|
British Columbia
|
| |
83-2097293
|
|
|
(State or other jurisdiction of incorporation or organization)
|
| |
(I.R.S. employer identification no.)
|
|
|
2801 E. Camelback Road #180
Phoenix, Arizona 85016 |
| |
(623) 887-4990
|
|
|
(Address of principal executive offices and zip code)
|
| |
(Registrant’s telephone number, including area code)
|
|
|
Large accelerated filer
☐
|
| |
Accelerated filer ☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company ☒
|
|
| | | |
Emerging growth company ☒
|
|
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 21 | | | |
| | | | | 50 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 67 | | | |
| | | | | 71 | | | |
| | | | | 83 | | | |
| | | | | 85 | | | |
| | | | | 87 | | | |
| | | | | 89 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 94 | | |
| | |
Country
|
| |
Patent No.
|
| |
Issued Date
|
| |
Duration of Patent
|
| |
Title
|
|
1
|
| |
U.S.
|
| |
D800310
|
| |
October 17, 2017
|
| |
October 17, 2032
|
| | Electronic Vaporizer | |
2
|
| |
U.S.
|
| |
10398178
|
| |
September 3, 2019
|
| |
October 31, 2037
|
| | Electronic Vaporizer | |
3
|
| |
U.S.
|
| |
10750788
|
| |
August 25, 2020
|
| |
October 31, 2037
|
| | Electronic Vaporizer | |
4
|
| |
U.S.
|
| |
11044943
|
| |
June 29, 2021
|
| |
October 31, 2037
|
| | Electronic Vaporizer | |
5
|
| |
U.S.
|
| |
16573787
|
| |
March 19, 2020
|
| |
February 21, 2040
|
| | Pod Vaping System | |
6
|
| |
U.S.
|
| |
D908278
|
| |
September 21, 2020
|
| |
September 21, 2035
|
| | Electronic Vaporizer | |
7
|
| |
U.S.
|
| |
10689243
|
| |
June 23, 2020
|
| |
February 22, 2039
|
| | Metered Dispensing Device for Plant Extracts | |
8
|
| |
U.S.
|
| |
10875759
|
| |
September 10, 2020
|
| |
February 22, 2039
|
| | Metered Dispensing Device for Plant Extracts | |
9
|
| |
European Union
|
| |
DM/212544
|
| |
February 5, 2021
|
| |
November 16, 2035
|
| | Monolithic Electronic Vaporizer | |
10
|
| |
U.S.
|
| |
D942,677
|
| |
February 1, 2022
|
| |
February 1, 2037
|
| | Liquid Medical Device | |
11
|
| |
European Union
|
| |
DM/214262
|
| |
May 19, 2021
|
| |
February 9, 2036
|
| | Liquid Medical Device | |
12
|
| |
Australia
|
| |
202110730
|
| |
May 14, 2021
|
| |
February 12, 2031
|
| | Liquid Medical Device | |
13
|
| |
U.S.
|
| |
11131612
|
| |
April 26, 2022
|
| |
February 22, 2039
|
| | Metered Dispensing Device for Plant Extracts | |
14
|
| |
U.S.
|
| |
D948783
|
| |
April 12, 2022
|
| |
April 12, 2037
|
| | Monolithic Electronic Vaportizer | |
| | |
Country
|
| |
Registration Number /
Serial Number |
| |
Registration Date
|
| |
Duration of
Trademark |
| |
Mark
|
|
1
|
| |
U.S.
|
| |
5326028
|
| |
October 31, 2017
|
| |
October 31, 2033
|
| | Liquid | |
2
|
| |
U.S.
|
| |
5367649
|
| |
January 2, 2018
|
| |
January 2, 2034
|
| | Liquid 9 | |
3
|
| |
U.S.
|
| |
5218409
|
| |
June 6, 2017
|
| |
June 6, 2033
|
| | Tear Shape (design) | |
4
|
| |
U.S.
|
| |
5941427
|
| |
December 24, 2019
|
| |
December 24, 2025
|
| | Klik | |
5
|
| |
European Union
|
| |
18054132
|
| |
September 5, 2019
|
| |
September 5, 2029
|
| | Infinity | |
6
|
| |
U.S.
|
| |
90128914
|
| |
January 4, 2022
|
| |
January 4, 2028
|
| | Dose-cti | |
State
|
| |
License Type held Directly and
Indirectly by Company |
| |
Number of Licenses Allowed by
Law in State |
| |
Number of Licenses/ Applications
arising out of Company Direct and Indirect Involvement |
|
Massachusetts | | |
Vertically Integrated Medical Marijuana Treatment Center
Cultivator, Product Manufacturer, Retailer (Adult-Use)
|
| |
A Person or Entity Having Direct or Indirect Control may not hold more than three licenses of the same license type
|
| |
3 Medical Marijuana Treatment Centers (2 open; 1 provisional license);
4 adult-use Marijuana Establishment Final licenses with authorization to commence operations (1 cultivator license; 1 product manufacturer license; and 2 retailer licenses; all operational) |
|
Ohio | | |
Stand Alone Processor (Medical)
|
| |
A person, entity or subsidiary thereof may only hold a financial interest in or be an owner of one processor license
|
| |
1 license
|
|
Pennsylvania | | |
Grower/Processor (Medical)
|
| |
A person may only be issued one grower/processor license
|
| |
1 license
|
|
| | |
Three Months Ended
|
| |
Years Ended
|
| ||||||||||||||||||
($ in thousands)
|
| |
Mar 31,
2022 |
| |
Mar 31,
2021 |
| |
Dec 31,
2021 |
| |
Dec 31,
2020 |
| ||||||||||||
Revenue
|
| | | | 42,352 | | | | | | 46,817 | | | | | | 202,705 | | | | | | 158,409 | | |
Cost of goods sold
|
| | | | (32,999) | | | | | | (33,272) | | | | | | (152,502) | | | | | | (112,270) | | |
Gross profit
|
| | | | 9,353 | | | | | | 13,545 | | | | | | 50,203 | | | | | | 46,139 | | |
Loss from operations
|
| | | | (7,482) | | | | | | (324) | | | | | | (39,793) | | | | | | (36,294) | | |
Total other income (expense)
|
| | | | (5,484) | | | | | | (16,755) | | | | | | (9,236) | | | | | | (21,938) | | |
Net loss from continuing operations before income taxes
|
| | | | (12,966) | | | | | | (17,079) | | | | | | (49,029) | | | | | | (58,232) | | |
Net loss from discontinued operations, net of taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | (56,490) | | |
Net loss
|
| | | | (11,634) | | | | | | (17,057) | | | | | | (35,126) | | | | | | (116,418) | | |
| | |
Three Months Ended
|
| |||||||||
($ in thousands)
|
| |
Mar 31,
2022 |
| |
Mar 31,
2021 |
| ||||||
Wages and benefits
|
| | | $ | 5,168 | | | | | $ | 4,083 | | |
General and administrative
|
| | | | 4,779 | | | | | | 4,317 | | |
Sales and marketing
|
| | | | 407 | | | | | | 155 | | |
Share-based compensation expense
|
| | | | 1,226 | | | | | | 882 | | |
Depreciation and amortization
|
| | | | 4,558 | | | | | | 4,432 | | |
Impairment loss
|
| | | | 697 | | | | | | 0 | | |
Total Operating Expenses
|
| | | $ | 16,835 | | | | | $ | 13,869 | | |
| | |
Years Ended
|
| |||||||||
($ in thousands)
|
| |
Dec 31,
2021 |
| |
Dec 31,
2020 |
| ||||||
Wages and benefits
|
| | | $ | 17,407 | | | | | $ | 12,927 | | |
General and administrative
|
| | | | 19,073 | | | | | | 22,170 | | |
Sales and marketing
|
| | | | 1,457 | | | | | | 839 | | |
Share-based compensation expense
|
| | | | 3,804 | | | | | | 4,200 | | |
Depreciation and amortization
|
| | | | 17,857 | | | | | | 18,356 | | |
Impairment loss
|
| | | | 30,398 | | | | | | 23,941 | | |
Total Operating Expense
|
| | | $ | 89,996 | | | | | $ | 82,433 | | |
| | |
March 31,
2022 |
| |
March 31,
2021 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||||||||
Revenues, net
|
| | | $ | 42,352 | | | | | $ | 46,817 | | | | | $ | 202,705 | | | | | $ | 158,409 | | |
Cost of goods sold
|
| | | | (32,999) | | | | | | (33,272) | | | | | | (152,502) | | | | | | (112,270) | | |
Gross profit
|
| | | | 9,353 | | | | | | 13,545 | | | | | | 50,203 | | | | | | 46,139 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Wages and benefits
|
| | | | 5,168 | | | | | | 4,083 | | | | | | 17,407 | | | | | | 12,927 | | |
General and administrative
|
| | | | 4,779 | | | | | | 4,317 | | | | | | 19,073 | | | | | | 22,170 | | |
Sales and marketing
|
| | | | 407 | | | | | | 155 | | | | | | 1,457 | | | | | | 839 | | |
Share-based compensation
|
| | | | 1,226 | | | | | | 882 | | | | | | 3,804 | | | | | | 4,200 | | |
Depreciation and amortization
|
| | | | 4,558 | | | | | | 4,432 | | | | | | 17,857 | | | | | | 18,356 | | |
Impairment loss
|
| | | | 697 | | | | | | — | | | | | | 30,398 | | | | | | 23,941 | | |
Total operating expenses
|
| | |
|
16,835
|
| | | |
|
13,869
|
| | | |
|
89,996
|
| | | |
|
82,433
|
| |
Loss from operations
|
| | | | (7,482) | | | | | | (324) | | | | | | (39,793) | | | | | | (36,294) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 18 | | | | | | 603 | | | | | | 593 | | | | | | 3,835 | | |
Other income
|
| | | | 3 | | | | | | 44 | | | | | | 74 | | | | | | 1,053 | | |
Change in fair value of warrant liability
|
| | | | (2,163) | | | | | | (13,916) | | | | | | 6,001 | | | | | | — | | |
Gain (loss) on sale of assets
|
| | | | 1 | | | | | | (67) | | | | | | 163 | | | | | | (70) | | |
Unrealized loss on investment
|
| | | | (45) | | | | | | (705) | | | | | | (891) | | | | | | (337) | | |
Loan receivable losses
|
| | | | (517) | | | | | | — | | | | | | (4,562) | | | | | | (16,416) | | |
Loss on termination of lease
|
| | | | — | | | | | | (259) | | | | | | (261) | | | | | | (613) | | |
Interest expense, net
|
| | | | (2,781) | | | | | | (2,455) | | | | | | (10,367) | | | | | | (9,390) | | |
Gain on foreign currency exchange
|
| | | | — | | | | | | — | | | | | | 14 | | | | | | — | | |
Other income (expense)
|
| | | | (5,484) | | | | | | (16,755) | | | | | | (9,236) | | | | | | (21,938) | | |
Loss from continuing operations before income
tax and non-controlling interest |
| | | | (12,966) | | | | | | (17,079) | | | | | | (49,029) | | | | | | (58,232) | | |
Income taxes | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax benefit (expense)
|
| | | | 1,332 | | | | | | 22 | | | | | | 13,903 | | | | | | (1,696) | | |
Net loss from continuing operations, net of tax
and before non-controlling interest |
| | | | (11,634) | | | | | | (17,057) | | | | | | (35,126) | | | | | | (59,928) | | |
Loss from discontinued operations before income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | (58,257) | | |
Income tax benefit from discontinued operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,767 | | |
Net loss from discontinued operations, net of tax and before non-controlling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | (56,490) | | |
Net loss before non-controlling
interest |
| | | | (11,634) | | | | | | (17,057) | | | | | | (35,126) | | | | | | (116,418) | | |
Less: Net loss attributable to non-controlling interest
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
March 31,
2022 |
| |
March 31,
2021 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||||||||
Net loss attributable to TILT Holdings, Inc.
|
| | | $ | (11,629) | | | | | $ | (17,057) | | | | | $ | (35,126) | | | | | $ | (116,418) | | |
Other comprehensive (loss) income | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (11,634) | | | | | $ | (17,057) | | | | | $ | (35,126) | | | | | $ | (116,418) | | |
Foreign currency translation differences
|
| | | | 1 | | | | | | (2) | | | | | | (15) | | | | | | 496 | | |
Comprehensive loss before non-controlling interest
|
| | | $ | (11,633) | | | | | $ | (17,059) | | | | | $ | (35,141) | | | | | $ | (115,922) | | |
Less: Net loss attributable to non-controlling interest
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | — | | |
Comprehensive loss attributable to TILT Holdings, Inc.
|
| | | $ | (11,628) | | | | | $ | (17,059) | | | | | $ | (35,141) | | | | | $ | (115,922) | | |
Weighted average number of shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | |
|
371,738,863
|
| | | |
|
365,809,870
|
| | | |
|
370,002,378
|
| | | |
|
364,562,929
|
| |
Net Loss per common share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.03) | | | | | $ | (0.05) | | | | | $ | (0.09) | | | | | $ | (0.32) | | |
Basic and diluted, from continuing operations
|
| | | $ | (0.03) | | | | | $ | (0.05) | | | | | $ | (0.09) | | | | | $ | (0.16) | | |
Basic and diluted, from discontinued operations
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (0.15) | | |
| | |
Three Months Ended
|
| |
Years Ended
|
| ||||||||||||||||||
($ in thousands)
|
| |
Mar 31,
2022 |
| |
Mar 31,
2021 |
| |
Dec 31,
2021 |
| |
Dec 31,
2020 |
| ||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 4,203 | | | | | $ | 2,742 | | | | | $ | (8,599) | | | | | $ | 10,660 | | |
Net cash provided by (used in) investing activities
|
| | | | (775) | | | | | | (329) | | | | | | 186 | | | | | | (2,520) | | |
Net cash provided by (used in) financing activities
|
| | | | (1,149) | | | | | | (882) | | | | | | 6,514 | | | | | | (3,909) | | |
Effect of foreign exchange on cash and cash equivalents
|
| | | | 1 | | | | | | (3) | | | | | |
(8)
|
| | | | |
616
|
| |
Net changes in cash and cash equivalents
|
| | |
$
|
2,280
|
| | | |
$
|
1,528
|
| | | |
$
|
(1,907)
|
| | | |
$
|
4,847
|
| |
($ in thousands)
|
| |
Mar 31,
2022 |
| |
Dec 31,
2021 |
| |
$
Change |
| |
%
Change |
| ||||||||||||
Working capital
|
| | | $ | (4,951) | | | | | $ | 1,389 | | | | | $ | (6,340) | | | | | | -456% | | |
For the three months ended March 31, 2022
|
| ||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Technology/
Distribution |
| |
Cannabis
|
| |
Accessories
|
| |
Corporate
|
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 11,259 | | | | | $ | 31,624 | | | | | $ | — | | | | | $ | — | | | | | $ | 42,883 | | |
Inter-segment revenue
|
| | | | — | | | | | | — | | | | | | (531) | | | | | | — | | | | | | — | | | | | | (531) | | |
Net revenue
|
| | | $ | — | | | | | $ | 11,259 | | | | | $ | 31,093 | | | | | $ | — | | | | | $ | — | | | | | $ | 42,352 | | |
For the three months ended March 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Technology/
Distribution |
| |
Cannabis
|
| |
Accessories
|
| |
Corporate
|
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 11,734 | | | | | $ | 35,301 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,035 | | |
Inter-segment revenue
|
| | | | — | | | | | | — | | | | | | (218) | | | | | | — | | | | | | — | | | | | | (218) | | |
Net revenue
|
| | | $ | — | | | | | $ | 11,734 | | | | | $ | 35,083 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,817 | | |
For the year ended December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Technology/
Distribution |
| |
Cannabis
|
| |
Accessories
|
| |
Corporate
|
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 41,923 | | | | | $ | 161,662 | | | | | $ | — | | | | | $ | — | | | | | $ | 203,585 | | |
Inter-segment revenue
|
| | | | — | | | | | | — | | | | | | (880) | | | | | | — | | | | | | — | | | | | | (880) | | |
Net revenue
|
| | | $ | — | | | | | $ | 41,923 | | | | | $ | 160,782 | | | | | $ | — | | | | | $ | — | | | | | $ | 202,705 | | |
For the year ended December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Technology/
Distribution |
| |
Cannabis
|
| |
Accessories
|
| |
Corporate
|
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Revenue
|
| | | $ | 54 | | | | | $ | 37,901 | | | | | $ | 122,042 | | | | | $ | — | | | | | $ | — | | | | | $ | 159,997 | | |
Inter-segment revenue
|
| | | | — | | | | | | — | | | | | | (1,588) | | | | | | — | | | | | | — | | | | | | (1,588) | | |
Net revenue
|
| | | $ | 54 | | | | | $ | 37,901 | | | | | $ | 120,454 | | | | | $ | — | | | | | $ | — | | | | | $ | 158,409 | | |
| | | | | | | | |
Contractual cash flows
|
| |||||||||||||||||||||
March 31, 2022
|
| |
Carrying
amount |
| |
Total
|
| |
< 6 months
|
| |
6 – 12 months
|
| |
1 – 5 years
|
| |||||||||||||||
Accounts payable and accrued liabilities
|
| | | $ | 45,980 | | | | | $ | (45,980) | | | | | $ | (36,711) | | | | | $ | (184) | | | | | $ | (9,085) | | |
Notes payable
|
| | | | 87,970 | | | | | | (86,373) | | | | | | (11,604) | | | | | | (37,927) | | | | | | (36,842) | | |
Total | | | | $ | 133,950 | | | | | $ | (132,353) | | | | | $ | (48,315) | | | | | $ | (38,111) | | | | | $ | (45,927) | | |
| | | | | | | | |
Contractual cash flows
|
| |||||||||||||||||||||
December 31, 2021
|
| |
Carrying
amount |
| |
Total
|
| |
< 6 months
|
| |
6 – 12 months
|
| |
1 – 5 years
|
| |||||||||||||||
Accounts payable and accrued liabilities
|
| | | $ | 49,482 | | | | | $ | (49,482) | | | | | $ | (40,208) | | | | | $ | (189) | | | | | $ | (9,085) | | |
Notes payable
|
| | | | 86,613 | | | | | | (87,105) | | | | | | (10,704) | | | | | | (38,629) | | | | | | (37,772) | | |
Total | | | | $ | 136,095 | | | | | $ | (136,587) | | | | | $ | (50,912) | | | | | $ | (38,818) | | | | | $ | (46,857) | | |
| | |
As of March 31, 2022
|
| |||||||||||||||
| | |
Fair value hierarchy
|
| |||||||||||||||
Fair value of assets
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 9,232 | | | | | $ | — | | | | | $ | — | | |
Trade receivables and others
|
| | | | 28,854 | | | | | | — | | | | | | — | | |
Other loans receivable
|
| | | | 3,899 | | | | | | — | | | | | | — | | |
Investments
|
| | | | 57 | | | | | | — | | | | | | 6,596 | | |
Accounts payable and accrued liabilities
|
| | | | 45,980 | | | | | | — | | | | | | — | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 4,557 | | |
Notes payable
|
| | | | 87,970 | | | | | | — | | | | | | — | | |
Total | | | | $ | 175,992 | | | | | $ | — | | | | | $ | 11,153 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||
| | |
Fair value hierarchy
|
| |||||||||||||||
Fair value of assets
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 6,952 | | | | | $ | — | | | | | $ | — | | |
Trade receivables and others
|
| | | | 32,393 | | | | | | — | | | | | | — | | |
Other loans receivable
|
| | | | 4,125 | | | | | | — | | | | | | — | | |
Investments
|
| | | | 102 | | | | | | — | | | | | | 6,596 | | |
Accounts payable and accrued liabilities
|
| | | | 49,482 | | | | | | — | | | | | | — | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 2,394 | | |
Notes payable
|
| | | | 86,613 | | | | | | — | | | | | | — | | |
Total | | | | $ | 179,667 | | | | | $ | — | | | | | $ | 8,990 | | |
|
Location
|
| |
Square Feet
|
| |
Purpose
|
| |
Segment(s)
|
| |
Leased/Owned
|
|
| Phoenix, AZ | | |
13,115
|
| |
Administrative
|
| |
Corporate,
Accessories |
| |
Leased
|
|
| Cambridge, MA | | |
9,882
|
| |
Distribution
|
| |
Cannabis
|
| |
Leased
|
|
| Taunton, MA | | |
539,273
|
| |
Cultivation and Distribution
|
| |
Cannabis
|
| |
Leased
|
|
| Taunton, MA | | |
N/M
|
| |
Administrative
|
| |
Cannabis
|
| |
Leased
|
|
| Taunton, MA | | |
20,000
|
| |
Distribution
|
| |
Cannabis
|
| |
Leased
|
|
| Brockton, MA | | |
6,000
|
| |
Distribution
|
| |
Cannabis
|
| |
Leased
|
|
| Cleveland, OH | | |
20,725
|
| |
Distribution and manufacturing
|
| |
Cannabis
|
| |
Leased
|
|
| Elyria, OH | | |
6,180
|
| |
Distribution
|
| |
Cannabis
|
| |
Owned
|
|
| White Haven Borough, PA | | |
478,724
|
| |
Cultivation and manufacturing
|
| |
Cannabis
|
| |
Owned
|
|
| Total Square Footage | | |
1,093,899
|
| | | | | | | | | |
| | |
Common Shares
|
| |||||||||
Name and Position of Beneficial Owner
|
| |
Amount and
Nature of Beneficial Ownership |
| |
Percent of
Class |
| ||||||
Mark Scatterday, Director and Former Chief Executive Officer
|
| | | | 33,062,957(1) | | | | | | 9.1% | | |
Tim Conder, Director
|
| | | | 1,393,000(2) | | | | | | * | | |
Jane Batzofin, Director
|
| | | | 1,452,819(3) | | | | | | * | | |
Mark J. Coleman, Director
|
| | | | 702,819(4) | | | | | | * | | |
John Barravecchia, Director
|
| | | | 587,757(5) | | | | | | * | | |
D’Angela Simms, Director
|
| | | | 541,484(6) | | | | | | * | | |
Gary F. Santo, Jr., Chief Executive Officer
|
| | | | 807,982(7) | | | | | | * | | |
Brad Hoch, Chief Financial Officer
|
| | | | 441,509(8) | | | | | | * | | |
Dana Arvidson, Chief Operating Officer
|
| | | | 50,000(9) | | | | | | * | | |
Marshall Horowitz, Former General Counsel
|
| | | | 1,000,000(10) | | | | | | * | | |
All current directors and executive officers as a group (9 persons)
|
| | | | 40,040,327 | | | | | | 11.0% | | |
Name
|
| |
Age
|
| |
Position
|
|
Mark Scatterday | | |
53
|
| | Chairman of the Board | |
Tim Conder | | |
39
|
| | Director | |
Jane Batzofin | | |
47
|
| | Director | |
Mark J. Coleman | | |
63
|
| | Director | |
John Barravecchia | | |
67
|
| | Director | |
D’Angela Simms | | |
46
|
| | Director | |
Gary F. Santo, Jr. | | |
55
|
| | Chief Executive Officer | |
Dana Arvidson | | |
47
|
| | Chief Operating Officer | |
Brad Hoch | | |
52
|
| | Chief Financial Officer | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
awards ($)(1) |
| |
Option
awards ($)(2) |
| |
Non-equity
incentive plan compensation ($)(3) |
| |
All other
Compensation ($)(4) |
| |
Total
Compensation ($) |
| ||||||||||||||||||||||||
Gary F. Santo, Jr.
Chief Executive Officer and Former President (5) |
| | | | 2021 | | | | | | 381,884 | | | | | | — | | | | | | 2,786,127 | | | | | | — | | | | | | 385,200 | | | | | | — | | | | | | 3,553,211 | | |
| | | 2020 | | | | | | 131,707 | | | | | | — | | | | | | — | | | | | | 182,460 | | | | | | 129,082 | | | | | | — | | | | | | 443,249 | | | ||
Dana Arvidson
Chief Operating Officer(6) |
| | | | 2021 | | | | | | 158,750 | | | | | | — | | | | | | 243,090 | | | | | | — | | | | | | 155,500 | | | | | | — | | | | | | 557,340 | | |
Brad Hoch
Chief Financial Officer(7) |
| | | | 2021 | | | | | | 305,769 | | | | | | — | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | 605,769 | | |
| | | 2020 | | | | | | 135,192 | | | | | | — | | | | | | 24,780 | | | | | | 121,640 | | | | | | 145,068 | | | | | | — | | | | | | 426,680 | | | ||
Mark Scatterday,
Former Chief Executive Officer(8) |
| | | | 2021 | | | | | | 164,615 | | | | | | — | | | | | | 303,000(10) | | | | | | — | | | | | | — | | | | | | 707,000(11) | | | | | | 1,174,615 | | |
| | | 2020 | | | | | | 415,962 | | | | | | — | | | | | | — | | | | | | — | | | | | | 400,000 | | | | | | — | | | | | | 815,962 | | | ||
Marshall Horowitz
Former General Counsel (9) |
| | | | 2021 | | | | | | 307,692 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 542,474 | | | | | | 850,166 | | |
| | | 2020 | | | | | | 412,000 | | | | | | — | | | | | | — | | | | | | 233,440 | | | | | | 200,000 | | | | | | — | | | | | | 845,440 | | |
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Option (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested(1) |
| |
Market
Value of Shares of Units of Stock That Have Not Vested ($)(2) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#)(3) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($) |
| |||||||||||||||||||||||||||
Gary F. Santo Jr., Chief Executive Officer
|
| | | | 450,000 | | | | | | 150,000 | | | | | | — | | | | | | 0.4753 | | | | | | 6/25/2030 | | | | | | 623,946 | | | | | | 315,093 | | | | | | 7,487,351 | | | | | | 1,684,654 | | |
Dana Arvidson, Chief Operating Officer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,000 | | | | | | 58,718 | | | | | | 800,000 | | | | | | 180,000 | | |
Brad Hoch, Chief Financial Officer
|
| | | | 300,002 | | | | | | 99,998 | | | | | | — | | | | | | 0.4753 | | | | | | 6/25/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mark Scatterday, Former Chief Executive Officer
|
| | | | 1,666,667 | | | | | | — | | | | | | — | | | | | | 0.4135 | | | | | | 11/21/2029 | | | | | | 250,000(4) | | | | | | 126,250 | | | | | | 1,400,000 | | | | | | 315,000 | | |
Marshall Horowitz, Former General Counsel
|
| | | | 600,000 | | | | | | — | | | | | | — | | | | | | 0.3732 | | | | | | 12/31/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 400,000 | | | | | | — | | | | | | — | | | | | | 0.4135 | | | | | | 12/31/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting Date
|
| |
Number of
PSUs |
| |||
December 31, 2021
|
| | | | 1,871,837 | | |
December 31, 2022
|
| | | | 3,743,674 | | |
December 31, 2023
|
| | | | 5,615,511 | | |
December 31, 2024
|
| | | | 7,487,351 | | |
Name
|
| |
Fees earned
or paid in cash ($) |
| |
Stock
Awards ($)(1) |
| |
Option
Awards ($) |
| |
Non-equity
Incentive Plan Compensation ($) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| ||||||||||||||||||
Mark Scatterday
|
| |
See Footnote 2
|
| |
See Footnote 2
|
| |
See Footnote 2
|
| |
See Footnote 2
|
| |
See Footnote 2
|
| |
See Footnote 2
|
| ||||||||||||||||||
Tim Conder
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jane Batzofin
|
| | | | 45,000 | | | | | | 63,943(3) | | | | | | — | | | | | | — | | | | | | — | | | | | | 108,943 | | |
Mark J. Coleman
|
| | | | 45,000 | | | | | | 63,943(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | 108,943 | | |
John Barravecchia
|
| | | | 60,000 | | | | | | 63,943(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | 123,943 | | |
D’Angela Simms
|
| | | | 50,000 | | | | | | 63,943(6) | | | | | | — | | | | | | — | | | | | | — | | | | | | 113,943 | | |
Period Ended
|
| |
Low Trading
Price (C$) |
| |
High Trading
Price (C$) |
| ||||||
First Quarter Ended March 31, 2022
|
| | | | 0.160 | | | | | | 0.420 | | |
Fourth Quarter Ended December 31, 2021
|
| | | | 0.250 | | | | | | 0.600 | | |
Third Quarter Ended September 30, 2021
|
| | | | 0.465 | | | | | | 0.680 | | |
Second Quarter Ended June 30, 2021
|
| | | | 0.500 | | | | | | 0.720 | | |
First Quarter Ended March 31, 2021
|
| | | | 0.370 | | | | | | 0.920 | | |
Fourth Quarter Ended December 31, 2020
|
| | | | 0.290 | | | | | | 0.550 | | |
Third Quarter Ended September 30, 2020
|
| | | | 0.335 | | | | | | 0.690 | | |
Second Quarter Ended June 30, 2020
|
| | | | 0.215 | | | | | | 0.800 | | |
First Quarter Ended March 31, 2020
|
| | | | 0.155 | | | | | | 0.395 | | |
Period Ended
|
| |
Low Trading
Price (US$) |
| |
High Trading
Price (US$) |
| ||||||
First Quarter Ended March 31, 2022
|
| | | | 0.17 | | | | | | 0.35 | | |
Fourth Quarter Ended December 31, 2021
|
| | | | 0.19 | | | | | | 0.47 | | |
Third Quarter Ended September 30, 2021
|
| | | | 0.37 | | | | | | 0.54 | | |
Second Quarter Ended June 30, 2021
|
| | | | 0.40 | | | | | | 0.59 | | |
First Quarter Ended March 31, 2021
|
| | | | 0.27 | | | | | | 0.75 | | |
Fourth Quarter Ended December 31, 2020
|
| | | | 0.22 | | | | | | 0.44 | | |
Third Quarter Ended September 30, 2020
|
| | | | 0.25 | | | | | | 0.53 | | |
Second Quarter Ended June 30, 2020
|
| | | | 0.14 | | | | | | 0.61 | | |
First Quarter Ended March 31, 2020
|
| | | | 0.09 | | | | | | 0.32 | | |
Plan Category
|
| |
Number of securities
to be issued upon the vesting of RSUs, PSUs and the exercise of outstanding options |
| |
Weighted-average
exercise price of outstanding options |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected herein)(1) |
| |||||||||
Equity compensation plans approved by securityholders
|
| | | | 32,004,959 | | | | | US$ | 0.6341 | | | | | | 18,445,536 | | |
Equity compensation plans not approved by
securityholders |
| | | | N/A | | | | | | N/A | | | | | | N/A | | |
Total:
|
| | | | 32,004,959 | | | | | US$ | 0.6341 | | | | | | 18,445,536 | | |
|
Exhibit
No. |
| |
Description of Exhibit
|
|
| 2.1† | | | | |
| 2.2*† | | | | |
| 2.3† | | | | |
| 2.4† | | | | |
| 2.5† | | | | |
| 3.1# | | | | |
| 3.2# | | | | |
| 4.1† | | | | |
| 10.1† | | | | |
| 10.2† | | | | |
| 10.3*# | | | | |
| 10.4*†# | | | | |
| 10.5† | | | | |
| 10.6*† | | | | |
| 10.7† | | | |
|
Exhibit
No. |
| |
Description of Exhibit
|
|
| 10.8†# | | | | |
| 10.9† | | | | |
| 10.10† | | | | |
| 10.11† | | | | |
| 10.12† | | | | |
| 10.13†# | | | | |
| 10.14† | | | | |
| 10.15+# | | | | |
| 10.16+# | | | | |
| 10.17+# | | | | |
| 10.18+# | | | | |
| 10.19+# | | | | |
| 10.20+# | | | | |
| 10.21†+ | | | | |
| 10.22+# | | | | |
| 10.23†+ | | | |
|
Exhibit
No. |
| |
Description of Exhibit
|
|
| 10.24+# | | | | |
| 10.25+# | | | | |
| 10.26+# | | | | |
| 10.27+# | | | | |
| 21.1# | | | |
| | |
Page
|
| |||
AUDITED CONSOLIDATED FINANCIAL STATEMENTS: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-8 | | | |
UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | | | | | | | |
| | | | F-59 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | | | F-62 | | | |
| | | | F-63 | | |
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 6,952 | | | | | $ | 8,859 | | |
Trade receivables and others, net
|
| | | | 32,393 | | | | | | 14,568 | | |
Inventories
|
| | | | 55,583 | | | | | | 32,507 | | |
Loans receivable, current portion
|
| | | | 2,453 | | | | | | 2,660 | | |
Prepaid expenses and other current assets
|
| | | | 3,005 | | | | | | 4,556 | | |
Assets held for sale
|
| | | | 500 | | | | | | — | | |
Advances for acquisition target
|
| | | | — | | | | | | 7,411 | | |
Total current assets
|
| | | | 100,886 | | | | | | 70,561 | | |
Non-current assets | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | | 62,360 | | | | | | 66,795 | | |
Right-of-use assets – finance, net
|
| | | | 5,379 | | | | | | 5,144 | | |
Right-of-use assets – operating, net
|
| | | | 5,038 | | | | | | 6,572 | | |
Investments
|
| | | | 6,698 | | | | | | 1,189 | | |
Intangible assets, net
|
| | | | 128,770 | | | | | | 138,637 | | |
Loans receivable
|
| | | | 1,672 | | | | | | 14,483 | | |
Goodwill
|
| | | | 70,545 | | | | | | 98,693 | | |
TOTAL ASSETS
|
| | | $ | 381,348 | | | | | $ | 402,074 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 49,482 | | | | | $ | 31,086 | | |
Warrant liability
|
| | | | 2,394 | | | | | | — | | |
Income tax payable
|
| | | | — | | | | | | 903 | | |
Deferred revenue
|
| | | | 5,177 | | | | | | 6,311 | | |
Finance lease liability, current portion
|
| | | | 955 | | | | | | 831 | | |
Operating lease liability, current portion
|
| | | | 731 | | | | | | 879 | | |
Notes payable, current portion. net of discount
|
| | | | 40,758 | | | | | | 4,668 | | |
Total current liabilities
|
| | | | 99,497 | | | | | | 44,678 | | |
Non-current liabilities | | | | | | | | | | | | | |
Finance lease liability
|
| | | | 5,319 | | | | | | 5,305 | | |
Operating lease liability
|
| | | | 4,927 | | | | | | 6,375 | | |
Notes payable, net of discount
|
| | | | 45,855 | | | | | | 67,082 | | |
Deferred tax liability
|
| | | | 85 | | | | | | 13,949 | | |
TOTAL LIABILITIES
|
| | | | 155,683 | | | | | | 137,389 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock, no par value, unlimited shares authorized as of December 31, 2021 and 2020, 374,083 and 367,183 issued and outstanding as of December 31, 2021 and 2020, respectively
|
| | | | 854,952 | | | | | | 851,851 | | |
Additional paid-in capital
|
| | | | 224,835 | | | | | | 223,499 | | |
Warrants
|
| | | | 952 | | | | | | 6,757 | | |
Accumulated other comprehensive income
|
| | | | 999 | | | | | | 1,014 | | |
Accumulated deficit
|
| | | | (856,248) | | | | | | (818,436) | | |
Non-controlling interest
|
| | | | 175 | | | | | | — | | |
TOTAL SHAREHOLDERS’ EQUITY
|
| | | | 225,665 | | | | | | 264,685 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 381,348 | | | | | $ | 402,074 | | |
| | |
2021
|
| |
2020
|
| ||||||
Revenues, net
|
| | | $ | 202,705 | | | | | $ | 158,409 | | |
Cost of goods sold
|
| | | | (152,502) | | | | | | (112,270) | | |
Gross profit
|
| | | | 50,203 | | | | | | 46,139 | | |
Operating expenses: | | | | | | | | | | | | | |
Wages and benefits
|
| | | | 17,407 | | | | | | 12,927 | | |
General and administrative
|
| | | | 19,073 | | | | | | 22,170 | | |
Sales and marketing
|
| | | | 1,457 | | | | | | 839 | | |
Share-based compensation
|
| | | | 3,804 | | | | | | 4,200 | | |
Depreciation and amortization
|
| | | | 17,857 | | | | | | 18,356 | | |
Impairment loss
|
| | | | 30,398 | | | | | | 23,941 | | |
Total operating expenses
|
| | | | 89,996 | | | | | | 82,433 | | |
Loss from operations
|
| | | | (39,793) | | | | | | (36,294) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 593 | | | | | | 3,835 | | |
Other income
|
| | | | 74 | | | | | | 1,053 | | |
Change in fair value of warrant liability
|
| | | | 6,001 | | | | | | — | | |
Gain on foreign currency exchange
|
| | | | 14 | | | | | | — | | |
Gain (loss) on sale of assets
|
| | | | 163 | | | | | | (70) | | |
Unrealized loss on investments
|
| | | | (891) | | | | | | (337) | | |
Loan receivable losses
|
| | | | (4,562) | | | | | | (16,416) | | |
Loss on termination of lease
|
| | | | (261) | | | | | | (613) | | |
Interest expense, net
|
| | | | (10,367) | | | | | | (9,390) | | |
Other expense
|
| | | | (9,236) | | | | | | (21,938) | | |
Loss from continuing operations before income taxes
|
| | | | (49,029) | | | | | | (58,232) | | |
Income taxes | | | | | | | | | | | | | |
Income tax benefit (expense)
|
| | | | 13,903 | | | | | | (1,696) | | |
Net loss from continuing operations, net of tax
|
| | | | (35,126) | | | | | | (59,928) | | |
Loss from discontinued operations before income taxes
|
| | | | — | | | | | | (58,257) | | |
Income tax benefit from discontinued operations
|
| | | | — | | | | | | 1,767 | | |
Net loss from discontinued operations, net of tax
|
| | | | — | | | | | | (56,490) | | |
Net loss
|
| | | | (35,126) | | | | | | (116,418) | | |
Other comprehensive (loss) income | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (15) | | | | | | 496 | | |
Comprehensive loss
|
| | | $ | (35,141) | | | | | $ | (115,922) | | |
Weighted average number of shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | |
|
370,002,378
|
| | | |
|
364,562,929
|
| |
Net loss per common share | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.09) | | | | | $ | (0.32) | | |
Basic and diluted, from continuing operations
|
| | | $ | (0.09) | | | | | $ | (0.16) | | |
Basic and diluted, from discontinued operations
|
| | | $ | — | | | | | $ | (0.15) | | |
| | |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Warrants
|
| |
Accumulated Other
Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Non-Controlling
Interest |
| |
Shareholders’
Equity Total |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance – January 1, 2020
|
| | | | 362,279,572 | | | | | $ | 849,696 | | | | | $ | 210,160 | | | | | $ | 17,809 | | | | | $ | 518 | | | | | $ | (702,018) | | | | | $ | — | | | | | $ | 376,165 | | |
Options exercised
|
| | | | 62,100 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Share-based compensation
|
| | | | 481,999 | | | | | | 175 | | | | | | 2,221 | | | | | | 66 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,462 | | |
Warrants exercised
|
| | | | 100,857 | | | | | | — | | | | | | 27 | | | | | | (27) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Warrants expired
|
| | | | — | | | | | | — | | | | | | 11,091 | | | | | | (11,091) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares returned from escrow
|
| | | | (660,044) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance and vesting of restricted share units
|
| | | | 4,918,189 | | | | | | 1,979 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,979 | | |
Comprehensive (loss) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 496 | | | | | | (116,418) | | | | | | — | | | | | | (115,922) | | |
Balance – December 31, 2020
|
| | | | 367,182,673 | | | | | $ | 851,851 | | | | | $ | 223,499 | | | | | $ | 6,757 | | | | | $ | 1,014 | | | | | $ | (818,436) | | | | | $ | — | | | | | $ | 264,685 | | |
Options exercised
|
| | | | 221,400 | | | | | | 13 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13 | | |
Options forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 1,240 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,240 | | |
Warrants exercised
|
| | | | 657,000 | | | | | | 173 | | | | | | 96 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 269 | | |
Warrants expired
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Warrants reclassified to liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,805) | | | | | | | | | | | | (2,686) | | | | | | — | | | | | | (8,491) | | |
Shares returned from escrow
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance and vesting of restricted share units
|
| | | | 5,272,310 | | | | | | 2,192 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,192 | | |
Shares reserved for contingent consideration
|
| | | | — | | | | | | 372 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 372 | | |
Formation of SFNY:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares issued from formation of SFNY
|
| | | | 749,376 | | | | | | 351 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 351 | | |
Non-controlling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 175 | | | | | | 175 | | |
Comprehensive (loss) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15) | | | | | | (35,126) | | | | | | — | | | | | | (35,141) | | |
Balance – December 31, 2021
|
| | | | 374,082,759 | | | | | $ | 854,952 | | | | | $ | 224,835 | | | | | $ | 952 | | | | | $ | 999 | | | | | $ | (856,248) | | | | | $ | 175 | | | | | $ | 225,665 | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (35,126) | | | | | $ | (116,418) | | |
Adjustments to reconcile net loss to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Loss on sale of discontinued operation, net of tax
|
| | | | — | | | | | | 56,787 | | |
Unrealized loss on investments
|
| | | | 891 | | | | | | 337 | | |
Gain (Loss) on disposal of property
|
| | | | — | | | | | | 70 | | |
Loss on termination of lease
|
| | | | 210 | | | | | | 418 | | |
Depreciation and amortization
|
| | | | 22,438 | | | | | | 20,393 | | |
Amortization of operating lease right of use assets
|
| | | | 1,231 | | | | | | 1,602 | | |
Change in allowance for doubtful accounts
|
| | | | (188) | | | | | | 757 | | |
Non-cash interest income
|
| | | | (500) | | | | | | (3,740) | | |
Deferred tax benefit
|
| | | | (13,864) | | | | | | (975) | | |
Share-based compensation
|
| | | | 3,804 | | | | | | 4,200 | | |
Accretion of debt discount
|
| | | | 2,667 | | | | | | 2,227 | | |
Accounts receivable write off
|
| | | | — | | | | | | 2,169 | | |
Loan receivable losses
|
| | | | 4,562 | | | | | | 16,416 | | |
Impairment loss
|
| | | | 30,398 | | | | | | 23,941 | | |
Warrants and severance
|
| | | | — | | | | | | 66 | | |
Change in fair value of derivatives
|
| | | | (6,001) | | | | | | — | | |
Non-cash interest expense
|
| | | | 4,050 | | | | | | 3,669 | | |
Net change in working capital items:
|
| | | | | | | | | | | | |
Trade receivables and others, net
|
| | | | (17,627) | | | | | | (405) | | |
Inventories
|
| | | | (22,574) | | | | | | 5,204 | | |
Prepaid expenses and other current assets
|
| | | | 1,340 | | | | | | 797 | | |
Accounts payable and accrued liabilities
|
| | | | 18,239 | | | | | | (2,695) | | |
Income tax payable
|
| | | | (903) | | | | | | 903 | | |
Operating lease liability
|
| | | | (512) | | | | | | 859 | | |
Deferred revenue
|
| | | | (1,134) | | | | | | 1,218 | | |
Cash (used in) provided by operating activities – continuing operations
|
| | | | (8,599) | | | | | | 17,800 | | |
Cash used in operating activities – discontinuing operations
|
| | | | — | | | | | | (7,140) | | |
Net cash (used in) provided by operating activities
|
| | | | (8,599) | | | | | | 10,660 | | |
Cash flows from investing activities: | | | | | | | | | |||||
Purchases of property, plant and equipment
|
| | | | (3,064) | | | | | | (1,908) | | |
Proceeds from sale of property
|
| | | | 1,233 | | | | | | 138 | | |
Net repayment (advances) on loan receivables
|
| | | | 2,417 | | | | | | (808) | | |
Cash paid for acquisitions
|
| | | | (400) | | | | | | — | | |
Cash provided by (used in) investing activities – continuing operations
|
| | | | 186 | | | | | | (2,578) | | |
Cash provided by investing activities – discontinuing operations
|
| | | | — | | | | | | 58 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net cash provided by (used in) investing activities
|
| | | | 186 | | | | | | (2,520) | | |
Cash flows from financing activities:
|
| | | | | | | | | | | | |
Payments on lease liability
|
| | | | (2,311) | | | | | | (2,392) | | |
Principal payments on notes payable
|
| | | | (47,973) | | | | | | (516) | | |
Debt issuance costs
|
| | | | (469) | | | | | | — | | |
Proceeds from notes payable
|
| | | | 57,081 | | | | | | — | | |
Proceeds from options and warrants exercised
|
| | | | 186 | | | | | | 1 | | |
Cash provided by (used in) financing activities – continuing operations
|
| | | | 6,514 | | | | | | (2,907) | | |
Cash used in financing activities – discontinuing operations
|
| | | | — | | | | | | (1,002) | | |
Net cash provided by (used in) financing activities
|
| | | | 6,514 | | | | | | (3,909) | | |
Effect of foreign exchange on cash and cash equivalents
|
| | | | (8) | | | | | | 616 | | |
Net change in cash and cash equivalents
|
| | | | (1,907) | | | | | | 4,847 | | |
Cash and cash equivalents, beginning of year
|
| | | | 8,859 | | | | | | 4,012 | | |
Cash and cash equivalents, end of year
|
| | | $ | 6,952 | | | | | $ | 8,859 | | |
Other non-cash investing and financing activities | | | | | | | | | | | | | |
Conversion of loans receivable to investment
|
| | | $ | 6,400 | | | | | $ | (526) | | |
Shares issued for Standard Farms New York Acquisition
|
| | | $ | 351 | | | | | $ | — | | |
Extinguishment of debt for Standard Farms Ohio, LLC acquisition
|
| | | $ | 7,550 | | | | | $ | — | | |
Extinguishment of existing liabilities from Sante Veritas Therapeutics sale
|
| | | $ | 825 | | | | | $ | — | | |
Property and equipment acquired via finance lease
|
| | | $ | 832 | | | | | $ | — | | |
Property and equipment acquired via operating lease
|
| | | $ | 139 | | | | | $ | 88 | | |
|
Major subsidiaries
|
| |
Place of Incorporation
|
| |
Ownership
Percentage |
| |||
Jimmy Jang Holdings Inc.
|
| |
British Columbia
|
| | | | 100% | | |
Jimmy Jang, L.P.(i)
|
| | Delaware | | | | | 100% | | |
Jupiter Research, LLC
|
| | Arizona | | | | | 100% | | |
Baker Technologies Inc.
|
| | Delaware | | | | | 100% | | |
Standard Farms, LLC
|
| | Pennsylvania | | | | | 100% | | |
Standard Farms Ohio, LLC
|
| | Ohio | | | | | 100% | | |
Sea Hunter, Therapeutics, LLC
|
| | Delaware | | | | | 100% | | |
Commonwealth Alternative Care, Inc.
|
| | Massachusetts | | | | | 100% | | |
SFNY Holdings, Inc.
|
| | Delaware | | | | | 100% | | |
CGSF Group, LLC
|
| | Delaware | | | | | 75% | | |
|
Machinery and equipment
|
| | 3 – 10 years | |
|
Furniture and fixtures
|
| | 3 – 7 years | |
|
Autos and trucks
|
| | 5 years | |
|
Buildings, leasehold and land improvements
|
| | 5 – 40 years | |
|
Greenhouse-agricultural structure
|
| | 7 – 15 years | |
|
Construction in progress
|
| |
Not depreciated
|
|
|
Property not in service
|
| |
Not depreciated
|
|
|
Customer relationships
|
| | 10 – 13 years | |
|
Trademarks
|
| | 7 – 10 years | |
|
License rights(1)
|
| | 9 – 15 years | |
|
Management agreements
|
| |
Over the term of agreement
|
|
|
Patents and technologies
|
| | 10 years | |
|
Software
|
| | 7 – 10 years | |
|
Backlog and non-competition agreements
|
| | 4 years | |
| Consideration: | | | | | | | |
|
Settlement of pre-existing advance for acquisition target
|
| | | $ | 7,550 | | |
|
Fair value of consideration exchanged
|
| | | $ | 7,550 | | |
| Recognized amounts of identifiable assets acquired and liabilities assumed: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 21 | | |
|
Trade receivables
|
| | | | 10 | | |
|
Inventory
|
| | | | 502 | | |
|
Prepaid expenses and other current assets
|
| | | | 29 | | |
|
Property, plant and equipment
|
| | | | 1,935 | | |
|
Intangible assets:
|
| | | | | | |
|
License
|
| | | | 3,890 | | |
|
Right-of-use assets
|
| | | | 120 | | |
|
Goodwill
|
| | | | 1,380 | | |
|
Accounts payable and accrued liabilities
|
| | | | (204) | | |
|
Lease liabilities
|
| | | | (133) | | |
|
Total net assets acquired
|
| | | $ | 7,550 | | |
| Consideration: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 400 | | |
|
Shares issued upon issuance
|
| | | | 351 | | |
|
Fair value of consideration exchanged
|
| | | $ | 751 | | |
|
Non-controlling interest
|
| | | $ | 175 | | |
| Recognized amounts of identifiable assets acquired and liabilities assumed: | | | | | | | |
|
Intangible assets:
|
| | | | | | |
|
Management agreement
|
| | | $ | 926 | | |
|
Total net assets acquired
|
| | | $ | 926 | | |
| Carrying value of net assets sold: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 31 | | |
|
Trade receivables and others, net
|
| | | | 768 | | |
|
Prepaid expenses and other current assets
|
| | | | 90 | | |
|
Property, plant and equipment, net
|
| | | | 298 | | |
|
Right-of-use assets
|
| | | | 1,721 | | |
|
Intangible assets, net
|
| | | | 27,410 | | |
|
Loans receivable, long-term
|
| | | | 58 | | |
|
Goodwill
|
| | | | 30,505 | | |
|
Accounts payable and accrued liabilities
|
| | | | (4,879) | | |
|
Lease liability
|
| | | | (1,796) | | |
|
Deferred tax liability
|
| | | | (179) | | |
| | | | | | 54,027 | | |
| Sale consideration on disposition of net assets: | | | | | | | |
|
Fair value of convertible senior promissory note (Note 10)
|
| | | | 6,518 | | |
|
Cost to sell
|
| | | | (485) | | |
| | | | | | 6,033 | | |
|
Loss on sale of discontinued operations
|
| | | | 47,994 | | |
|
Loss from discontinued operations
|
| | | | 10,263 | | |
|
Tax recovery on loss on sale of discontinued operations
|
| | | | (1,767) | | |
|
Loss from sale of discontinued operations, net of tax
|
| | | | 56,490 | | |
|
|
Revenues, net
|
| | | $ | 6,246 | | |
|
Cost of goods sold
|
| | | | (6,593) | | |
|
Gross profit
|
| | | | (347) | | |
| Operating expenses: | | | | | | | |
|
Depreciation and amortization
|
| | | | 1,327 | | |
|
Wages and benefits
|
| | | | 5,755 | | |
|
Professional fees
|
| | | | 57 | | |
|
Rent
|
| | | | 218 | | |
|
Insurance
|
| | | | 29 | | |
|
Advertising and marketing
|
| | | | 54 | | |
|
Travel
|
| | | | 21 | | |
|
General and administrative
|
| | | | 1,369 | | |
|
Loss on sale of assets
|
| | | | 44 | | |
|
Finance expense
|
| | | | 129 | | |
|
Total operating expenses
|
| | | | 9,003 | | |
|
(Loss) from operations
|
| | | | (9,350) | | |
| Other income (expense): | | | | | | | |
|
Other expense
|
| | | | (913) | | |
|
Total other income (expense)
|
| | | | (913) | | |
|
(Loss) from discontinued operations
|
| | | | (10,263) | | |
| Income taxes | | | | | | | |
|
Recovery of (provision for) income taxes
|
| | | | 1,767 | | |
|
Net (loss) from discontinued operations
|
| | | | (8,496) | | |
|
(Loss) on sale of discontinued operations
|
| | | | (47,994) | | |
|
Net (loss) from operating activities, net of tax
|
| | | $ | (56,490) | | |
| | |
Years ended
|
| |||||||||
Inventory
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Raw material – cannabis plants
|
| | | $ | 3,206 | | | | | $ | 2,143 | | |
Raw material – other materials
|
| | | | 1,116 | | | | | | 580 | | |
Work in progress
|
| | | | 6,327 | | | | | | 3,488 | | |
Finished goods
|
| | | | 43,776 | | | | | | 25,680 | | |
Supplies and accessories
|
| | | | 1,158 | | | | | | 616 | | |
Total inventory
|
| | | $ | 55,583 | | | | | $ | 32,507 | | |
| | |
Years ended December 31,
|
| |||||||||
Property, plant and equipment
|
| |
2021
|
| |
2020
|
| ||||||
Land
|
| | | $ | 169 | | | | | $ | 169 | | |
Land improvements
|
| | | | 460 | | | | | | 460 | | |
Machinery & equipment
|
| | | | 12,450 | | | | | | 11,368 | | |
Furniture & fixtures
|
| | | | 788 | | | | | | 949 | | |
Buildings
|
| | | | 6,845 | | | | | | 6,591 | | |
Greenhouse-agricultural structure
|
| | | | 8,195 | | | | | | 8,192 | | |
Leasehold improvements
|
| | | | 46,587 | | | | | | 39,662 | | |
Construction in progress
|
| | | | 3,391 | | | | | | 6,936 | | |
Autos & trucks
|
| | | | 214 | | | | | | 192 | | |
Property held for sale
|
| | | | — | | | | | | 1,713 | | |
Total cost
|
| | | | 79,099 | | | | | | 76,232 | | |
Less: accumulated depreciation
|
| | | | (16,739) | | | | | | (9,437) | | |
Total property, plant and equipment
|
| | | $ | 62,360 | | | | | $ | 66,795 | | |
| | |
Years ended
|
| |||||||||
Investments
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Investment in HERBL, Inc.
|
| | | $ | 6,400 | | | | | $ | — | | |
Investment in Big Toe Ventures LLC
|
| | | | 196 | | | | | | 1,000 | | |
Investment in Akerna
|
| | | | 102 | | | | | | 189 | | |
Total Investments
|
| | | $ | 6,698 | | | | | $ | 1,189 | | |
Intangible assets
|
| |
Net Balance
12/31/2020 |
| |
Business
acquisitions |
| |
Amortization
Expense |
| |
Impairment
|
| |
Net Balance
12/31/2021 |
| |||||||||||||||
Customer relationships
|
| | | $ | 71,905 | | | | | $ | — | | | | | $ | (6,698) | | | | | $ | — | | | | | $ | 65,207 | | |
Trademarks
|
| | | | 23,106 | | | | | | — | | | | | | (2,947) | | | | | | — | | | | | | 20,159 | | |
License rights
|
| | | | 14,000 | | | | | | 3,890 | | | | | | (19) | | | | | | (35) | | | | | | 17,836 | | |
Management agreements
|
| | | | — | | | | | | 926 | | | | | | (43) | | | | | | — | | | | | | 883 | | |
Patents & technologies
|
| | | | 26,320 | | | | | | — | | | | | | (3,290) | | | | | | — | | | | | | 23,030 | | |
Backlog and non-competition agreements
|
| | | | 3,306 | | | | | | — | | | | | | (1,651) | | | | | | — | | | | | | 1,655 | | |
Total intangible assets
|
| | | $ | 138,637 | | | | | $ | 4,816 | | | | | $ | (14,648) | | | | | $ | (35) | | | | | $ | 128,770 | | |
Intangible assets
|
| |
Net Balance
12/31/2019 |
| |
Amortization
Expense |
| |
Impairment
|
| |
Discontinued
operations |
| |
Net Balance
12/31/2020 |
| |||||||||||||||
Customer relationships
|
| | | $ | 85,469 | | | | | $ | (7,660) | | | | | $ | (1,458) | | | | | $ | (4,446) | | | | | $ | 71,905 | | |
Trademarks
|
| | | | 27,196 | | | | | | (3,082) | | | | | | (281) | | | | | | (727) | | | | | | 23,106 | | |
License rights
|
| | | | 34,970 | | | | | | (26) | | | | | | — | | | | | | (20,944) | | | | | | 14,000 | | |
Management agreements
|
| | | | 2,460 | | | | | | — | | | | | | (2,460) | | | | | | — | | | | | | — | | |
Patents & technologies
|
| | | | 29,610 | | | | | | (3,290) | | | | | | — | | | | | | — | | | | | | 26,320 | | |
Software
|
| | | | 2,028 | | | | | | (243) | | | | | | (492) | | | | | | (1,293) | | | | | | — | | |
Backlog and non-competition agreements
|
| | | | 4,957 | | | | | | (1,651) | | | | | | — | | | | | | — | | | | | | 3,306 | | |
Total intangible assets
|
| | | $ | 186,690 | | | | | $ | (15,952) | | | | | $ | (4,691) | | | | | $ | (27,410) | | | | | $ | 138,637 | | |
Year ended December 31,
|
| |
Estimated
amortization |
| |||
2022
|
| | | $ | 14,706 | | |
2023
|
| | | | 13,056 | | |
2024
|
| | | | 13,056 | | |
2025
|
| | | | 13,056 | | |
2026
|
| | | | 12,899 | | |
Thereafter
|
| | | | 44,268 | | |
Total | | | | $ | 111,041 | | |
Goodwill
|
| |
Baker
|
| |
Blackbird
|
| |
Jupiter
|
| |
Standard
Farms |
| |
Standard
Farms OH |
| |
Total
|
| ||||||||||||||||||
Balance, December 31, 2019
|
| | | $ | 3,752 | | | | | $ | 30,505 | | | | | $ | 93,786 | | | | | $ | 10,306 | | | | | $ | — | | | | | $ | 138,349 | | |
Impairment
|
| | | | (3,752) | | | | | | — | | | | | | (5,399) | | | | | | — | | | | | | — | | | | | | (9,151) | | |
Discontinued operations
|
| | | | — | | | | | | (30,505) | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,505) | | |
Balance, December 31, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | 88,387 | | | | | $ | 10,306 | | | | | $ | — | | | | | $ | 98,693 | | |
Business acquisitions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,380 | | | | | | 1,380 | | |
Impairment
|
| | | | — | | | | | | — | | | | | | (25,040) | | | | | | (4,488) | | | | | | — | | | | | | (29,528) | | |
Balance, December 31, 2021
|
| | | $ | — | | | | | $ | — | | | | | $ | 63,347 | | | | | $ | 5,818 | | | | | $ | 1,380 | | | | | $ | 70,545 | | |
| | |
Jupiter
reporting unit |
| |
Standard Farms
reporting unit |
| ||||||
Balance, December 31, 2021 | | | | | | | | | | | | | |
Terminal value growth rate
|
| | | | 3.0% | | | | | | 3.0% | | |
Discount rate
|
| | | | 24.7% | | | | | | 31.5% | | |
Projected revenue growth rate*
|
| | | | 20.2% | | | | | | 33.6% | | |
Fair value less cost to dispose
|
| | | $ | 177,733 | | | | | $ | 38,917 | | |
| | |
Jupiter
reporting unit |
| |
Standard Farms
reporting unit |
| ||||||
Balance, December 31, 2020 | | | | | | | | | | | | | |
Terminal value growth rate
|
| | | | 3.0% | | | | | | 3.0% | | |
Discount rate
|
| | | | 22.5% | | | | | | 21.2% | | |
Projected revenue growth rate*
|
| | | | 24.6% | | | | | | 30.8% | | |
Fair value less cost to dispose
|
| | | $ | 194,361 | | | | | $ | 56,412 | | |
Accumulated impairment
|
| |
Total
|
| |||
Beginning balance, January 1, 2020
|
| | | $ | 498 | | |
Impairment recognized during the year
|
| | | | 9,151 | | |
Closing balance, December 31, 2020
|
| | | $ | 9,649 | | |
Impairment recognized during the year
|
| | | | 29,528 | | |
Closing balance, December 31, 2021
|
| | | $ | 39,177 | | |
Loans receivable
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Teneo Fund SPVi LLC note
|
| | | $ | 5,911 | | | | | $ | 20,541 | | |
Blackbird note (FVTPL)
|
| | | | — | | | | | | 7,128 | | |
Verdant note
|
| | | | — | | | | | | 2,182 | | |
Medical 420 note
|
| | | | 1,410 | | | | | | 1,410 | | |
A&R note
|
| | | | 714 | | | | | | 1,250 | | |
SSZ and Elev8 note
|
| | | | 1,002 | | | | | | 968 | | |
Pure Hana Synergy note
|
| | | | 224 | | | | | | 224 | | |
IESO note
|
| | | | — | | | | | | 161 | | |
Little beach note
|
| | | | 423 | | | | | | — | | |
Total loans receivable
|
| | | | 9,684 | | | | | | 33,864 | | |
Less allowance for expected credit losses
|
| | | | (5,559) | | | | | | (16,721) | | |
Loans receivable, net of expected credit losses
|
| | | | 4,125 | | | | | | 17,143 | | |
Less current portion of loan receivable
|
| | | | (2,453) | | | | | | (2,660) | | |
Loans receivable, long-term
|
| | | $ | 1,672 | | | | | $ | 14,483 | | |
| | |
Years ended
|
| |||||||||
Accounts payable and accrued liabilities
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Accounts Payable
|
| | | $ | 31,979 | | | | | $ | 18,416 | | |
Other Accrued Expenses
|
| | | | 5,746 | | | | | | 5,749 | | |
Accrued Accounts Payable
|
| | | | 5,798 | | | | | | 2,742 | | |
Accrued Interest Expense
|
| | | | 2,752 | | | | | | 2,150 | | |
Accrued Payroll
|
| | | | 2,951 | | | | | | 1,982 | | |
Other Current Payables/Liabilities
|
| | | | 254 | | | | | | 34 | | |
Credit Card Payable
|
| | | | 2 | | | | | | 13 | | |
Total accounts payable and accrued liabilities
|
| | | $ | 49,482 | | | | | $ | 31,086 | | |
| | |
Years ended
|
| |||||||||
Notes payable
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Balance, beginning of year
|
| | | $ | 71,750 | | | | | $ | 65,710 | | |
Proceeds from borrowing
|
| | | | 57,081 | | | | | | — | | |
Accretion of debt discount
|
| | | | 2,667 | | | | | | 2,227 | | |
Repayment of borrowings
|
| | | | (47,973) | | | | | | (516) | | |
Transaction costs related to notes issued
|
| | | | (469) | | | | | | — | | |
Proceeds allocated to warrants
|
| | | | — | | | | | | — | | |
Interest expense
|
| | | | 6,461 | | | | | | 6,994 | | |
Interest paid
|
| | | | (2,904) | | | | | | (2,665) | | |
Notes payable, end of year
|
| | | | 86,613 | | | | | | 71,750 | | |
Less current portion
|
| | | | (40,758) | | | | | | (4,668) | | |
Notes payable, long-term
|
| | | $ | 45,855 | | | | | $ | 67,082 | | |
Year ended December 31,
|
| |
Amount
|
| |||
2022
|
| | | $ | 40,758 | | |
2023
|
| | | | 45,855 | | |
Total | | | | $ | 86,613 | | |
Years ended December 31,
|
| |
2021
|
| |
2020
|
| ||||||
Operating lease cost
|
| | | $ | 1,231 | | | | | $ | 1,062 | | |
Finance lease cost: | | | | | | | | | | | | | |
Amortization of lease assets
|
| | | | 971 | | | | | | 1,472 | | |
Interest on lease liabilities
|
| | | | 493 | | | | | | 611 | | |
Finance lease costs
|
| | | | 1,464 | | | | | | 2,083 | | |
Total lease cost
|
| | | $ | 2,695 | | | | | $ | 3,145 | | |
Year ended December 31,
|
| |
Finance
|
| |
Operating
|
| ||||||
2022
|
| | | $ | 1,414 | | | | | $ | 1,149 | | |
2023
|
| | | | 1,452 | | | | | | 1,180 | | |
2024
|
| | | | 1,489 | | | | | | 1,197 | | |
2025
|
| | | | 1,212 | | | | | | 1,213 | | |
2026
|
| | | | 926 | | | | | | 1,111 | | |
Thereafter
|
| | | | 1,295 | | | | | | 1,294 | | |
Total undiscounted lease liabilites
|
| | | | 7,788 | | | | | | 7,144 | | |
Interest on lease liabilities
|
| | | | (1,514) | | | | | | (1,486) | | |
Total present value of minimum lease payments
|
| | | | 6,274 | | | | | | 5,658 | | |
Lease liability – current portion
|
| | | | (955) | | | | | | (731) | | |
Lease liability
|
| | | $ | 5,319 | | | | | $ | 4,927 | | |
Warrants
|
| | | | | | | |
Weighted Average
Exercise Price ($C) |
| |||
Balance as of December 31, 2019
|
| | | | 76,042,967 | | | | | $ | 2.29 | | |
Exercised
|
| | | | (182,500) | | | | | | 0.33 | | |
Issued
|
| | | | 500,000 | | | | | | 0.33 | | |
Warrants
|
| | | | | | | |
Weighted Average
Exercise Price ($C) |
| |||
Expiration of warrants
|
| | | | (1,798,256) | | | | | | 5.25 | | |
Balance as of December 31, 2020
|
| | | | 74,562,211 | | | | | $ | 0.43 | | |
Exercised
|
| | | | (657,000) | | | | | | 0.33 | | |
Balance as of December 31, 2021
|
| | | | 73,905,211 | | | | | $ | 0.44 | | |
|
Security issued
|
| |
Exercise
price (C$) |
| |
Number of
warrants |
| |
Expiration date
|
| ||||||
Warrants issued as part of debt offering
|
| | | | 0.33 | | | | | | 45,249,520 | | | |
November 1, 2022
|
|
Warrants issued as part of debt offering
|
| | | | 0.39 | | | | | | 18,360,000 | | | |
November 20, 2022
|
|
Consultant warrants
|
| | | | 0.53 | | | | | | 750,000 | | | |
November 22, 2022
|
|
Consultant warrants
|
| | | | 0.33 | | | | | | 500,000 | | | |
January 28, 2023
|
|
Founders separation warrants
|
| | | | 1.05 | | | | | | 9,045,691 | | | |
September 30, 2024
|
|
| | | | | | | | | | | 73,905,211 | | | | | |
|
Exercise price
|
| |
$0.25 – 0.79
|
|
|
Expected dividend yield
|
| |
0%
|
|
|
Risk free interest rate
|
| |
1.55% – 1.62%
|
|
|
Expected life in years
|
| |
2.50 – 3.00
|
|
|
Expected volatility
|
| |
80% – 90%
|
|
| | |
Number of
Restricted Stock Units |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Unvested as of January 1, 2020
|
| | | | 6,374,246 | | | | | $ | 0.40 | | |
Issued
|
| | | | 1,024,104 | | | | | | 0.29 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Vested
|
| | | | (3,899,246) | | | | | | 0.39 | | |
Unvested as of December 31, 2020
|
| | | | 3,499,104 | | | | | $ | 0.38 | | |
Issued
|
| | | | 5,978,269 | | | | | | 0.38 | | |
Forfeited
|
| | | | (577,942) | | | | | | 0.39 | | |
Vested
|
| | | | (5,272,350) | | | | | | 0.38 | | |
Unvested as of December 31, 2021
|
| | | | 3,627,081 | | | | | $ | 0.37 | | |
Share options
|
| |
Stock options
common shares |
| |
Weighted-
average exercise price |
| |
Weighted-average
remaining contractual life (yrs) |
| ||||||
Balance as of December 31, 2019
|
| | | | 12,525,614 | | | |
US$1.35
|
| | | | 4.66 | | |
Granted
|
| | | | 17,837,463 | | | |
US$0.62
|
| | | | 5.49 | | |
Exercised
|
| | | | (62,100) | | | |
US$0.09
|
| | | | — | | |
Forfeited
|
| | | | (11,159,789) | | | |
US$1.14
|
| | | | 0.55 | | |
Balance as of December 31, 2020
|
| | | | 19,141,188 | | | |
US$0.63
|
| | | | 6.61 | | |
Share options
|
| |
Stock options
common shares |
| |
Weighted-
average exercise price |
| |
Weighted-average
remaining contractual life (yrs) |
| ||||||
Granted
|
| | | | 250,000 | | | |
US$0.49
|
| | | | 0.46 | | |
Exercised
|
| | | | (221,400) | | | |
US$0.06
|
| | | | 0.03 | | |
Forfeited
|
| | | | (2,596,408) | | | |
US$0.53
|
| | | | — | | |
Balance as of December 31, 2021
|
| | | | 16,573,380 | | | |
US$0.63
|
| | | | 5.42 | | |
|
Security issuable
|
| |
Number of
options |
| |
Exercise
price |
| |
Expiration date
|
| |
Options
exercisable |
| ||||||
| | | | | | | | | | | |
February 22, 2022 –
|
| | | | | | |
Legacy employees
|
| | | | 1,754,600 | | | |
US$0.32 – 1.58
|
| |
June 28, 2028
|
| | | | 1,754,600 | | |
2020 employee grant
|
| | | | 9,123,350 | | | |
US$0.30 – 0.48
|
| |
February 28, 2022 –
|
| | | | 3,599,573 | | |
| | | | | | | | | | | |
December 1, 2030
|
| | | | | | |
| | | | | | | | | | | |
February 22, 2022 –
|
| | | | | | |
Other employee grants
|
| | | | 5,695,430 | | | |
US$0.41 – 3.96
|
| |
November 21, 2029
|
| | | | 5,695,430 | | |
Total | | | | | 16,573,380 | | | | | | | | | | | | 11,049,603 | | |
|
Risk free interest rate
|
| |
0.06% – 2.66%
|
|
|
Expected dividend yield
|
| |
0%
|
|
|
Expected volatility
|
| |
63.06% – 166.66%
|
|
|
Expected life in years
|
| |
1.00 – 10.00
|
|
|
Forfeiture rate
|
| |
0%
|
|
| | |
Number of
Performance Stock Units |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Unvested as of January 1, 2021
|
| | | | — | | | | | $ | — | | |
Issued
|
| | | | 11,843,156 | | | | | | 0.31 | | |
Forfeited
|
| | | | (38,658) | | | | | | 0.21 | | |
Vested
|
| | | | — | | | | | | — | | |
Unvested as of December 31, 2021
|
| | | | 11,804,498 | | | | | $ | 0.31 | | |
PSU Grant Dates
|
| |
Close Price on
Grant Date |
| |
Expiration Date
|
| |
Outstanding (#)
|
| ||||||
June 18th, 2021
|
| | | $ | 0.4941 | | | |
December 31, 2024
|
| | | | 7,487,351 | | |
September 30th, 2021
|
| | | $ | 0.3875 | | | |
December 31, 2024
|
| | | | 2,367,772 | | |
December 19th, 2021
|
| | | $ | 0.2263 | | | |
December 31, 2024
|
| | | | 549,375 | | |
Total | | | | | | | | | | | | | | 10,404,498 | | |
Weighted Average 2021 PSU Valuation Inputs
|
| ||||||
Risk-Free Interest Rate
|
| | | | 0.59% | | |
Dividend Yield
|
| | | | 0.00% | | |
Expected Stock Price Volatility
|
| | | | 104.67% | | |
Expected Life of Awards (Years)
|
| | | | 3.45 | | |
Weighted Average Fair Value
|
| | | $ | 0.28 | | |
| | |
Years ended
|
| |||||||||
Loss per share
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Net loss
|
| | | $ | (35,126) | | | | | $ | (116,418) | | |
Weighted-average number of shares and units outstanding – basic
|
| | | | 370,002,378 | | | | | | 364,562,929 | | |
Loss per share – basic and diluted
|
| | | $ | (0.09) | | | | | $ | (0.32) | | |
Loss per share – basic and diluted, from continuing operations
|
| | | $ | (0.09) | | | | | $ | (0.16) | | |
Loss per share, from discontinued operations
|
| | | $ | — | | | | | $ | (0.15) | | |
Income tax provision
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Current: | | | | | | | | | | | | | |
US Federal
|
| | | $ | (39) | | | | | $ | — | | |
US State
|
| | | | — | | | | | | — | | |
Foreign
|
| | | | — | | | | | | 903 | | |
Deferred | | | | | | | | | | | | | |
US Federal
|
| | | | (9,236) | | | | | | (2,202) | | |
US State
|
| | | | (4,628) | | | | | | 2,995 | | |
Foreign
|
| | | | — | | | | | | — | | |
(Recovery of) provision for income taxes
|
| | | $ | (13,903) | | | | | $ | 1,696 | | |
Income tax provision
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
(Loss) from continuing operations before income taxes
|
| | | $ | (49,029) | | | | | $ | (58,232) | | |
| | | | | 21% | | | | | | 22% | | |
Pre-tax (loss) at statutory rate from continuing operations
|
| | | | (10,356) | | | | | | (12,562) | | |
U.S. State and local taxes
|
| | | | (1,024) | | | | | | (2,501) | | |
IRC Section 280E
|
| | | | 4,133 | | | | | | 4,646 | | |
Goodwill impairment
|
| | | | 2,198 | | | | | | 4,472 | | |
Other impairment
|
| | | | (2,866) | | | | | | — | | |
Change in fair value of warrants
|
| | | | (1,506) | | | | | | — | | |
Stock based compensation
|
| | | | 888 | | | | | | 1,113 | | |
Change in valuation allowance
|
| | | | 1,022 | | | | | | 68 | | |
Return to provision and other
|
| | | | 1,080 | | | | | | 2,702 | | |
Tax rate changes
|
| | | | (7,492) | | | | | | 3,748 | | |
Other
|
| | | | 21 | | | | | | 10 | | |
(Recovery of) provision for income taxes
|
| | | $ | (13,903) | | | | | $ | 1,696 | | |
Deferred tax asset (liability)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Allowance for doubtful accounts
|
| | | $ | 1,287 | | | | | $ | 4,293 | | |
Lease liabilities
|
| | | | 960 | | | | | | 483 | | |
Acquisition costs
|
| | | | 697 | | | | | | 587 | | |
Fixed assets
|
| | | | (4,264) | | | | | | 2,914 | | |
Accrued payroll
|
| | | | 361 | | | | | | 486 | | |
Other
|
| | | | 290 | | | | | | 277 | | |
Interest expense carryforward
|
| | | | 5,023 | | | | | | 1,944 | | |
Net operating loss carryforwards
|
| | | | 24,436 | | | | | | 16,334 | | |
Capital loss carryforwards
|
| | | | 9,177 | | | | | | 7,603 | | |
Valuation allowance
|
| | | | (29,368) | | | | | | (22,591) | | |
Deferred tax asset recognized
|
| | | | 8,599 | | | | | | 12,330 | | |
Intangible assets
|
| | | | (5,893) | | | | | | (22,571) | | |
Goodwill
|
| | | | (228) | | | | | | (588) | | |
Investment in subsidiary
|
| | | | (2,708) | | | | | | (2,676) | | |
Right of use asset
|
| | | | 274 | | | | | | (335) | | |
Other
|
| | | | (128) | | | | | | (109) | | |
Net deferred tax liability
|
| | | $ | (85) | | | | | $ | (13,949) | | |
Year ended December 31,
|
| |
Amount
|
| |||
2022
|
| | | $ | 434 | | |
2023
|
| | | | 450 | | |
2024
|
| | | | 463 | | |
2025
|
| | | | 477 | | |
2026 and thereafter
|
| | | | 1,520 | | |
Total | | | | $ | 3,344 | | |
| | | | | | | | |
Contractual cash flows
|
| |||||||||||||||||||||
December 31, 2021
|
| |
Carrying amount
|
| |
Total
|
| |
< 6 months
|
| |
6 – 12 months
|
| |
1 – 5 years
|
| |||||||||||||||
Accounts payable and accrued
liabilities |
| | | $ | 49,482 | | | | | $ | (49,482) | | | | | | (40,208) | | | | | | (189) | | | | | | (9,085) | | |
Notes payable
|
| | | | 86,613 | | | | | | (87,105) | | | | | | (10,704) | | | | | | (38,629) | | | | | | (37,772) | | |
Total | | | | $ | 136,095 | | | | | $ | (136,587) | | | | | $ | (50,912) | | | | | $ | (38,818) | | | | | $ | (46,857) | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||
Nature of collateral
|
| |
Gross amounts
|
| |
Loan losses
|
| |
Net
|
| |||||||||
Security interest in assets of counterparty
|
| | | $ | 8,050 | | | | | $ | (4,556) | | | | |
$
|
3,494
|
| |
Third party guarantee
|
| | | | 1,410 | | | | | | (882) | | | | |
|
528
|
| |
No collateral
|
| | | | 224 | | | | | | (121) | | | | |
|
103
|
| |
Net loans receivable
|
| | | $ | 9,684 | | | | | $ | (5,559) | | | | | $ | 4,125 | | |
| | |
Year ended December 31, 2020
|
| |||||||||||||||
Nature of collateral
|
| |
Gross amounts
|
| |
Loan losses
|
| |
Net
|
| |||||||||
Security interest in assets of counterparty
|
| | | $ | 32,069 | | | | | $ | (15,563) | | | | |
$
|
16,506
|
| |
Third party guarantee
|
| | | | 1,410 | | | | | | (882) | | | | |
|
528
|
| |
No collateral
|
| | | | 385 | | | | | | (276) | | | | |
|
109
|
| |
Net loans receivable
|
| | | $ | 33,864 | | | | | $ | (16,721) | | | | | $ | 17,143 | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||
| | |
Fair value hierarchy
|
| |||||||||||||||
Fair value of assets and liabilities
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 6,952 | | | | | $ | — | | | | | $ | — | | |
Trade receivables and others
|
| | | | 32,393 | | | | | | — | | | | | | — | | |
Other loans receivable
|
| | | | 4,125 | | | | | | — | | | | | | — | | |
Investments
|
| | | | 102 | | | | | | — | | | | | | 6,596 | | |
Accounts payable and accrued liabilities
|
| | | | 49,482 | | | | | | — | | | | | | — | | |
Warrant liability(1)
|
| | | | — | | | | | | — | | | | | | 2,394 | | |
Notes payable
|
| | | | 86,613 | | | | | | — | | | | | | — | | |
Total | | | | $ | 179,667 | | | | | $ | — | | | | | $ | 8,990 | | |
| | |
Year Ended December 31, 2020
|
| |||||||||||||||
| | |
Fair value hierarchy
|
| |||||||||||||||
Fair value of assets and liabilities
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 8,859 | | | | | $ | — | | | | | $ | — | | |
Trade receivables and others
|
| | | | 14,568 | | | | | | — | | | | | | — | | |
Blackbird loan receivable
|
| | | | — | | | | | | — | | | | | | 7,128 | | |
Other loans receivable
|
| | | | 10,015 | | | | | | — | | | | | | — | | |
Investments
|
| | | | — | | | | | | 189 | | | | | | 1,000 | | |
Accounts payable and accrued liabilities
|
| | | | 31,086 | | | | | | — | | | | | | — | | |
Notes payable
|
| | | | 71,750 | | | | | | — | | | | | | — | | |
Total | | | | $ | 136,278 | | | | | $ | 189 | | | | | $ | 8,128 | | |
|
Exercise Price
|
| |
$0.26 – 0.30
|
|
|
Risk-Free Annual Interest Rate
|
| |
0.13% – 0.39%
|
|
|
Expected Share Price Volatility
|
| |
60% – 80%
|
|
|
Expected Life of Warrants
|
| |
0.38 – 0.83 years
|
|
| | |
As of and for the year ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
Technology/Distribution
|
| |
Cannabis
|
| |
Accessories
|
| |
Corporate & Elim
|
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 41,923 | | | | | $ | 161,662 | | | | | $ | — | | | | | $ | — | | | | | $ | 203,585 | | |
Inter-segment revenue
|
| | | | — | | | | | | — | | | | | | (880) | | | | | | — | | | | | | — | | | | | | (880) | | |
Net revenue
|
| | | $ | — | | | | | $ | 41,923 | | | | | $ | 160,782 | | | | | $ | — | | | | | $ | — | | | | | $ | 202,705 | | |
Share-based
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,804 | | | | | | — | | | | | | 3,804 | | |
Depreciation and amortization
|
| | | | — | | | | | | 2,313 | | | | | | 14,750 | | | | | | 141 | | | | | | 653 | | | | | | 17,857 | | |
Wages and benefits
|
| | | | — | | | | | | 3,775 | | | | | | 4,881 | | | | | | 8,751 | | | | | | — | | | | | | 17,407 | | |
Impairment loss
|
| | | | | | | | | | 4,987 | | | | | | 25,040 | | | | | | 371 | | | | | | — | | | | | | 30,398 | | |
Interest expense
|
| | | | — | | | | | | 660 | | | | | | 424 | | | | | | 9,283 | | | | | | — | | | | | | 10,367 | | |
Loan losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,562 | | | | | | — | | | | | | 4,562 | | |
Net income (loss)
|
| | | | — | | | | | | (3,277) | | | | | | (25,074) | | | | | | (6,207) | | | | | | (568) | | | | | | (35,126) | | |
Total assets
|
| | | | — | | | | | | 125,103 | | | | | | 237,445 | | | | | | 11,530 | | | | | | 7,270 | | | | | | 381,348 | | |
Total liabilities
|
| | | | — | | | | | | 12,856 | | | | | | 61,804 | | | | | | 81,023 | | | | | | — | | | | | | 155,683 | | |
| | |
As of and for the year ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
Technology/
Distribution |
| |
Cannabis
|
| |
Accessories
|
| |
Corporate & Elim
|
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Revenue
|
| | | $ | 54 | | | | | $ | 37,901 | | | | | $ | 122,042 | | | | | $ | — | | | | | $ | — | | | | | $ | 159,997 | | |
Inter-segment revenue
|
| | | | — | | | | | | — | | | | | | (1,588) | | | | | | — | | | | | | — | | | | | | (1,588) | | |
Net revenue
|
| | | $ | 54 | | | | | $ | 37,901 | | | | | $ | 120,454 | | | | | $ | — | | | | | $ | — | | | | | $ | 158,409 | | |
Share-based
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
compensation
|
| | | | — | | | | | | — | | | | | | 384 | | | | | | 3,816 | | | | | | — | | | | | | 4,200 | | |
Depreciation and amortization
|
| | | | 898 | | | | | | 2,413 | | | | | | 14,431 | | | | | | — | | | | | | 614 | | | | | | 18,356 | | |
Wages and benefits
|
| | | | 95 | | | | | | 2,478 | | | | | | 3,685 | | | | | | 6,669 | | | | | | — | | | | | | 12,927 | | |
Impairment loss
|
| | | | 6,478 | | | | | | 9,604 | | | | | | 5,399 | | | | | | 2,460 | | | | | | — | | | | | | 23,941 | | |
Interest expense
|
| | | | 184 | | | | | | 744 | | | | | | 180 | | | | | | 8,282 | | | | | | — | | | | | | 9,390 | | |
Loan losses
|
| | | | — | | | | | | 1,158 | | | | | | — | | | | | | 15,258 | | | | | | — | | | | | | 16,416 | | |
Net income (loss) from continued operations
|
| | | | (8,203) | | | | | | (6,981) | | | | | | (19,214) | | | | | | (24,829) | | | | | | (701) | | | | | | (59,928) | | |
Loss on discontinued operations, net of tax
|
| | | | (56,490) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (56,490) | | |
Net income (loss)
|
| | | | (64,693) | | | | | | (6,981) | | | | | | (19,214) | | | | | | (24,829) | | | | | | (701) | | | | | | (116,418) | | |
Total assets
|
| | | | 8,118 | | | | | | 118,980 | | | | | | 249,909 | | | | | | 17,410 | | | | | | 7,657 | | | | | | 402,074 | | |
Total liabilities
|
| | | | (2,376) | | | | | | 17,177 | | | | | | 46,673 | | | | | | 75,904 | | | | | | 11 | | | | | | 137,389 | | |
| | |
Year ended December 31, 2021
|
| | ||||||||||||||||||||
| | |
USA
|
| |
Canada
|
| |
Other
|
| |
Total
|
| ||||||||||||
Revenue
|
| | | $ | 189,194 | | | | | $ | 13,222 | | | | | $ | 289 | | | | | $ | 202,705 | | |
Gross profit
|
| | | | 46,535 | | | | | | 3,555 | | | | | | 113 | | | | | | 50,203 | | |
Total current assets
|
| | | | 100,804 | | | | | | 82 | | | | | | — | | | | | | 100,886 | | |
Total non-current assets
|
| | | | 280,462 | | | | | | — | | | | | | — | | | | | | 280,462 | | |
Total liabilities
|
| | | | 155,674 | | | | | | 9 | | | | | | — | | | | | | 155,683 | | |
| | |
Year ended December 31, 2020
|
| | ||||||||||||||||||||
| | |
USA
|
| |
Canada
|
| |
Other
|
| |
Total
|
| ||||||||||||
Revenue
|
| | | $ | 148,793 | | | | | $ | 9,121 | | | | | $ | 495 | | | | | $ | 158,409 | | |
Gross profit
|
| | | | 43,310 | | | | | | 2,644 | | | | | | 185 | | | | | | 46,139 | | |
Total current assets
|
| | | | 70,488 | | | | | | 73 | | | | | | — | | | | | | 70,561 | | |
Total non-current assets
|
| | | | 330,964 | | | | | | 549 | | | | | | — | | | | | | 331,513 | | |
Total liabilities
|
| | | | 136,695 | | | | | | 694 | | | | | | — | | | | | | 137,389 | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||||||||
| | |
Technology/Distribution
|
| |
Cannabis
|
| |
Accessories
|
| |
Total
|
| ||||||||||||
Cannabis (ii)
|
| | | $ | — | | | | | $ | 41,923 | | | | | $ | — | | | | | $ | 41,923 | | |
Vaporization and inhalation devices (ii)
|
| | | | — | | | | | | — | | | | | | 160,782 | | | | | | 160,782 | | |
Other (ii)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | — | | | | | $ | 41,923 | | | | | $ | 160,782 | | | | | $ | 202,705 | | |
| | |
Year ended December 31, 2020
|
| |||||||||||||||||||||
| | |
Technology/Distribution
|
| |
Cannabis
|
| |
Accessories
|
| |
Total
|
| ||||||||||||
Cannabis (ii)
|
| | | $ | — | | | | | $ | 37,901 | | | | | $ | — | | | | | $ | 37,901 | | |
Vaporization and inhalation devices (ii)
|
| | | | — | | | | | | — | | | | | | 120,454 | | | | | | 120,454 | | |
Other (ii)
|
| | | | 54 | | | | | | — | | | | | | — | | | | | | 54 | | |
| | | | $ | 54 | | | | | $ | 37,901 | | | | | $ | 120,454 | | | | | $ | 158,409 | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 9,232 | | | | | $ | 6,952 | | |
Trade receivables and others
|
| | | | 28,854 | | | | | | 32,393 | | |
Inventories
|
| | | | 49,614 | | | | | | 55,583 | | |
Loans receivable, current portion
|
| | | | 2,453 | | | | | | 2,453 | | |
Prepaid expenses and other current assets
|
| | | | 2,969 | | | | | | 3,005 | | |
Assets held for sale
|
| | | | 500 | | | | | | 500 | | |
Total current assets
|
| | | | 93,622 | | | | | | 100,886 | | |
Non-current assets | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | | 60,200 | | | | | | 62,360 | | |
Right-of-use assets – finance, net
|
| | | | 5,121 | | | | | | 5,379 | | |
Right-of-use assets – operating, net
|
| | | | 4,868 | | | | | | 5,038 | | |
Investments
|
| | | | 6,653 | | | | | | 6,698 | | |
Intangible assets, net
|
| | | | 125,094 | | | | | | 128,770 | | |
Loans receivable
|
| | | | 1,446 | | | | | | 1,672 | | |
Deferred tax asset
|
| | | | 1,746 | | | | | | — | | |
Goodwill
|
| | | | 70,545 | | | | | | 70,545 | | |
TOTAL ASSETS
|
| | | $ | 369,295 | | | | | $ | 381,348 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 45,980 | | | | | $ | 49,482 | | |
Warrant liability
|
| | | | 4,557 | | | | | | 2,394 | | |
Income taxes payable
|
| | | | 407 | | | | | | — | | |
Deferred revenue
|
| | | | 3,591 | | | | | | 5,177 | | |
Finance lease liability, current portion
|
| | | | 988 | | | | | | 955 | | |
Operating lease liability, current portion
|
| | | | 753 | | | | | | 731 | | |
Notes payable, current portion, net of discount
|
| | | | 42,297 | | | | | | 40,758 | | |
Total current liabilities
|
| | | | 98,573 | | | | | | 99,497 | | |
Non-current liabilities | | | | | | | | | | | | | |
Finance lease liability
|
| | | | 5,063 | | | | | | 5,319 | | |
Operating lease liability
|
| | | | 4,728 | | | | | | 4,927 | | |
Notes payable, net of discount
|
| | | | 45,673 | | | | | | 45,855 | | |
Deferred tax liability
|
| | | | — | | | | | | 85 | | |
TOTAL LIABILITIES
|
| | | | 154,037 | | | | | | 155,683 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock, no par value, unlimited shares authorized as of March 31, 2022 and December 31, 2021, 375,303,227 and 374,082,759 issued and outstanding as of March 31, 2022 and December 31, 2021, respectively
|
| | | | 856,097 | | | | | | 854,952 | | |
Additional paid-in capital
|
| | | | 224,916 | | | | | | 224,835 | | |
Warrants
|
| | | | 952 | | | | | | 952 | | |
Accumulated other comprehensive income
|
| | | | 1,000 | | | | | | 999 | | |
Accumulated deficit
|
| | | | (867,877) | | | | | | (856,248) | | |
Non-controlling interest
|
| | | | 170 | | | | | | 175 | | |
TOTAL SHAREHOLDERS’ EQUITY
|
| | | | 215,258 | | | | | | 225,665 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 369,295 | | | | | $ | 381,348 | | |
| | |
March 31,
2022 |
| |
March 31,
2021 |
| ||||||
Revenues, net
|
| | | $ | 42,352 | | | | | $ | 46,817 | | |
Cost of goods sold
|
| | | | (32,999) | | | | | | (33,272) | | |
Gross profit
|
| | | | 9,353 | | | | | | 13,545 | | |
Operating expenses: | | | | | | | | | | | | | |
Wages and benefits
|
| | | | 5,168 | | | | | | 4,083 | | |
General and administrative
|
| | | | 4,779 | | | | | | 4,317 | | |
Sales and marketing
|
| | | | 407 | | | | | | 155 | | |
Share-based compensation
|
| | | | 1,226 | | | | | | 882 | | |
Depreciation and amortization
|
| | | | 4,558 | | | | | | 4,432 | | |
Impairment loss
|
| | | | 697 | | | | | | — | | |
Total operating expenses
|
| | | | 16,835 | | | | | | 13,869 | | |
Loss from operations
|
| | | | (7,482) | | | | | | (324) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 18 | | | | | | 603 | | |
Other income
|
| | | | 3 | | | | | | 44 | | |
Change in fair value of warrant liability
|
| | | | (2,163) | | | | | | (13,916) | | |
Gain (loss) on sale of assets
|
| | | | 1 | | | | | | (67) | | |
Unrealized loss on investment
|
| | | | (45) | | | | | | (705) | | |
Loan receivable losses
|
| | | | (517) | | | | | | — | | |
Loss on termination of lease
|
| | | | — | | | | | | (259) | | |
Interest expense, net
|
| | | | (2,781) | | | | | | (2,455) | | |
Total other income (expense)
|
| | |
|
(5,484)
|
| | | |
|
(16,755)
|
| |
Loss from operations before income tax and non-controlling interest
|
| | | | (12,966) | | | | | | (17,079) | | |
Income taxes | | | | | | | | | | | | | |
Income tax benefit
|
| | | | 1,332 | | | | | | 22 | | |
Net loss before non-controlling interest
|
| | | | (11,634) | | | | | | (17,057) | | |
Less: Net loss attributable to non-controlling interest
|
| | | | 5 | | | | | | — | | |
Net loss attributable to TILT Holdings Inc.
|
| | | $ | (11,629) | | | | | $ | (17,057) | | |
Other comprehensive (loss) income | | | | | | | | | | | | | |
Net loss
|
| | | $ | (11,634) | | | | | $ | (17,057) | | |
Foreign currency translation differences
|
| | | | 1 | | | | | | (2) | | |
Comprehensive loss before non-controlling interest
|
| | | $ | (11,633) | | | | | $ | (17,059) | | |
Less: Net loss attributable to non-controlling interest
|
| | | | 5 | | | | | | — | | |
Comprehensive loss attributable to TILT Holdings Inc.
|
| | | $ | (11,628) | | | | | $ | (17,059) | | |
Weighted average number of shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | |
|
371,738,863
|
| | | |
|
365,809,870
|
| |
Net loss per common share attributable to TILT Holdings Inc. | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.03) | | | | | $ | (0.05) | | |
| | |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Warrants
|
| |
Accumulated Other
Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Non-Controlling
Interest |
| |
Shareholders’
Equity Total |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance – January 1, 2021
|
| | | | 367,182,673 | | | | | $ | 851,851 | | | | | $ | 223,499 | | | | | $ | 6,757 | | | | | $ | 1,014 | | | | | $ | (818,436) | | | | | $ | — | | | | | $ | 264,685 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 625 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 625 | | |
Warrants exercised
|
| | | | 567,000 | | | | | | 149 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149 | | |
Warrants reclassified to liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,805) | | | | | | — | | | | | | (2,686) | | | | | | — | | | | | | (8,491) | | |
Issuance and vesting of restricted share units
|
| | | | 825,000 | | | | | | 257 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 257 | | |
Comprehensive loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2) | | | | | | (17,057) | | | | | | — | | | | | | (17,059) | | |
Balance – March 31, 2021
|
| | | | 368,574,673 | | | | | $ | 852,257 | | | | | $ | 224,124 | | | | | $ | 952 | | | | | $ | 1,012 | | | | | $ | (838,179) | | | | | $ | — | | | | | $ | 240,166 | | |
| | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Balance – January 1, 2022
|
| | | | 374,082,759 | | | | | $ | 854,952 | | | | | $ | 224,835 | | | | | $ | 952 | | | | | $ | 999 | | | | | $ | (856,248) | | | | | $ | 175 | | | | | $ | 225,665 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 81 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 81 | | |
Issuance and vesting of restricted share units
|
| | | | 1,220,468 | | | | | | 888 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 888 | | |
Shares reserved for contingent consideration
|
| | | | — | | | | | | 257 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 257 | | |
Comprehensive loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | (11,629) | | | | | | (5) | | | | | | (11,633) | | |
Balance – March 31, 2022
|
| | | | 375,303,227 | | | | | $ | 856,097 | | | | | $ | 224,916 | | | | | $ | 952 | | | | | $ | 1,000 | | | | | $ | (867,877) | | | | | $ | 170 | | | | | $ | 215,258 | | |
| | |
March 31,
2022 |
| |
March 31,
2021 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (11,634) | | | | | $ | (17,057) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Unrealized loss on investments
|
| | | | 45 | | | | | | 705 | | |
(Gain) Loss on disposal of property and other
|
| | | | (1) | | | | | | 47 | | |
Loss on terimination of lease
|
| | | | — | | | | | | 258 | | |
Depreciation and amortization
|
| | | | 5,888 | | | | | | 5,289 | | |
Amortization of operating lease right of use assets
|
| | | | 280 | | | | | | 336 | | |
Change in allowance for doubtful accounts
|
| | | | (115) | | | | | | (2) | | |
Non-cash interest income
|
| | | | (18) | | | | | | (420) | | |
Deferred tax
|
| | | | (1,831) | | | | | | 751 | | |
Share-based compensation
|
| | | | 1,226 | | | | | | 882 | | |
Accretion of debt discount
|
| | | | 771 | | | | | | 583 | | |
Loan receivable losses
|
| | | | 517 | | | | | | — | | |
Impairment loss
|
| | | | 697 | | | | | | — | | |
Change in fair value of derivatives
|
| | | | 2,163 | | | | | | 13,916 | | |
Non-cash interest expense
|
| | | | 1,225 | | | | | | 753 | | |
Net change in working capital items:
|
| | | | | | | | | | | | |
Trade receivables and others, net
|
| | | | 3,654 | | | | | | 871 | | |
Inventories
|
| | | | 5,969 | | | | | | (1,878) | | |
Prepaid expenses and other current assets
|
| | | | 46 | | | | | | 368 | | |
Accounts payable and accrued liabilities
|
| | | | (3,500) | | | | | | (4,038) | | |
Income tax payable
|
| | | | 407 | | | | | | 30 | | |
Operating lease liability
|
| | | | — | | | | | | (204) | | |
Deferred revenue
|
| | | | (1,586) | | | | | | 1,551 | | |
Net cash provided by operating activities
|
| | | | 4,203 | | | | | | 2,741 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property, plant, and equipment
|
| | | | (491) | | | | | | (1,302) | | |
Proceeds from sale of property
|
| | | | 3 | | | | | | — | | |
Net repayment (advances) on loan receivables
|
| | | | (287) | | | | | | 952 | | |
Cash acquired in acquisition
|
| | | | — | | | | | | 21 | | |
Net cash (used in) investing activities
|
| | | | (775) | | | | | | (329) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Payments on lease liability
|
| | | | (632) | | | | | | (731) | | |
Principal payments on notes payable
|
| | | | (32,529) | | | | | | (300) | | |
Proceeds from notes payable
|
| | | | 32,012 | | | | | | — | | |
Proceeds from options and warrants exercised
|
| | | | — | | | | | | 149 | | |
Net cash (used in) financing activities
|
| | | | (1,149) | | | | | | (882) | | |
Effect of foreign exchange on cash and cash equivalents
|
| | | | 1 | | | | | | (2) | | |
Net change in cash and cash equivalents
|
| | | | 2,280 | | | | | | 1,528 | | |
Cash and cash equivalents, beginning of year
|
| | | | 6,952 | | | | | | 8,859 | | |
Cash and cash equivalents, end of year
|
| | | $ | 9,232 | | | | | $ | 10,387 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 1,044 | | | | | $ | 855 | | |
Other non-cash investing and financing activities | | | | | | | | | | | | | |
Additions to rights of use assets
|
| | | $ | — | | | | | $ | 199 | | |
| Consideration | | | | | | | |
|
Settlement of pre-existing indebtedness
|
| | | $ | 7,550 | | |
|
Fair value of consideration exchanged
|
| | | | | | |
| Recognized amounts of identifiable assets acquired and liabiliteis assumed: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 21 | | |
|
Trade receivables
|
| | | | 10 | | |
|
Inventory
|
| | | | 502 | | |
|
Prepaid expenses and other current assets
|
| | | | 29 | | |
|
Property, plant and equipment
|
| | | | 1,935 | | |
|
Intangible assets:
|
| | | | | | |
|
License
|
| | | | 3,890 | | |
|
Right of use assets
|
| | | | 120 | | |
|
Goodwill
|
| | | | 1,380 | | |
|
Accounts payable and other current liabilities
|
| | | | (204) | | |
|
Lease liabilities
|
| | | | (133) | | |
|
Identifiable net assets
|
| | | $ | 7,550 | | |
| Consideration: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 400 | | |
|
Shares issued upon issuance
|
| | | | 351 | | |
|
Fair value of consideration exchanged
|
| | | $ | 751 | | |
|
Non-controlling interest
|
| | | $ | 175 | | |
| Recognized amounts of identifiable assets acquired and liabilities assumed: | | | | | | | |
|
Management agreement
|
| | | $ | 926 | | |
|
Total net assets acquired
|
| | | $ | 926 | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Raw Material – cannabis plants
|
| | | $ | 3,465 | | | | | $ | 3,206 | | |
Raw Material – other materials
|
| | | | 1,302 | | | | | | 1,116 | | |
Work in progress
|
| | | | 5,684 | | | | | | 6,327 | | |
Finished goods
|
| | | | 37,656 | | | | | | 43,776 | | |
Supplies and accessories
|
| | | | 1,507 | | | | | | 1,158 | | |
Total Inventory
|
| | | $ | 49,614 | | | | | $ | 55,583 | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Land
|
| | | $ | 169 | | | | | $ | 169 | | |
Land improvements
|
| | | | 460 | | | | | | 460 | | |
Machinery & equipment
|
| | | | 12,170 | | | | | | 12,450 | | |
Furniture & fixtures
|
| | | | 788 | | | | | | 788 | | |
Buildings
|
| | | | 6,891 | | | | | | 6,845 | | |
Greenhouse-agricultural structure
|
| | | | 8,195 | | | | | | 8,195 | | |
Leasehold improvements
|
| | | | 46,689 | | | | | | 46,587 | | |
Construction in progress
|
| | | | 3,083 | | | | | | 3,391 | | |
Autos & trucks
|
| | | | 256 | | | | | | 214 | | |
Total cost
|
| | | | 78,701 | | | | | | 79,099 | | |
Less: accumulated depreciation
|
| | | | (18,501) | | | | | | (16,739) | | |
Total property, plant and equipment
|
| | | $ | 60,200 | | | | | $ | 62,360 | | |
Investment
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Investment in HERBL, Inc.
|
| | | $ | 6,400 | | | | | $ | 6,400 | | |
Investment in Big Toe Ventures LLC
|
| | | | 196 | | | | | | 196 | | |
Investment in Akerna
|
| | | | 57 | | | | | | 102 | | |
Total Investments
|
| | | | 6,653 | | | | | | 6,698 | | |
Intangible assets
|
| |
Net Balance
12/31/2021 |
| |
Business
acquisitions |
| |
Amortization
Expense |
| |
Impairment
|
| |
Net Balance
3/31/2022 |
| |||||||||||||||
Customer relationships
|
| | | $ | 65,207 | | | | | $ | — | | | | | $ | (1,674) | | | | | $ | — | | | | | $ | 63,533 | | |
Trademarks
|
| | | | 20,159 | | | | | | — | | | | | | (737) | | | | | | — | | | | | | 19,422 | | |
License rights(1)
|
| | | | 17,836 | | | | | | — | | | | | | (4) | | | | | | — | | | | | | 17,832 | | |
Management agreements
|
| | | | 883 | | | | | | — | | | | | | (25) | | | | | | — | | | | | | 858 | | |
Patents & technologies
|
| | | | 23,030 | | | | | | — | | | | | | (823) | | | | | | — | | | | | | 22,207 | | |
Backlog and non-competition agreements
|
| | | | 1,655 | | | | | | — | | | | | | (413) | | | | | | — | | | | | | 1,242 | | |
Total intangible assets
|
| | | $ | 128,770 | | | | | $ | — | | | | | $ | (3,676) | | | | | $ | — | | | | | $ | 125,094 | | |
Intangible assets
|
| |
Net Balance
12/31/2020 |
| |
Business
acquisitions |
| |
Amortization
Expense |
| |
Impairment
|
| |
Net Balance
12/31/2021 |
| |||||||||||||||
Customer relationships
|
| | | $ | 71,905 | | | | | $ | — | | | | | $ | (6,698) | | | | | $ | — | | | | | $ | 65,207 | | |
Trademarks
|
| | | | 23,106 | | | | | | — | | | | | | (2,947) | | | | | | — | | | | | | 20,159 | | |
License rights(1)
|
| | | | 14,000 | | | | | | 3,890 | | | | | | (19) | | | | | | (35) | | | | | | 17,836 | | |
Management agreements
|
| | | | — | | | | | | 926 | | | | | | (43) | | | | | | — | | | | | | 883 | | |
Patents & technologies
|
| | | | 26,320 | | | | | | — | | | | | | (3,290) | | | | | | — | | | | | | 23,030 | | |
Backlog and non-competition agreements
|
| | | | 3,306 | | | | | | — | | | | | | (1,651) | | | | | | — | | | | | | 1,655 | | |
Total intangible assets
|
| | | $ | 138,637 | | | | | $ | 4,816 | | | | | $ | (14,648) | | | | | $ | (35) | | | | | $ | 128,770 | | |
Years ended December 31,
|
| |
Estimated
amortization |
| |||
Remainder of 2022
|
| | | $ | 11,030 | | |
2023
|
| | | | 13,056 | | |
2024
|
| | | | 13,056 | | |
2025
|
| | | | 13,056 | | |
2026
|
| | | | 12,899 | | |
Thereafter
|
| | | | 44,268 | | |
| | | | $ | 107,365 | | |
Reporting Unit
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Jupiter
|
| | | $ | 63,347 | | | | | $ | 63,347 | | |
Standard Farms
|
| | | | 5,818 | | | | | | 5,818 | | |
Standard Farms OH
|
| | | | 1,380 | | | | | | 1,380 | | |
Goodwill | | | | $ | 70,545 | | | | | $ | 70,545 | | |
Loans receivable
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Teneo Fund SPVi LLC note
|
| | | $ | 5,911 | | | | | $ | 5,911 | | |
Pharma EU, LLC note
|
| | | | 1,410 | | | | | | 1,410 | | |
A&R note
|
| | | | 714 | | | | | | 714 | | |
SSZ and Elev8 note
|
| | | | 1,002 | | | | | | 1,002 | | |
Pure Hana Synergy note
|
| | | | 224 | | | | | | 224 | | |
Little Beach Harvest note
|
| | | | 714 | | | | | | 423 | | |
Total loans receivable
|
| | | $ | 9,975 | | | | | $ | 9,684 | | |
Less allowance for expected credit losses
|
| | | | (6,076) | | | | | | (5,559) | | |
Loans receivable, net of expected credit losses
|
| | | | 3,899 | | | | | | 4,125 | | |
Less current portion of loan receivable
|
| | | | (2,453) | | | | | | (2,453) | | |
Loans receivable, long-term
|
| | | $ | 1,446 | | | | | $ | 1,672 | | |
Accounts payable and accrued liabilities
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Accounts payable
|
| | | $ | 30,258 | | | | | $ | 31,979 | | |
Other accrued expenses
|
| | | | 6,495 | | | | | | 5,746 | | |
Accrued accounts payable
|
| | | | 2,655 | | | | | | 5,798 | | |
Accrued interest expense
|
| | | | 2,820 | | | | | | 2,752 | | |
Accrued payroll
|
| | | | 3,531 | | | | | | 2,951 | | |
Other current payables/liabilities
|
| | | | 221 | | | | | | 254 | | |
Credit card payable
|
| | | | — | | | | | | 2 | | |
Total accounts payable and accrued liabilities
|
| | | $ | 45,980 | | | | | $ | 49,482 | | |
Notes payable
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Balance, beginning of year
|
| | | $ | 86,613 | | | | | $ | 71,750 | | |
Proceeds from borrowing
|
| | | | 32,012 | | | | | | 57,081 | | |
Accretion of debt discount
|
| | | | 771 | | | | | | 2,667 | | |
Repayment of borrowings
|
| | | | (32,339) | | | | | | (47,973) | | |
Transaction costs related to notes issued
|
| | | | — | | | | | | (469) | | |
Interest expense
|
| | | | 1,835 | | | | | | 6,461 | | |
Interest paid
|
| | | | (922) | | | | | | (2,904) | | |
Notes payable, end of period
|
| | | | 87,970 | | | | | | 86,613 | | |
Less current portion
|
| | | | (42,297) | | | | | | (40,758) | | |
Notes payable, long-term
|
| | | $ | 45,673 | | | | | $ | 45,855 | | |
Year ended December 31,
|
| |
Amount
|
| |||
Remainder of 2022
|
| | | $ | 42,297 | | |
2023
|
| | | | 45,673 | | |
Total
|
| | | $ | 87,970 | | |
| | |
March 31,
2022 |
| |
March 31,
2021 |
| ||||||
Operating lease cost
|
| | | $ | 280 | | | | | $ | 336 | | |
Finance lease cost: | | | | | | | | | | | | | |
Amortization of lease assets
|
| | | | 258 | | | | | | 233 | | |
Interest on lease liabilities
|
| | | | 122 | | | | | | 123 | | |
Finance lease costs
|
| | | | 380 | | | | | | 356 | | |
Total lease cost
|
| | | $ | 660 | | | | | $ | 692 | | |
Year ended December 31,
|
| |
Finance
|
| |
Operating
|
| ||||||
Remainder of 2022
|
| | | $ | 1,069 | | | | | $ | 864 | | |
2023
|
| | | | 1,452 | | | | | | 1,180 | | |
2024
|
| | | | 1,489 | | | | | | 1,197 | | |
2025
|
| | | | 1,212 | | | | | | 1,213 | | |
2026
|
| | | | 926 | | | | | | 1,111 | | |
Thereafter
|
| | | | 1,294 | | | | | | 1,292 | | |
Total undiscounted lease liabilites
|
| | | | 7,442 | | | | | | 6,857 | | |
Interest on lease liabilities
|
| | | | (1,391) | | | | | | (1,376) | | |
Total present value of minimum lease payments
|
| | | | 6,051 | | | | | | 5,481 | | |
Lease liability – current portion
|
| | | | (988) | | | | | | (753) | | |
Lease liability
|
| | | $ | 5,063 | | | | | $ | 4,728 | | |
Warrants
|
| |
Number of
warrants |
| |
Weighted-average
exercise price |
| |||
Balance as of January 1, 2022
|
| | | | 73,905,211 | | | |
CAD$0.44
|
|
Exercised
|
| | | | — | | | |
—
|
|
Balance as of March 31, 2022
|
| | | | 73,905,211 | | | |
CAD$0.44
|
|
Security issued
|
| |
Exercise
price (C$) |
| |
Number of
warrants |
| |
Expiration date
|
| ||||||
Warrants issued as part of debt offering
|
| | | | 0.33 | | | | | | 45,249,520 | | | |
November 1, 2022
|
|
Warrants issued as part of debt offering
|
| | | | 0.39 | | | | | | 18,360,000 | | | |
November 20, 2022
|
|
Consultant warrants
|
| | | | 0.53 | | | | | | 750,000 | | | |
November 22, 2022
|
|
Consultant warrants
|
| | | | 0.33 | | | | | | 500,000 | | | |
January 28, 2023
|
|
Founders separation warrants
|
| | | | 1.05 | | | | | | 9,045,691 | | | |
September 30, 2024
|
|
| | | | | | | | | | | 73,905,211 | | | | | |
Restricted stock units
|
| |
Number of
Restricted Stock Units |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Unvested as of January 1, 2022
|
| | | | 3,627,081 | | | | | | 0.37 | | |
Forfeited
|
| | | | (48,582) | | | | | | 0.33 | | |
Vested
|
| | | | (520,468) | | | | | | 0.33 | | |
Unvested as of March 31, 2022
|
| | | | 3,058,031 | | | | | $ | 0.38 | | |
Share options
|
| |
Stock options
common shares |
| |
Weighted-
average exercise price |
| |
Weighted-average
remaining contractual life (yrs) |
| |||||||||
Balance as of January 1, 2022
|
| | | | 16,573,380 | | | | | US | $0.63 | | | | | | 5.42 | | |
Forfeited
|
| | | | (3,484,588) | | | | | US | $0.90 | | | | | | — | | |
Balance as of March 31, 2022
|
| | | | 13,088,792 | | | | | US | $0.56 | | | | | | 6.28 | | |
Security issuable
|
| |
Number of
options |
| |
Exercise
price |
| |
Expiration date
|
| |
Options
exercisable |
| ||||||
Legacy employees
|
| | | | 190,000 | | | |
US$1.58
|
| |
June 28, 2028
|
| | | | 190,000 | | |
2020 employee grant
|
| | | | 8,566,194 | | | |
US$0.30-0.48
|
| |
February 28, 2022 –
|
| | | | 3,542,842 | | |
| | | | | | | | | | | |
December 1, 2030
|
| | | | | | |
Other employee grants
|
| | | | 4,332,598 | | | |
US$0.41-3.96
|
| |
June 17, 2022 –
November 21, 2029 |
| | | | 4,332,598 | | |
Total
|
| | | | 13,088,792 | | | | | | | | | | | | 8,065,440 | | |
Performance Stock Units
|
| |
Number of
Performance Stock Units |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Unvested as of January 1, 2022
|
| | | | 11,804,498 | | | | | $ | 0.31 | | |
Issued
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (7,198) | | | | | | 0.16 | | |
Vested
|
| | | | (700,000) | | | | | | 0.51 | | |
Unvested as of March 31, 2022
|
| | | | 11,097,300 | | | | | | 0.29 | | |
PSU Grant Dates
|
| |
Close Price on
Grant Date |
| |
Expiration Date
|
| |
Outstanding (#)
|
| ||||||
June 18th, 2021
|
| | | $ | 0.49 | | | |
December 31, 2024
|
| | | | 7,487,351 | | |
September 30th, 2021
|
| | | $ | 0.39 | | | |
December 31, 2024
|
| | | | 2,367,772 | | |
December 19th, 2021
|
| | | $ | 0.23 | | | |
December 31, 2024
|
| | | | 549,375 | | |
Total | | | | | | | | | | | | | | 10,404,498 | | |
Loss per share
|
| |
March 31, 2022
|
| |
March 31, 2021
|
| ||||||
Net loss attributable to TILT
|
| | | $ | (11,629) | | | | | $ | (17,057) | | |
Weighted-average number of shares and units outstanding – basic and diluted
|
| | | | 371,738,863 | | | | | | 365,809,870 | | |
Loss per share – basic and diluted
|
| | | $ | (0.03) | | | | | $ | (0.05) | | |
| | |
March 31, 2022
|
| |
March 31, 2021
|
| ||||||
Loss before Income Taxes
|
| | | $ | (12,966) | | | | | $ | (17,079) | | |
Income tax benefit
|
| | | | 1,332 | | | | | | 22 | | |
Effective Tax rate
|
| | | | -10.27% | | | | | | -0.13% | | |
Year ended December 31,
|
| |
Amount
|
| |||
Remainder of 2022
|
| | | $ | 325 | | |
2023
|
| | | | 450 | | |
2024
|
| | | | 463 | | |
2025
|
| | | | 477 | | |
2026 and thereafter
|
| | | | 1,520 | | |
Total | | | | $ | 3,235 | | |
| | |
Carrying
amount |
| |
Contractual cash flows
|
| ||||||||||||||||||||||||
March 31, 2022
|
| |
Total
|
| |
< 6 months
|
| |
6 – 12 months
|
| |
1 – 5 years
|
| ||||||||||||||||||
Accounts payable and accrued liabilities
|
| | | $ | 45,980 | | | | | $ | (45,980) | | | | | $ | (36,711) | | | | | $ | (184) | | | | | $ | (9,085) | | |
Notes payable
|
| | | | 87,970 | | | | | | (86,373) | | | | | | (11,604) | | | | | | (37,927) | | | | | | (36,842) | | |
Total | | | | $ | 133,950 | | | | | $ | (132,353) | | | | | $ | (48,315) | | | | | $ | (38,111) | | | | | $ | (45,927) | | |
| | |
As of March 31, 2022
|
| |||||||||||||||
Nature of collateral
|
| |
Gross amounts
|
| |
Loan losses
|
| |
Net
|
| |||||||||
Security interest in assets of counterparty
|
| | | $ | 8,341 | | | | | $ | (5,008) | | | | |
$
|
3,333
|
| |
Third party guarantee
|
| | | | 1,410 | | | | | | (882) | | | | |
|
528
|
| |
No collateral
|
| | | | 224 | | | | | | (186) | | | | |
|
38
|
| |
Net loans receivable
|
| | | $ | 9,975 | | | | | $ | (6,076) | | | | | $ | 3,899 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||
Nature of collateral
|
| |
Gross amounts
|
| |
Loan losses
|
| |
Net
|
| |||||||||
Security interest in assets of counterparty
|
| | | $ | 8,050 | | | | | $ | (4,556) | | | | |
$
|
3,494
|
| |
Third party guarantee
|
| | | | 1,410 | | | | | | (882) | | | | |
|
528
|
| |
No collateral
|
| | | | 224 | | | | | | (121) | | | | |
|
103
|
| |
Net loans receivable
|
| | | $ | 9,684 | | | | | $ | (5,559) | | | | | $ | 4,125 | | |
| | |
As of March 31, 2022
|
| |||||||||||||||
| | |
Fair value hierarchy
|
| |||||||||||||||
Fair value of assets
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 9,232 | | | | | $ | — | | | | | $ | — | | |
Trade receivables and others
|
| | | | 28,854 | | | | | | — | | | | | | — | | |
Other loans receivable
|
| | | | 3,899 | | | | | | — | | | | | | — | | |
Investments
|
| | | | 57 | | | | | | — | | | | | | 6,596 | | |
Accounts payable and accrued liabilities
|
| | | | 45,980 | | | | | | — | | | | | | — | | |
Warrant liability(1)
|
| | | | — | | | | | | — | | | | | | 4,557 | | |
Notes payable
|
| | | | 87,970 | | | | | | — | | | | | | — | | |
Total | | | | $ | 175,992 | | | | | $ | — | | | | | $ | 11,153 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||
| | |
Fair value hierarchy
|
| |||||||||||||||
Fair value of assets
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 6,952 | | | | | $ | — | | | | | $ | — | | |
Trade receivables and others
|
| | | | 32,393 | | | | | | — | | | | | | — | | |
Other loans receivable
|
| | | | 4,125 | | | | | | — | | | | | | — | | |
Investments
|
| | | | 102 | | | | | | — | | | | | | 6,596 | | |
Accounts payable and accrued liabilities
|
| | | | 49,482 | | | | | | — | | | | | | — | | |
Warrant liability(1)
|
| | | | — | | | | | | — | | | | | | 2,394 | | |
Notes payable
|
| | | | 86,613 | | | | | | — | | | | | | — | | |
Total | | | | $ | 179,667 | | | | | $ | — | | | | | $ | 8,990 | | |
|
Exercise price
|
| |
$0.26 – 0.30
|
|
|
Risk free interest rate
|
| |
1.06%
|
|
|
Expected Share Price Volatility
|
| |
67% – 69%
|
|
|
Expected Life of Warrant (years)
|
| |
0.58 – 0.83
|
|
| | |
For the three months ended March 31, 2022
|
| |||||||||||||||||||||||||||
| | |
Cannabis
|
| |
Accessories
|
| |
Corporate & Elim
|
| |
Other
|
| |
Total
|
| |||||||||||||||
Revenue
|
| | | $ | 11,259 | | | | | $ | 31,624 | | | | | $ | — | | | | | $ | — | | | | | $ | 42,883 | | |
Inter-segment revenue
|
| | | | — | | | | | | (531) | | | | | | — | | | | | | — | | | | | | (531) | | |
Net revenue
|
| | | $ | 11,259 | | | | | $ | 31,093 | | | | | $ | — | | | | | $ | — | | | | | $ | 42,352 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 969 | | | | | | 257 | | | | | | 1,226 | | |
Depreciation and amortization
|
| | | | 648 | | | | | | 3,700 | | | | | | 14 | | | | | | 196 | | | | | | 4,558 | | |
Wages and benefits
|
| | | | 1,532 | | | | | | 1,168 | | | | | | 2,468 | | | | | | — | | | | | | 5,168 | | |
Impairment loss
|
| | | | 697 | | | | | | — | | | | | | — | | | | | | — | | | | | | 697 | | |
Interest expense
|
| | | | 87 | | | | | | 238 | | | | | | 2,456 | | | | | | — | | | | | | 2,781 | | |
Loan losses
|
| | | | — | | | | | | — | | | | | | 517 | | | | | | — | | | | | | 517 | | |
Net (loss)
|
| | | | (1,221) | | | | | | (4,701) | | | | | | (5,380) | | | | | | (332) | | | | | | (11,634) | | |
| | |
For the three months ended March 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Cannabis
|
| |
Accessories
|
| |
Corporate & Elim
|
| |
Other
|
| |
Total
|
| |||||||||||||||
Revenue
|
| | | $ | 11,734 | | | | | $ | 35,301 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,035 | | |
Inter-segment revenue
|
| | | | — | | | | | | (218) | | | | | | — | | | | | | — | | | | | | (218) | | |
Net revenue
|
| | | $ | 11,734 | | | | | $ | 35,083 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,817 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 882 | | | | | | — | | | | | | 882 | | |
Depreciation and amortization
|
| | | | 560 | | | | | | 3,667 | | | | | | 50 | | | | | | 155 | | | | | | 4,432 | | |
Wages and benefits
|
| | | | 814 | | | | | | 1,180 | | | | | | 2,089 | | | | | | — | | | | | | 4,083 | | |
Interest Expense
|
| | | | 394 | | | | | | 43 | | | | | | 2,018 | | | | | | — | | | | | | 2,455 | | |
Net income (loss)
|
| | | | 1,983 | | | | | | (1,563) | | | | | | (17,447) | | | | | | (30) | | | | | | (17,057) | | |
| | |
Three months ended March 31, 2022
|
| |||||||||||||||||||||
| | |
USA
|
| |
Canada
|
| |
Other
|
| |
Total
|
| ||||||||||||
Revenue
|
| | | $ | 39,907 | | | | | $ | 2,295 | | | | | $ | 150 | | | | | $ | 42,352 | | |
Gross profit
|
| | | | 8,627 | | | | | | 669 | | | | | | 57 | | | | | | 9,353 | | |
| | |
Three months ended March 31, 2021
|
| |||||||||||||||||||||
| | |
USA
|
| |
Canada
|
| |
Other
|
| |
Total
|
| ||||||||||||
Revenue
|
| | | $ | 44,496 | | | | | $ | 2,239 | | | | | $ | 82 | | | | | $ | 46,817 | | |
Gross profit
|
| | | | 13,220 | | | | | | 260 | | | | | | 65 | | | | | | 13,545 | | |
| | |
Three months ended March 31, 2022
|
| |||||||||||||||||||||||||||
| | |
Cannabis
|
| |
Accessories
|
| |
Corporate/Elim
|
| |
Other
|
| |
Total
|
| |||||||||||||||
Cannabis (ii)
|
| | | $ | 11,259 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 11,259 | | |
Vaporization and inhalation devices (ii)
|
| | | | — | | | | | | 31,093 | | | | | | — | | | | | | — | | | | | | 31,093 | | |
| | | | $ | 11,259 | | | | | $ | 31,093 | | | | | $ | — | | | | | $ | — | | | | | $ | 42,352 | | |
| | |
Three months ended March 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Cannabis
|
| |
Accessories
|
| |
Corporate/Elim
|
| |
Other
|
| |
Total
|
| |||||||||||||||
Cannabis (ii)
|
| | | $ | 11,734 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 11,734 | | |
Vaporization and inhalation devices (ii)
|
| | | | — | | | | | | 35,083 | | | | | | — | | | | | | — | | | | | | 35,083 | | |
| | | | $ | 11,734 | | | | | $ | 35,083 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,817 | | |