to $69.6 million in 2021. The year-over-year decline was driven by competitive conditions in Pennsylvania, partially offset by an increase in New Jersey driven by the conversion to adult use.

Fourth quarter 2022 Adjusted EBITDA from continuing operations, a non-GAAP measure, was $12.2 million, representing a 17.7% Adjusted EBITDA Margin, as compared to $13.0 million and $13.2 million of Adjusted EBITDA from continuing operations and 19.6% and 28.6% of Adjusted EBITDA Margin from continuing operations in the third quarter of 2022 and the fourth quarter of 2021, respectively. The sequential decline in Adjusted EBITDA from continuing operations from the third quarter of 2022 to the fourth quarter of 2022 was driven by pricing pressure in Michigan and start-up expenses at the Company's Hagerstown facility in Maryland.

Balance Sheet and Cash Flow
Cash and cash equivalents were $26.2 million as of December 31, 2022, compared to $34.2 million as of September 30, 2022. Cash flow from operations grew significantly to a positive $7.3 million for the fourth quarter of 2022 compared to a positive $1.5 million in the previous quarter as a result of the Company's continued focus on improving cash flow from operations. Capex spending was $13.5 million in the fourth quarter of 2022, primarily related to final payments for the Company's new Hagerstown, MD cultivation and processing facility, which was completed and became operational in the third quarter of 2022.

During the fourth quarter of 2022, the Company completed a $45.5 million financing with Pelorus Equity Group and paid down $30 million of its $55 million term loan with Chicago Atlantic, refinancing the remaining balance of $25 million. The Company also made a $5 million paydown on its Pennsylvania term loan during the quarter.

As of March 15, 2023 there were 350 million basic shares outstanding including 273 million common shares, 13 million preferred shares as converted, and 64 million exchangeable shares. Additionally, there are 66 million warrants and options outstanding at a weighted average price of $4.29

Conference Call

TerrAscend will host a conference call today, March 16, 2023, to discuss these results. Jason Wild, Executive Chairman, Ziad Ghanem, President and Chief Operating Officer, and Keith Stauffer, Chief Financial Officer, will host the call starting at 5:00 p.m. Eastern time. A question-and-answer session will follow management's presentation.

Date:

Thursday, March 16, 2023

Time:

5:00 p.m. Eastern Time

RapidConnect URL:

https://bit.ly/3iS4NpX

Webcast:

Click Here

Dial-in Number:

1-888-664-6392

Conference ID:

95181103

Replay:

416-764-8677 or 1-888-390-0541

Available until 12:00 midnight Eastern Time Thursday, March 30, 2023

Replay Entry Code: 181103#


Financial results and analyses are available on the Company's website (www.terrascend.com) and SEDAR (www.sedar.com).

The Canadian Securities Exchange ("CSE") has neither approved nor disapproved the contents of this news release. Neither the CSE nor its Market Regulator (as that term is defined in the policies of the CSE) accepts responsibility for the adequacy or accuracy of this release.

About TerrAscend
TerrAscend is a leading North American cannabis operator with vertically integrated operations in Pennsylvania, New Jersey , Michigan and California , licensed cultivation and processing operations in Maryland and licensed production in Canada . TerrAscend operates The Apothecarium and Gage dispensary retail locations as well as scaled cultivation, processing, and manufacturing facilities in its core markets. TerrAscend's cultivation and manufacturing practices yield consistent, high-quality cannabis, providing industry-leading product selection to both the medical and legal adult-use markets. The Company owns several synergistic businesses and brands, including Gage Cannabis, The Apothecarium, Ilera Healthcare, Kind Tree, Prism, State Flower, Valhalla Confections, and Arise Bioscience Inc. For more information, visit www.terrascend.com .

Caution Regarding Cannabis Operations in the United States
Investors should note that there are significant legal restrictions and regulations that govern the cannabis industry in the United States. Cannabis remains a Schedule I drug under the US Controlled Substances Act, making it illegal under federal law in the United States to, among other things, cultivate, distribute, or possess cannabis in the United States. Financial transactions involving proceeds generated by, or intended to promote, cannabis-related business activities in the United States may form the basis for prosecution under applicable US federal money laundering legislation.

While the approach to enforcement of such laws by the federal government in the United States has trended toward non-enforcement against individuals and businesses that comply with medical or adult-use cannabis programs in states where such programs are legal, strict compliance with state laws with respect to cannabis will neither absolve TerrAscend of liability under U.S. federal law, nor will it provide a defense to any federal proceeding which may be brought against TerrAscend. The enforcement of federal laws in the United States is a significant risk to the business of TerrAscend and any proceedings brought against TerrAscend thereunder may adversely affect TerrAscend's operations and financial performance.

Forward Looking Information
This news release contains "forward-looking information" within the meaning of applicable securities laws. Forward-looking information contained in this press release may be identified by the use of words such as, "may", "would", "could", "will", "likely", "expect", "anticipate", "believe, "intend", "plan", "forecast", "project", "estimate", "outlook" and other similar expressions, and include statements with respect to future revenue and profits. Forward-looking information is not a guarantee of future performance and is based upon a number of estimates and assumptions of management in light of management's experience and perception of trends, current conditions and expected developments, as well as other factors relevant in the circumstances, including assumptions in respect of current and future market conditions, the current and future regulatory environment, and the availability of licenses, approvals and permits.

Although the Company believes that the expectations and assumptions on which such forward-looking information is based are reasonable, undue reliance should not be placed on the forward-looking information because the Company can give no assurance that they will prove to be correct. Actual results and developments may differ materially from those contemplated by these statements. Forward-looking information is subject to a variety of risks and uncertainties that could cause actual events or results to differ materially from those projected in the forward-looking information. Such risks and uncertainties include, but are not limited to, current and future market conditions; risks related to federal, state, provincial, territorial, local and foreign government laws, rules and regulations, including federal and state laws in the United States relating to cannabis operations in the United States; and the risk factors set out in the Company's most recently filed MD&A, filed with the Canadian securities regulators and available under the Company's profile on SEDAR at www.sedar.com and in the section titled "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2022 filed with the Securities and Exchange Commission on March 16, 2023.

The statements in this press release are made as of the date of this release. The Company disclaims any intent or obligation to update any forward-looking information, whether, as a result of new information, future events, or results or otherwise, other than as required by applicable securities laws.

Definition and Reconciliation of Non-GAAP Measures
In addition to reporting the financial results in accordance with GAAP, the Company reports certain financial results that differ from what is reported under GAAP. Non-GAAP measures used by management do not have any standardized meaning prescribed by GAAP and may not be comparable to similar measures presented by other companies. The Company believes that certain investors and analysts use these measures to measure a company's ability to meet other payment obligations or as a common measurement to value companies in the cannabis industry, and the Company calculates Adjusted Gross Profit and Adjusted Gross Profit Margin as Gross Profit and gross profit margin adjusted for certain material non-cash items including the one-time relief of fair value of inventory on acquisition, non-cash write downs of inventory, sales returns and write downs of inventory as a result of a vape recall in Pennsylvania, and other one-time adjustments to gross profit that management does not believe are reflective of ongoing operations. We calculate Adjusted EBITDA from continuing operations and Adjusted EBITDA Margin as EBITDA from continuing operations adjusted for certain material non-cash items such as inventory write downs outside of the normal course of operations, share based compensation expense, impairment charges taken on goodwill, intangible assets and property and equipment, the gain or loss recognized on the revaluation of our contingent consideration liabilities, one-time write off of accounts receivable related to one customer that was deemed uncollectible, loan modification fees related to the modification of debt, the gain recognized on the extinguishment of debt, the gain or loss recognized on the remeasurement of the fair value of the U.S denominated preferred share warrants, one time fees incurred in connection with our acquisitions and certain other adjustments management believes are not reflective of the ongoing operations and performance. Such information is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The Company believes this definition is a useful measure to assess the performance of the Company as it provides more meaningful operating results by excluding the effects of expenses that are not reflective of the Company's underlying business performance and other one-time or non-recurring expenses.

  

At

  

At

 
  

December 31, 2022

  

December 31, 2021

 

Assets

      

Current Assets

      

Cash and cash equivalents

 

$

26,158

  

$

79,642

 

Restricted cash

  

605

   

 

Accounts receivable, net

  

22,443

   

12,495

 

Investments

  

3,595

   

 

Inventory

  

46,335

   

36,093

 

Assets held for sale

  

17,349

   

29,052

 

Prepaid Expenses and other current assets

  

4,937

   

5,029

 

Current assets from discontinued operations

  

571

   

10,178

 
   

121,993

   

172,489

 

Non-Current Assets

      

Property and equipment, net

  

215,812

   

112,053

 

Deposits

  

837

   

1,977

 

Operating lease right of use assets

  

29,451

   

29,561

 

Intangible assets, net

  

239,704

   

168,425

 

Goodwill

  

90,328

   

90,326

 

Indemnification asset

  

   

3,969

 

Other non-current assets

  

3,462

   

3,135

 
   

579,594

   

409,446

 

Total Assets

 

$

701,587

  

$

581,935

 
       

Liabilities and Shareholders' Equity

      

Current Liabilities

      

Accounts payable and accrued liabilities

 

$

44,286

   

27,923

 

Deferred revenue

  

2,935

   

1,071

 

Loans payable, current

  

48,335

   

8,325

 

Contingent consideration payable, current

  

5,184

   

9,982

 

Operating lease liability, current

  

1,857

   

1,171

 

Lease obligations under finance leases, current

  

521

   

22

 

Corporate income tax payable

  

23,077

   

9,621

 

Other current liabilities

  

2,599

   

 

Current liabilities from discontinued operations

  

9,111

   

8,072

 
   

137,905

   

66,187

 

Non-Current Liabilities

      

Loans payable, non-current

  

145,852

   

171,163

 

Contingent consideration payable, non-current

  

-

   

2,553

 

Operating lease liability, non-current

  

31,545

   

30,573

 

Lease obligations under finance leases, non-current

  

6,713

   

181

 

Warrant liability

  

711

   

54,986

 

Deferred income tax liability

  

30,700

   

14,269

 

Financing obligations

  

11,198

   

 

Other long term liabilities

  

15,792

   

13,069

 
   

242,511

   

286,794

 

Total Liabilities

  

380,416

   

352,981

 

Commitments and Contingencies

      

Shareholders' Equity

      

Share Capital

      

Series A, convertible preferred stock, no par value, unlimited shares authorized; 12,608 and 13,708 shares outstanding as of December 31, 2022 and December 31, 2021, respectively

  

   

 

Series B, convertible preferred stock, no par value, unlimited shares authorized; 600 and 610 shares outstanding as of December 31, 2022 and December 31, 2021, respectively

  

   

 

Series C, convertible preferred stock, no par value, unlimited shares authorized; nil and 36 shares outstanding as of December 31, 2022 and December 31, 2021, respectively

  

   

 

Series D, convertible preferred stock, no par value, unlimited shares authorized; nil and nil shares outstanding as of December 31, 2022 and December 31, 2021, respectively

  

   

 

Proportionate voting shares, no par value, unlimited shares authorized; nil and nil shares outstanding as of December 31, 2022 and December 31, 2021, respectively

  

   

 

Exchangeable shares, no par value, unlimited shares authorized; 76,996,538 and 38,890,571 shares outstanding as of December 31, 2022 and December 31, 2021, respectively

  

   

 

Common stock, no par value, unlimited shares authorized; 259,624,531 and 190,930,800 shares outstanding as of December 31, 2022 and December 31, 2021, respectively

  

   

 

Additional paid in capital

  

934,972

   

535,418

 

Accumulated other comprehensive income (loss)

  

2,085

   

2,823

 

Accumulated deficit

  

(618,260)

   

(314,654)

 

Non-controlling interest

  

2,374

   

5,367

 

Total Shareholders' Equity

  

321,171

   

228,954

 

Total Liabilities and Shareholders' Equity

 

$

701,587

  

$

581,935

 
  

For the years ended

 
   

December 31,
2022

  

December 31,
2021

  

December 31,
2020

 

Revenue

  

$

249,258

  

$

201,076

  

$

139,118

 

Excise and cultivation tax

   

(1,429)

   

(6,866)

   

(6,966)

 

Revenue, net

   

247,829

   

194,210

   

132,152

 
           

Cost of Sales

   

146,325

   

81,708

   

46,461

 
           

Gross profit

   

101,504

   

112,502

   

85,691

 
           

Operating expenses:

          

General and administrative

   

115,588

   

75,107

   

60,763

 

Amortization and depreciation

   

9,658

   

5,533

   

3,886

 

Impairment of intangible assets

   

140,727

   

3,633

   

343

 

Impairment of goodwill

   

170,357

   

5,007

   

 

Impairment of property and equipment

   

1,089

   

312

   

6

 

Research and development

   

   

   

136

 

Total operating expenses

   

437,419

   

89,592

   

65,134

 
           

(Loss) income from operations

   

(335,915)

   

22,910

   

20,557

 

Other (income) expense

          

(Gain) loss from revaluation of contingent consideration

   

(1,061)

   

3,584

   

18,709

 

Gain on extinguishment of debt

   

(4,153)

   

   

 

(Gain) loss on fair value of warrants and purchase option derivative asset

   

(58,523)

   

(57,904)

   

110,518

 

Finance and other expenses

   

35,893

   

27,849

   

7,427

 

Transaction and restructuring costs

   

1,445

   

3,111

   

1,129

 

Loss on lease termination

   

   

3,278

   

 

Unrealized and realized foreign exchange loss

   

712

   

4,654

   

159

 

Unrealized and realized gain on investments

   

(43)

   

(6,192)

   

(533)

 

(Loss) income from continuing operations before provision from income taxes

   

(310,185)

   

44,530

   

(116,852)

 

Provision for income taxes

   

(10,783)

   

28,877

   

10,769

 

Net (loss) income from continuing operations

  

$

(299,402)

  

$

15,653

  

$

(127,621)

 
           

Discontinued operations:

          

Loss from discontinued operations, net of tax

   

(25,949)

  

$

(9,518)

  

$

(14,635)

 

Net (loss) income

  

$

(325,351)

  

$

6,135

  

$

(142,256)

 
           

Foreign currency translation

   

738

   

(6,485)

   

2,875

 

Comprehensive (loss) income

  

$

(326,089)

  

$

12,620

  

$

(145,131)

 
           

Net (loss) income from continuing operations attributable to:

          

Common and proportionate Shareholders of the Company

  

$

(303,959)

  

$

12,629

  

$

(139,204)

 

Non-controlling interests

  

$

4,557

  

$

3,024

  

$

(3,052)

 
           

Comprehensive (loss) income from continuing operations attributable to:

          

Common and proportionate Shareholders of the Company

  

$

(330,646)

  

$

9,596

  

$

(142,079)

 

Non-controlling interests

  

$

4,557

  

$

3,024

  

$

(3,052)

 
           

Net (loss) income per share

          

Net (loss) income per share - basic:

          

Continuing operations

  

$

(1.24)

  

$

0.07

  

$

(0.93)

 

Discontinued operations

   

(0.11)

   

(0.05)

   

(0.10)

 

Net (loss) income per share - basic

  

$

(1.35)

  

$

0.02

  

$

(1.03)

 

Weighted average number of outstanding common and proportionate voting shares

   

244,351,028

   

181,056,654

   

149,740,210

 
           

Net (loss) income per share - diluted:

          

Continuing operations

  

$

(1.24)

  

$

0.06

  

$

(0.93)

 

Discontinued operations

   

(0.11)

   

(0.05)

   

(0.10)

 

Net (loss) income per share - diluted

  

$

(1.35)

  

$

0.01

  

$

(1.03)

 

Weighted average number of outstanding common and proportionate voting shares, assuming dilution

   

244,351,028

   

208,708,664

   

149,740,210

 
 

For the Twelve Months Ended

  

December 31,
2022

  

December 31,
2021

  

December 31,
2020

 

Operating activities

         

Net (loss) income from continuing operations

 

$

(299,402)

  

$

15,653

  

$

(127,621)

 

Adjustments to reconcile net (loss) income to net cash used in operating activities

         

Non-cash write downs of inventory

  

9,082

   

4,941

   

 

Accretion expense

  

9,740

   

4,273

   

5,232

 

Depreciation of property and equipment and amortization of intangible assets

  

22,624

   

12,789

   

8,337

 

Amortization of operating right-of-use assets

  

1,980

   

1,074

   

4,184

 

Share-based compensation

  

12,162

   

14,941

   

10,475

 

Deferred income tax expense

  

(35,299)

   

(1,245)

   

(11,970)

 

(Gain) loss on fair value of warrants and purchase option derivative

  

(58,523)

   

(57,904)

   

110,518

 

Revaluation of contingent consideration

  

(1,061)

   

3,584

   

18,709

 

Impairment of goodwill and intangible assets

  

311,084

   

8,640

   

343

 

Impairment of property and equipment

  

1,089

   

312

   

6

 

Loss on derecognition of right of use assets and lease termination

  

1,163

   

3,278

   

 

Release of indemnification asset

  

3,973

   

4,504

   

 

Forgiveness of loan principal and interest

  

   

(1,414)

   

 

Fees for services related to NJ licenses

  

   

   

7,500

 

Gain on extinguishment of debt

  

(4,153)

   

   

 

Bad debt expense

  

9,941

   

   

 

Employee Retention Credits recorded in other income

  

(9,440)

   

   

 

Debt modification fees expensed

  

2,507

   

   

 

Unrealized and realized foreign exchange loss

  

712

   

4,654

   

159

 

Unrealized and realized (gain) loss on investments

  

(43)

   

(6,192)

   

(533)

 

Changes in operating assets and liabilities

         

Receivables

  

2,862

   

(3,209)

   

(4,039)

 

Inventory

  

676

   

(18,508)

   

(8,091)

 

Prepaid expense and other current assets

  

856

   

(1,649)

   

(5)

 

Deposits

  

3,666

   

   

 

Other assets

  

711

   

(726)

   

(442)

 

Accounts payable and accrued liabilities and other payables

  

(12,103)

   

2,820

   

7,631

 

Operating lease liability

  

(1,314)

   

(663)

   

(2,972)

 

Other liability

  

(9,941)

   

3,750

   

 

Contingent consideration payable

  

(410)

   

(11,394)

   

(56,527)

 

Corporate income tax payable

  

14,598

   

(6,938)

   

11,358

 

Deferred revenue

  

428

   

467

   

(196)

 

Net cash used in operating activities- continuing operations

  

(21,835)

   

(24,162)

   

(27,944)

 

Net cash used in operating activities- discontinued operations

  

(4,288)

   

(7,653)

   

(9,027)

 

Net cash used in operating activities

  

(26,123)

   

(31,815)

   

(36,971)

 
          

Investing activities

         

Investment in property and equipment

  

(39,631)

   

(39,835)

   

(43,784)

 

Investment in intangible assets

  

(2,261)

   

(376)

   

(842)

 

Principal payments received on lease receivable

  

515

   

677

   

118

 

Distributions of earnings from associates

  

   

469

   

153

 

Investment in NJ partnership

  

   

(50,000)

   

 

Deposits for business acquisition

  

(1,065)

   

   

(1,389)

 

Payments made for land contracts

  

(1,271)

   

   

 

Cash portion of consideration paid in acquisitions, net of cash acquired

  

16,227

   

(42,736)

   

739

 

Net cash used in investing activities- continuing operations

  

(27,486)

   

(131,801)

   

(45,005)

 

Net cash used in investing activities- discontinued operations

  

(93)

   

(620)

   

(885)

 

Net cash used in investing activities

  

(27,579)

   

(132,421)

   

(45,890)

 
          

Financing activities

         

Proceeds from options and warrants exercised

  

24,342

   

30,785

   

7,287

 

Loan principal paid

  

(42,221)

   

(4,500)

   

(48,893)

 

Loan modification fees paid

  

(4,977)

   

   

(2,250)

 

Proceeds from loans payable, net of transaction costs

  

43,419

   

766

   

196,348

 

Tax distributions to NJ partners

  

(1,539)

   

   

 

Capital contributions (paid) received (to) from non-controlling interests

  

(7,550)

   

(53)

   

393

 

Payments of contingent consideration

  

(6,630)

   

(18,274)

   

(90,657)

 

Payments made for financing obligations

  

(1,125)

   

   

 

Proceeds from private placement, net of share issuance costs

  

   

173,477

   

71,023

 

Net cash provided by financing activities- continuing operations

  

3,719

   

182,201

   

133,251

 

Net cash provided by financing activities- discontinued operations

  

   

   

155

 

Net cash provided by financing activities

  

3,719

   

182,201

   

133,406

 
          

Net (decrease) increase in cash and cash equivalents and restricted cash during the year

  

(49,983)

   

17,965

   

50,545

 

Net effects of foreign exchange

  

(2,896)

   

2,451

   

(481)

 

Cash and cash equivalents and restricted cash, beginning of year

  

79,642

   

59,226

   

9,162

 

Cash and cash equivalents and restricted cash, end of year

 

$

26,763

  

$

79,642

  

$

59,226

 
          

Supplemental disclosure with respect to cash flows

         

Income taxes paid

 

$

9,917

  

$

37,060

  

$

11,204

 

Interest paid

 

$

26,840

  

$

21,171

  

$

1,955

 

Lease termination fee paid

 

$

3,300

  

$

-

  

$

-

 

Non-cash transactions

         

Shares issued- Canopy USA arrangement

 

$

55,520

  

$

-

  

$

-

 

Equity and warrant liability issued as consideration for acquisition

 

$

338,739

  

$

34,427

  

$

-

 

Notes receivable settled for business acquisition

 

$

-

  

$

-

  

$

3,032

 

Promissory note issued as consideration for acquisitions

 

$

10,000

  

$

8,839

  

$

-

 

Shares issued for liability settlement

 

$

264

  

$

-

  

$

-

 

Shares issued for compensation of services

 

$

-

  

$

-

  

$

3,750

 

Accrued capital purchases

 

$

2,187

  

$

450

  

$

4,544

 
                


The table below reconciles Gross Profit and Adjusted Gross Profit for the quarters ended December 31, 2022, September 30, 2022, and December 31, 2021:

  

For the Three Months Ended

 

For the Year Ended

 

(in millions of U.S. Dollars)

 

December 31,
2021

  

September 30,
2022

  

December 31,
2022

  

December 31,
2021

  

December 31,
2022

 

Revenue, net

  

45,947

   

66,243

   

69,041

   

194,210

   

247,829

 
                

Gross profit

  

22,551

   

31,131

   

30,798

   

112,502

   

101,504

 

Add the impact of:

               

Relief of fair value of inventory upon acquisition

  

1,735

   

415

   

   

3,465

   

2,770

 

Non-cash write downs of inventory

  

   

   

   

449

   

5,894

 

Vape recall

  

   

   

   

   

2,965

 

Other one time adjustments to gross profit

  

   

107

   

453

   

   

798

 

Adjusted Gross Profit

  

24,286

   

31,653

   

31,251

   

116,416

   

113,931

 

Adjusted Gross Profit Margin %

  

52.9

%

  

47.8

%

  

45.3

%

  

59.9

%

  

46.0

%


The table below reconciles net loss from continuing operations to EBITDA from continuing operations and Adjusted EBITDA from continuing operations for the quarters ended December 31, 2022, September 30, 2022, and December 31, 2021:

  

For the Three Months Ended

 

For the Year Ended

 
  

December 31, 2021

  

September 30, 2022

  

December 31, 2022

  

December 31, 2021

  

December 31, 2022

 

Revenue, net

  

45,947

   

66,243

   

69,041

   

194,210

   

247,829

 
                

Net loss

 

$

(5,927)

  

$

(310,985)

  

$

(12,522)

  

$

6,135

  

$

(325,351)

 

Add (deduct) the impact of:

               

Loss (income) from discontinued operations

  

4,773

   

10,424

   

10,572

   

9,518

   

25,949

 

Provision for income taxes

  

6,940

   

(34,033)

   

14,819

   

28,877

   

(10,783)

 

Finance expenses

  

5,987

   

10,093

   

12,046

   

24,121

   

39,059

 

Amortization and depreciation

  

3,511

   

6,560

   

5,046

   

12,789

   

22,624

 

EBITDA from continuing operations

  

15,284

   

(317,941)

   

29,961

   

81,440

   

(248,502)

 

Add (deduct) the impact of:

               

Relief of fair value upon acquisition

  

1,735

   

415

   

   

3,465

   

2,770

 

Non-cash write downs of inventory

  

   

   

   

449

   

5,894

 

Vape recall

  

   

   

   

   

2,965

 

Share-based compensation

  

1,548

   

2,705

   

1,638

   

14,941

   

12,162

 

Impairment of goodwill and intangible assets

  

   

331,242

   

(20,158)

   

8,640

   

311,084

 

Impairment of property and equipment and loss on disposal of fixed assets

  

56

   

(81)

   

241

   

312

   

1,089

 

Loss on lease termination and derecognition of ROU asset

  

3,278

   

   

1,162

   

3,278

   

1,162

 

(Gain) loss from revaluation of contingent consideration

  

932

   

36

   

(1,250)

   

3,584

   

(1,061)

 

Restructuring costs and executive severance

  

90

   

427

   

45

   

816

   

472

 

Legal settlements

  

   

   

623

   

1,590

   

623

 

Other one-time items

  

3,583

   

1,311

   

998

   

6,070

   

5,207

 

Bad debt expense write offs in Michigan

  

   

   

9,941

   

   

9,941

 

Loan modification fees

  

   

   

2,507

   

   

2,507

 

Employee retention credits

  

   

   

(9,440)

   

   

(9,440)

 

Gain on extinguishment of debt

  

   

   

(4,153)

   

   

(4,153)

 

Gain on fair value of warrants and purchase option derivative asset

  

(14,189)

   

(5,497)

   

32

   

(57,904)

   

(58,523)

 

Indemnification asset release

  

613

   

   

   

4,504

   

3,973

 

Unrealized and realized gain on investments

  

   

(234)

   

(34)

   

(6,192)

   

(43)

 

Unrealized and realized foreign exchange loss

  

228

   

586

   

99

   

4,654

   

712

 

Adjusted EBITDA from continuing operations

 

$

13,158

  

$

12,969

  

$

12,212

  

$

69,647

  

$

38,839

 

Adjusted EBITDA Margin from continuing operations

  

28.6

%

  

19.6

%

  

17.7

%

  

35.9

%

  

15.7

%

Sign Up To Get Daily Green Stock News In Your Inbox

Please review our Disclaimer and Privacy Policy before subscribing.

STOCK QUOTE

FEATURED GREEN STOCK

Pond Technologies

Pond Technologies has developed a proprietary system that can profitably transform CO2 into valuable products. The company's carbon business focuses on absorbing greenhouse gas emissions, transforming these into...

CLICK TO LEARN MORE

FEATURED GREEN STOCK

Surf Air Mobility

Surf Air Mobility is a regional air mobility platform expanding the category of regional air travel to reinvent flying through the power of electrification. In an effort to substantially reduce the cost and environmental impact of...

CLICK TO LEARN MORE

COPYRIGHT ©2022 GREEN STOCK NEWS