EX-99.1 2 d663083dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

CRESCO LABS INC.

UNAUDITED CONDENSED INTERIM CONSOLIDATED

FINANCIAL STATEMENTS

AS OF JUNE 30, 2023 AND FOR THE THREE AND SIX

MONTHS ENDED

JUNE 30, 2023 AND 2022

(Expressed in United States Dollars)


Cresco Labs Inc.

INDEX TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

 

 

UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS:

  

Unaudited Condensed Interim Consolidated Balance Sheets

     2  

Unaudited Condensed Interim Consolidated Statements of Operations

     3  

Unaudited Condensed Interim Consolidated Statements of Comprehensive Loss

     4  

Unaudited Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity

     5  

Unaudited Condensed Interim Consolidated Statements of Cash Flows

     7  

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

     9  

 

1


Cresco Labs Inc.

Unaudited Condensed Interim Consolidated Balance Sheets

As of June 30, 2023 and December 31, 2022

(In thousands of United States Dollars, except share and per share amounts)

 

 

     June 30,     December 31,  
     2023     2022  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 73,158     $ 119,341  

Restricted cash

     1,653       2,169  

Accounts receivable, net

     57,705       56,492  

Inventory, net

     120,861       134,608  

Loans receivable, short-term

     1,394       447  

Prepaid expenses

     7,611       9,420  

Other current assets

     2,862       3,569  
  

 

 

   

 

 

 

Total current assets

     265,244       326,046  
  

 

 

   

 

 

 

Non-current assets:

    

Property and equipment, net

     388,276       379,722  

Right-of-use assets

     121,973       128,264  

Intangible assets, net

     402,797       407,590  

Loans receivable, long-term

     823       823  

Investments

     931       1,228  

Goodwill

     310,053       330,555  

Deferred tax asset

     16,156       26  

Other non-current assets

     4,978       9,438  
  

 

 

   

 

 

 

Total non-current assets

     1,245,987       1,257,646  
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,511,231     $ 1,583,692  
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 20,393     $ 28,093  

Accrued liabilities

     78,032       65,161  

Short-term borrowings

     18,293       18,812  

Income tax payable

     92,374       94,842  

Current portion of lease liabilities

     26,446       26,124  

Deferred consideration, contingent consideration and other payables, short-term

     2,108       47,834  
  

 

 

   

 

 

 

Total current liabilities

     237,646       280,866  
  

 

 

   

 

 

 

Non-current liabilities:

    

Long-term notes and loans payable, net

     471,553       469,055  

Lease liabilities

     149,999       156,180  

Deferred tax liability

     75,190       75,138  

Deferred consideration, long-term

     6,453       7,770  

Other long-term liabilities

     23,410       7,000  
  

 

 

   

 

 

 

Total non-current liabilities

     726,605       715,143  
  

 

 

   

 

 

 

TOTAL LIABILITIES

   $ 964,251     $ 996,009  
  

 

 

   

 

 

 

COMMITMENTS AND CONTINGENCIES (Note 15)

    

SHAREHOLDERS’ EQUITY

    

Super Voting Shares, no par value; 500,000 Shares authorized, issued and outstanding at June 30, 2023 and December 31, 2022, respectively

    

Subordinate Voting Shares, no par value; Unlimited shares authorized; 316,693,073 and 281,147,586 issued and outstanding at June 30, 2023 and December 31, 2022, respectively

    

Proportionate Voting Shares1, no par value; Unlimited shares authorized; 19,511,578 and 20,082,384 issued and outstanding at June 30, 2023 and December 31, 2022, respectively

    

Special Subordinate Voting Shares2, no par value; 1,589 and 639 Shares authorized, issued and outstanding at June 30, 2023 and December 31, 2022, respectively

    

Share capital

     1,778,505       1,704,630  

Accumulated other comprehensive loss

     (1,161     (1,393

Accumulated deficit

     (1,153,973     (1,076,198
  

 

 

   

 

 

 

Equity of Cresco Labs Inc.

     623,371       627,039  

Non-controlling interests

     (76,391     (39,356
  

 

 

   

 

 

 

TOTAL SHAREHOLDERS’ EQUITY

     546,980       587,683  
  

 

 

   

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 1,511,231     $ 1,583,692  
  

 

 

   

 

 

 

 

1 

Proportionate Voting Shares (“PVS”) presented on an “as-converted” basis to Subordinate Voting Shares (“SVS”) (1-to-200)

2

Special Subordinate Voting Shares (“SSVS”) presented on an “as-converted” basis to SVS (1-to-0.00001)

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.

 

2


Cresco Labs Inc.

Unaudited Condensed Interim Consolidated Statements of Operations

For the Three and Six Months Ended June 30, 2023 and 2022

(In thousands of United States Dollars, except share and per share amounts)

 

 

     Three Months Ended June 30,     Six Months Ended June 30,  
     2023     2022     2023     2022  

Revenues, net

   $ 197,887     $ 218,226     $ 392,089     $ 432,617  

Costs of goods sold

     111,187       105,402       219,509       212,420  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     86,700       112,824       172,580       220,197  

Operating expenses:

        

Selling, general and administrative

     75,950       90,147       158,244       177,253  

Impairment loss

     21,502       —         21,502       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     97,452       90,147       179,746       177,253  
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from operations

     (10,752     22,677       (7,166     42,944  

Other expense, net:

        

Interest expense, net

     (19,176     (12,016     (34,724     (26,379

Other income (expense), net

     402       4,681       1,361       (2,091
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense, net

     (18,774     (7,335     (33,363     (28,470
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

     (29,526     15,342       (40,529     14,474  

Income tax expense

     (13,937     (23,638     (30,746     (46,445
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (43,463   $ (8,296   $ (71,275   $ (31,971

Net (loss) income attributable to non-controlling interests, net of tax

     (6,929     5,245       (8,690     8,951  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Cresco Labs Inc.

   $ (36,534   $ (13,541   $ (62,585   $ (40,922
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share - attributable to Cresco Labs Inc. shareholders:

        

Basic and diluted loss per share

   $ (0.12   $ (0.05   $ (0.20   $ (0.14

Basic and diluted weighted-average number of shares outstanding

     313,620,015       296,321,886       309,188,971       294,530,574  

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.

 

3


Cresco Labs Inc.

Unaudited Condensed Interim Consolidated Statements of Comprehensive Loss

For the Three and Six Months Ended June 30, 2023 and 2022

(In thousands of United States Dollars)

 

 

     Three Months Ended June 30,     Six Months Ended June 30,  
     2023     2022     2023     2022  

Net loss

   $ (43,463   $ (8,296   $ (71,275   $ (31,971

Foreign currency translation differences, net of tax

     225       16       232       (174
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive loss for the period

     (43,238     (8,280     (71,043     (32,145

Comprehensive (loss) income attributable to non-controlling interests, net of tax

     (6,929     5,245       (8,690     8,951  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive loss attributable to Cresco Labs Inc.

   $ (36,309   $ (13,525   $ (62,353   $ (41,096
  

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.

 

4


Cresco Labs Inc.

Unaudited Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity

For the Six Months Ended June 30, 2023 and 2022

(In thousands of United States Dollars)

 

 

     Share capital     Accumulated
deficit
    Accumulated
other
comprehensive
loss, net of tax
    Non-controlling
interests
    Total  

Balance as of January 1, 2022

   $ 1,597,715     $ (841,907   $ (254   $ 42,182     $ 797,736  

Exercise of options and warrants

     358       —         —         —         358  

Equity-based compensation

     7,727       —         —         —         7,727  

Employee taxes on certain share-based payment arrangements

     (87     —         —         —         (87

Income tax reserve

     —         78       —         —         78  

Payable pursuant to tax receivable agreements

     (163     —         —         —         (163

Tax benefit from shareholder redemptions

     186       —         —         —         186  

Distributions to non-controlling interest holders

     (9,992     —         —         (8,233     (18,225

Cresco LLC shares redeemed

     11,708       (11,185     —         (523     —    

Foreign currency translation

     —         —         (190     —         (190

Net (loss) income

     —         (27,381     —         3,706       (23,675
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance as March 31, 2022

   $ 1,607,452     $ (880,395   $ (444   $ 37,132     $ 763,745  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Exercise of options and warrants

     369       —         —         —         369  

Equity-based compensation

     7,547       —         —         —         7,547  

Employee taxes on certain share-based payment arrangements

     (326     —         —         —         (326

Equity issuances

     34,708       —         —         —         34,708  

Distributions to non-controlling interest holders

     50,258       (6,095     —         (58,302     (14,139

Foreign currency translation

     —         —         16       —         16  

Net (loss) income

     —         (13,541     —         5,245       (8,296
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance as June 30, 2022

   $ 1,700,008     $ (900,031   $ (428   $ (15,925   $ 783,624  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.

 

5


Cresco Labs Inc.

Unaudited Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity

For the Six Months Ended June 30, 2023 and 2022

(In thousands of United States Dollars)

 

 

     Share capital     Accumulated
deficit
    Accumulated
other
comprehensive
loss, net of tax
    Non-controlling
interests
    Total  

Balance as of January 1, 2023

   $ 1,704,630     $ (1,076,198   $ (1,393   $ (39,356   $ 587,683  

Equity-based compensation

     7,614       —         —         —         7,614  

Employee taxes withheld on certain share-based payment arrangements

     (93     —         —         —         (93

Equity issued related to settlement of acquisition related contingent consideration

     9,723       —         —         —         9,723  

Distributions to non-controlling interest holders

     3,017       787       —         (13,551     (9,747

Cresco LLC shares redeemed

     3,465       (4,089     —         624       —    

Foreign currency translation

     —         —         7       —         7  

Net loss

     —         (26,051     —         (1,761     (27,812
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance as of March 31, 2023

   $ 1,728,356     $ (1,105,551   $ (1,386   $ (54,044   $ 567,375  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity-based compensation

     1,196       —         —         —         1,196  

Employee taxes withheld on certain share-based payment arrangements

     (443     —         —         —         (443

Payable pursuant to tax receivable agreements

     60       —         —         —         60  

Equity issued related to settlement of acquisition related contingent consideration

     37,515       —         —         —         37,515  

Equity issuances and other adjustments

     2       45       —         —         47  

Distributions to non-controlling interest holders

     2,986       —         —         (18,518     (15,532

Cresco LLC shares redeemed

     8,833       (11,933     —         3,100       —    

Foreign currency translation

     —         —         225       —         225  

Net loss

     —         (36,534     —         (6,929     (43,463
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance as of June 30, 2023

   $ 1,778,505     $ (1,153,973   $ (1,161   $ (76,391   $ 546,980  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.

 

6


Cresco Labs Inc.

Unaudited Condensed Interim Consolidated Statements of Cash Flows

For the Six Months Ended June 30, 2023 and 2022

(In thousands of United States Dollars)

 

 

     Six Months Ended June 30,  
     2023     2022  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net loss

   $ (71,275   $ (31,971

Adjustments to reconcile net loss to net cash provided by operating activities:

    

Depreciation and amortization

     26,963       24,073  

Amortization of operating lease assets

     3,379       2,975  

Bad debt expense and provision expense (benefit) for expected credit loss

     4,720       (111

Share-based compensation expense

     9,267       14,955  

Loss on investments

     299       3,897  

Loss on changes in fair value of deferred and contingent consideration

     1,204       5,667  

Gain on derivative instruments and warrants

     —         (1,184

Loss on inventory write-offs and provision

     2,625       724  

Change in deferred taxes

     (661     (1,883

Accretion of discount and deferred financing costs on debt arrangements

     2,129       1,904  

Foreign currency loss

     272       27  

Loss on disposal of property and equipment

     1,214       2,009  

Gain on sale of assets

     (1,401     —    

Impairment loss

     21,502       —    

Gain on lease termination

     (1,135     —    

Loss (gain) on other adjustments to net income

     321       (5,236

Changes in operating assets and liabilities:

    

Accounts receivable

     (6,694     (1,802

Inventory

     12,440       (19,791

Other assets

     817       (5,566

Accounts payable and other accrued expenses

     31,548       (392

Operating lease liabilities

     (13,823     (9,753

Income taxes payable

     (2,467     10,964  
  

 

 

   

 

 

 

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

     21,244       (10,494
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Purchases of property and equipment

     (38,115     (49,279

Purchase of intangibles

     (1,220     (2,385

Proceeds from sale-leaseback transactions and tenant improvement allowances

     714       3,738  

Payment of acquisition consideration, net of cash acquired

     —         (1,135

Proceeds from disposals of property and equipment

     1,653       —    

Proceeds from sale of assets

     3,250       —    

Receipts from collections of loans and advances

     —         2,654  

Payments of loans and advances

     (1,000     (1,200
  

 

 

   

 

 

 

NET CASH USED IN INVESTING ACTIVITIES

     (34,718     (47,607
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Proceeds from exercise of stock options, warrants and sell-to-cover shares

     —         2,997  

Payment of acquisition-related contingent consideration

     (1,787     (4,927

Distributions to non-controlling interest redeemable unit holders

     (29,603     (72,430

Principal payment of property, plant, and equipment vendor financing

     (206     —    

Principal payments on finance lease obligations

     (1,581     (1,140
  

 

 

   

 

 

 

NET CASH USED IN FINANCING ACTIVITIES

     (33,177     (75,500
  

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     (48     (167

Net decrease in cash and cash equivalents

     (46,699     (133,768

Cash and cash equivalents and restricted cash, beginning of period

     121,510       226,102  

Cash and cash equivalents, end of period

     73,158       89,508  

Restricted cash, end of period

     1,653       2,826  
  

 

 

   

 

 

 

Cash and cash equivalents and restricted cash, end of period

   $ 74,811     $ 92,334  
  

 

 

   

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

    

CASH PAID DURING THE PERIOD FOR:

    

Income tax, net

   $ 33,862     $ 37,364  

Interest

     26,891       26,272  

NON-CASH TRANSACTIONS:

    

Non-cash consideration for business combination

   $ 47,238     $ 34,708  

Non-controlling interests redeemed for equity

     3,724       612  

Increase to net lease liability

     394       16,611  

Receivable due from seller of previous acquisition

     705       —    

Liability incurred to purchase property, equipment and intangibles

     4,457       6,909  

 

7


Cresco Labs Inc.

Unaudited Condensed Interim Consolidated Statements of Cash Flows

For the Six Months Ended June 30, 2023 and 2022

(In thousands of United States Dollars)

 

 

     Six Months Ended June 30,  
     2023      2022  

Purchase of Property, plant and equipment through vendor financing

     1,449        —    

Purchase of Property, plant and equipment through inventory

     48        —    

Cashless exercise of stock options and warrants

     —          (253

Unpaid declared distributions to non-controlling interest redeemable unit holders

     10,842        12,963  

Receivable related to financing lease transaction

     612        1,086  

Liability incurred in accordance with tax receivable agreement

     16,410        —    

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.

 

8


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

NOTE 1. NATURE OF OPERATIONS

 

Cresco Labs Inc. (“Cresco Labs” or the “Company”), formerly known as Randsburg International Gold Corp. (“Randsburg”) was incorporated in the Province of British Columbia under the Company Act (British Columbia) on July 6, 1990. The Company is one of the largest vertically-integrated multi-state cannabis operators in the United States licensed to cultivate, manufacture and sell retail and medical cannabis products primarily through Sunnyside*®, Cresco Labs’ national dispensary brand and third-party retail stores. Employing a consumer-packaged goods approach to cannabis, Cresco Labs’ house of brands is designed to meet the needs of all consumer segments and includes some of the most recognized and trusted national brands including Cresco®, High Supply®, Mindy’sTM, Good News®, RemediTM, Wonder Wellness Co.® and FloraCal® Farms. The Company operates in and/or has ownership interests in Illinois, Pennsylvania, Ohio, California, Arizona, New York, Massachusetts, Michigan and Florida pursuant to the Illinois Compassionate Use of Medical Cannabis Program Act and the Illinois Cannabis Regulation and Tax Act; the Pennsylvania Medical Marijuana Act; the Ohio Medical Marijuana Control Program; the California Medicinal and Adult-Use Cannabis Regulation and Safety Act; the Arizona Medical Marijuana Act and the Smart and Safe Arizona Act; the New York Marihuana Regulation and Taxation Act; the Massachusetts Regulation and Taxation of Marijuana Act, the Massachusetts Act for the Humanitarian Medical Use of Marijuana and the Massachusetts Act to Ensure Safe Access to Marijuana; the Michigan Medical Marihuana Act, the Michigan Medical Marihuana Facilities Licensing Act, the Michigan Regulation and Taxation of Marihuana Act and the Michigan Marihuana Tracking Act and the Florida Compassionate Medical Cannabis Act, respectively.

On November 30, 2018, in connection with a reverse takeover (the “Transaction”), the Company (i) consolidated its outstanding Randsburg common shares on an 812.63 old for one (1) new basis, and (ii) filed an alteration to its Notice of Articles with the British Columbia Registrar of Companies to change its name from Randsburg to Cresco Labs Inc. and to amend the rights and restrictions of its existing classes of common shares, redesignate such classes as the class of SVS and create the classes of PVS and Super Voting Shares (“MVS”).

Pursuant to the Transaction, among the Company (then Randsburg) and Cresco Labs, LLC, a series of transactions were completed on November 30, 2018, resulting in a reorganization of Cresco Labs, LLC and Randsburg in which Randsburg became the indirect parent and sole voting unitholder of Cresco Labs. The Transaction constituted a reverse takeover of Randsburg by Cresco Labs, LLC under applicable securities laws. Cresco Labs, LLC was formed as a limited liability company under the laws of the state of Illinois on October 8, 2013 and is governed by the Cresco LLC limited liability agreement (“Pre-Combination LLC Agreement”). The Pre-Combination LLC Agreement was further amended and restated in connection with the completion of the Transaction.

The Company trades on the Canadian Securities Exchange under the ticker symbol “CL,” on the Over-the-Counter Market under the ticker symbol “CRLBF” and on the Frankfurt Stock Exchange under the symbol “6CQ.”

The Company’s head office is located at Suite 110, 400 W Erie St, Chicago, IL 60654. The registered office is located at Suite 2500, 666 Burrard Street, Vancouver, BC V6C 2X8.

 

 

9


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

 

(a)

Basis of Preparation

The accompanying unaudited condensed interim consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to Accounting Standards Codification (“ASC”) 270 Interim Reporting. The financial data presented herein should be read in conjunction with the Company’s audited annual consolidated financial statements and accompanying notes as filed on SEDAR+. Consolidated Balance Sheet for the year ended December 31, 2022 was derived from audited financial statements filed on SEDAR+ on March 21, 2023. In the opinion of management, the unaudited financial data presented includes all adjustments necessary to present fairly the financial position, results of operations and cash flows for the interim periods presented. Operating results for the three and six months ended June 30, 2023 are not necessarily indicative of results that may be expected for any other reporting period. These unaudited condensed interim consolidated financial statements include estimates and assumptions of management that affect the amounts reported. Actual results could differ from these estimates.

 

(b)

Basis of Measurement

The accompanying unaudited condensed interim consolidated financial statements have been prepared on a going concern basis, under the historical cost convention, except for certain loans receivable, investments, derivative instruments and contingent considerations, which are recorded at fair value. Historical cost is generally based upon the fair value of the consideration given in exchange for assets acquired and the contractual obligation for liabilities incurred.

 

(c)

Functional and Presentation Currency

The Company’s functional currency and that of the majority of its subsidiaries is the United States (“U.S.”) dollar. The Company’s reporting currency is the U.S. dollar (“USD”). All references to “C$” refer to Canadian dollars. Foreign currency denominated assets and liabilities are re-measured into the functional currency using period-end exchange rates. Gains and losses from foreign currency transactions are included in Other income, net in the Unaudited Condensed Interim Consolidated Statements of Operations.

Assets and liabilities of foreign operations having a functional currency other than USD (e.g., C$) are translated at the rate of exchange prevailing at the reporting date; revenues and expenses are translated at the monthly average rate of exchange during the period. Gains or losses on translation of foreign subsidiaries and net investments in foreign operations are included in Foreign currency translation differences, net of tax in the Unaudited Condensed Interim Consolidated Statements of Comprehensive Loss and Accumulated other comprehensive loss on the Unaudited Condensed Interim Consolidated Balance Sheets.

 

(d)

Basis of Consolidation

The unaudited condensed interim consolidated financial statements include the accounts of the Company and its subsidiaries with intercompany balances and transactions eliminated upon consolidation. Subsidiaries are those entities over which the Company has the power over the investee, is exposed, or has rights, to variable involvement with the investee; and has the ability to use its power to affect its returns. The following are Cresco Labs’ wholly-owned or controlled entities as of June 30, 2023:

 

10


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

Entity    Location    Purpose   

Percentage

Held

 

    Cresco Labs Inc.

   British Columbia, Canada                Parent Company   

    Cali-Antifragile Corp.

   California    Holding Company      100

    River Distributing Co., LLC

   California    Distribution      100

    Sonoma’s Finest fka FloraCal

   California    Cultivation      100

    Cub City, LLC

   California    Cultivation      100

    CRHC Holdings Corp.

   Ontario, Canada    Holding Company      100

    Cannroy Delaware Inc.

   Delaware    Holding Company      100

    Laurel Harvest Labs, LLC

   Pennsylvania    Cultivation and Dispensary Facility      100

    JDRC Mount Joy, LLC

   Illinois    Holding Company      100

    JDRC Scranton, LLC

   Illinois    Holding Company      100

    Bluma Wellness Inc.

   British Columbia, Canada    Holding Company      100

    CannCure Investments Inc.

   Ontario, Canada    Holding Company      100

    Cannabis Cures Investments, LLC

   Florida    Holding Company      100

    3 Boys Farm, LLC

   Florida    Cultivation, Production and Dispensary Facility      100

    Farm to Fresh Holdings, LLC

   Florida    Holding Company      100

    Cresco U.S. Corp.

   Illinois    Holding Company      100

    MedMar Inc.

   Illinois    Holding Company      100

    MedMar Lakeview, LLC

   Illinois    Dispensary      88

    MedMar Rockford, LLC

   Illinois    Dispensary      75

    Gloucester Street Capital, LLC

   New York    Holding Company      100

    Valley Agriceuticals, LLC

   New York    Cultivation, Production and Dispensary Facility      100

    Valley Agriceuticals Real Estate

   New York    Holding Company      100

    JDRC Ellenville, LLC

   Illinois    Holding Company      100

    CMA Holdings, LLC

   Illinois    Holding Company      100

    BL Real Estate, LLC

   Massachusetts    Holding Company      100

    BL Pierce, LLC

   Massachusetts    Holding Company      100

    BL Uxbridge, LLC

   Massachusetts    Holding Company      100

    BL Main, LLC

   Massachusetts    Holding Company      100

    BL Burncoat, LLC

   Massachusetts    Holding Company      100

    BL Framingham, LLC

   Massachusetts    Holding Company      100

    BL Worcester, LLC

   Massachusetts    Holding Company      100

    Cultivate Licensing LLC

   Massachusetts    Holding Company      100

    Cultivate Worcester, Inc.

   Massachusetts    Dispensary      100

    Cultivate Leicester, Inc.

   Massachusetts    Cultivation, Production and Dispensary Facility      100

    Cultivate Framingham, Inc.

   Massachusetts    Dispensary      100

    Cultivate Burncoat, Inc.

   Massachusetts    Holding Company      100

    Cultivate Cultivation, LLC

   Massachusetts    Cultivation and Production Entity      100

    GoodNews Holdings, LLC

   Illinois    Licensing Company      100

    Wonder Holdings, LLC

   Illinois    Licensing Company      100

    JDRC Seed, LLC

   Illinois    Educational Company      100

    CP Pennsylvania Holdings, LLC

   Illinois    Holding Company      100

    Bay, LLC

   Pennsylvania    Dispensary      100

    Bay Asset Management, LLC

   Pennsylvania    Holding Company      100

    Ridgeback, LLC

   Colorado    Holding Company      100

    Encanto Green Cross Dispensary, LLC

   Arizona    Cultivation, Production and Dispensary Facility      100

    ColCare Holdings, LLC

   Delaware    Holding Company      100

    Cresco Labs Texas, LLC

   Texas    Holding Company      100

    Cresco Labs, LLC

   Illinois    Operating Entity      60

    Cresco Labs Ohio, LLC

   Ohio    Cultivation, Production and Dispensary Facility      99

    Cresco Labs Notes Issuer, LLC

   Illinois    Holding Company   

    Wellbeings, LLC

   Delaware    CBD Wellness Product Development      100

    Cresco Labs SLO, LLC

   California    Holding Company      100

    SLO Cultivation Inc.

   California    Cultivation and Production Facility      80

    Cresco Labs Joliet, LLC

   Illinois    Cultivation and Production Facility      100

    Cresco Labs Kankakee, LLC

   Illinois    Cultivation and Production Facility      100

 

11


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

Entity    Location    Purpose   

Percentage

Held

 

    Cresco Labs Logan, LLC

   Illinois    Cultivation and Production Facility      100

    Cresco Labs PA, LLC

   Illinois    Holding Company      100

    Cresco Yeltrah, LLC

   Pennsylvania    Cultivation, Production and Dispensary Facility      100

    Strip District Education Center

   Pennsylvania    Holding Company      100

    AFS Maryland, LLC

   Maryland    Holding Company      100

    JDC Newark, LLC

   Ohio    Holding Company      100

    Verdant Creations Newark, LLC

   Ohio    Dispensary      100

    Strategic Property Concepts, LLC

   Ohio    Holding Company      100

    JDC Marion, LLC

   Ohio    Holding Company      100

    Verdant Creations Marion, LLC

   Ohio    Dispensary      100

    Strategic Property Concepts 4, LLC

   Ohio    Holding Company      100

    JDC Chillicothe, LLC

   Ohio    Holding Company      100

    Verdant Creations Chillicothe, LLC

   Ohio    Dispensary      100

    Strategic Property Concepts 5, LLC

   Ohio    Holding Company      100

    JDC Columbus, LLC

   Ohio    Holding Company      100

    Care Med Associates, LLC

   Ohio    Dispensary      100

    Cresco Labs Arizona, LLC

   Arizona    Holding Company      100

    Arizona Facilities Supply, LLC

   Arizona    Holding Company      100

    AFS Arizona, LLC

   Arizona    Holding Company      100

    Cresco Labs TINAD, LLC

   Illinois    Holding Company      100

    TINAD, LLC

   Illinois    Holding Company      100

    PDI Medical III, LLC

   Illinois    Dispensary      100

    Cresco Labs Phoenix Farms, LLC

   Illinois    Holding Company      100

    Phoenix Farms Partners, LLC

   Illinois    Holding Company      100

    Phoenix Farms of Illinois Asset Management, LLC

   Illinois    Holding Company      100

    Phoenix Farms of Illinois, LLC

   Illinois    Dispensary      100

    JDC Elmwood, LLC

   Illinois    Holding Company      100

    FloraMedex, LLC

   Illinois    Dispensary      100

    Cresco Edibles, LLC

   Illinois    Holding Company      100

    TSC Cresco, LLC

   Illinois    Licensing      75

    Cresco HHH, LLC

   Massachusetts    Cultivation, Production and Dispensary Facility      100

    Cresco Labs Nevada, LLC

   Nevada    Holding Company      100

    CY Managed Services, LLC

   Pennsylvania    Holding Company      100

    Cresco Labs Michigan Management, LLC

   Michigan    Holding Company      100

    Cresco Labs Missouri Management, LLC

   Missouri    Holding Company      100

    JDRC Acquisitions, LLC

   Illinois    Holding Company      100

    JDRC 7841 Grand LLC

   Illinois    Holding Company      100

    JDRC Lincoln, LLC

   Illinois    Holding Company      100

    JDRC Danville, LLC

   Illinois    Holding Company      100

    JDRC Kankakee, LLC

   Illinois    Holding Company      100

    JDRC Brookville, LLC

   Illinois    Holding Company      100

    Cresco Labs Michigan, LLC (a)

   Michigan    Cultivation and Production Facility      85

 

(a)

Legally, Cresco Labs Michigan, LLC is 85% owned by related parties of the Company.

Cresco U.S. Corp., which is wholly owned by the Company, is the sole manager of Cresco Labs, LLC; Cresco Labs, LLC is the sole owner and manager of Cresco Labs Notes Issuer, LLC. Therefore, the Company controls Cresco Labs Notes Issuer, LLC and has consolidated its results into the unaudited condensed interim consolidated financial statements.

Non-controlling interests (“NCI”) represent ownership interests in consolidated subsidiaries by parties that are not shareholders of the Company. They are shown as a component of total equity in the Unaudited Condensed Interim Consolidated Balance Sheets, and the share of income attributable to NCI is shown as Net income attributable to non-controlling interests, net of tax in the Unaudited Condensed Interim Consolidated Statements of Operations and in the Unaudited Condensed Interim Consolidated Statements of Comprehensive Loss. Changes in the parent company’s ownership that do not result in a loss of control are accounted for as equity transactions.

 

12


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

(e)

Earnings (Loss) Per Share

Earnings (loss) per share (“EPS”) is calculated by dividing the net earnings or loss attributable to shareholders by the weighted-average shares outstanding during the period. The Company presents basic and diluted EPS in the unaudited condensed Consolidated Statements of Operations. Basic EPS is calculated by dividing the profit or loss attributable to shareholders by the weighted-average number of shares outstanding during the period. Diluted EPS is determined by adjusting the profit or loss attributable to shareholders and the weighted-average number of shares outstanding for the effects of all dilutive potential shares, which are comprised of redeemable Cresco Labs, LLC shares (“Redeemable Units”); options, warrants and restricted stock units (“RSUs”) issued. Shares with anti-dilutive impacts are excluded from the calculation. The number of shares included with respect to Redeemable Units, options, warrants and RSUs is computed using the treasury stock method.

As of December 31, 2022, all warrants that had not previously been exercised were expired. Potentially dilutive shares as of June 30, 2023 and 2022, which were excluded from the calculation of the diluted EPS for the periods presented consisted of the following:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

(shares in thousands)

   2023      2022      2023      2022  

Redeemable Units

     102,394        107,740        103,587        108,284  

Options

     25,640        26,143        25,640        26,143  

Warrants

     —          7,578        —          7,578  

RSUs

     8,156        3,754        8,156        3,754  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total potentially dilutive shares

     136,190        145,215        137,383        145,759  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(f)

Recently Adopted Accounting Pronouncements

The Company does not have any recently adopted accounting pronouncements during the three and six months ended June 30, 2023.

 

13


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

NOTE 3. INVENTORY

 

Inventory as of June 30, 2023 and December 31, 2022, consisted of the following:

 

     June 30,      December 31,  

($ in thousands)

   2023      2022  

Raw materials

   $ 37,790      $ 36,233  

Raw materials - non-cannabis

     21,529        26,709  

Work-in-process

     35,474        41,164  

Finished goods

     26,068        30,502  
  

 

 

    

 

 

 

Total Inventory

   $ 120,861      $ 134,608  
  

 

 

    

 

 

 

During the three months ended June 30, 2023 and 2022, the Company wrote off $1.1 million and $nil of inventory, respectively. $2.6 million and $0.7 million of inventory was written off during the six months ended June 30, 2023 and 2022, respectively. These write-offs are included in Cost of goods sold presented on the Unaudited Condensed Interim Consolidated Statements of Operations.

NOTE 4. PROPERTY AND EQUIPMENT

 

As of June 30, 2023 and December 31, 2022, Property and equipment consisted of the following:

 

($ in thousands)

   Land and
Buildings
    Machinery
and
Equipment
    Furniture
and
Fixtures
    Leasehold
Improvements
    Website,
Computer
Equipment
and
Software
    Vehicles     Construction
In Progress
    Total  

Cost

                

As of January 1, 2023

   $ 176,594     $ 39,928     $ 28,724     $ 142,880     $ 10,232     $ 3,552     $ 55,507     $ 457,417  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additions

     —         32       6,128       4,800       (13     55       24,356       35,358  

Transfers

     2,508       450       2,303       23,493       152       21       (28,928     (1

Disposals

     (2,210     (601     (18     (107     —         (33     (77     (3,046

Sales of assets

     (70     (272     (50     (367     (5     —         —         (764

Effect of foreign exchange and other adjustments

     —         —         27       (13     2       —         —         16  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of June 30, 2023

   $ 176,822     $ 39,537     $ 37,114     $ 170,686     $ 10,368     $ 3,595     $ 50,858     $ 488,980  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated depreciation

                

As of January 1, 2023

   $ (13,931   $ (12,579   $ (12,952   $ (30,081   $ (6,382   $ (1,770   $ —       $ (77,695
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation

     (3,667     (2,661     (3,862     (11,399     (1,094     (326     —         (23,009
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of June 30, 2023

   $ (17,598   $ (15,240   $ (16,814   $ (41,480   $ (7,476   $ (2,096   $ —       $ (100,704
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net book value

                

As of December 31, 2022

   $ 162,663     $ 27,349     $ 15,772     $ 112,799     $ 3,850     $ 1,782     $ 55,507     $ 379,722  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of June 30, 2023

   $ 159,224     $ 24,297     $ 20,300     $ 129,206     $ 2,892     $ 1,499     $ 50,858     $ 388,276  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of June 30, 2023 and December 31, 2022, costs related to construction at the Company’s facilities and dispensaries were capitalized in construction in progress and not depreciated. Depreciation will commence when construction is completed and the facilities and dispensaries are available for their intended use. Land costs at each balance sheet date are included in Land and Buildings.

For the three months ended June 30, 2023 and 2022, the Company incurred $12.1 million and $11.9 million of Depreciation, respectively. $3.0 million and $2.8 million of Depreciation is included in Selling, general and administrative expenses, with the remainder of $9.1 million recorded in Cost of goods sold and ending inventory for the both the three months ended June 30, 2023 and 2022, respectively.

 

14


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

For the six months ended June 30, 2023 and 2022, the Company incurred $24.0 million and $20.3 million of Depreciation, respectively. $5.7 million and $4.6 million of Depreciation is included in Selling, general and administrative expenses, with the remainder of $18.3 million and $15.7 million, respectively, recorded in Cost of goods sold and ending inventory for the same periods, respectively.

During the second quarter of 2023, the Company recorded a $0.9 million net gain on the sale of a cultivation and manufacturing facility in Florida. The gain is recorded in Other income (expense), net on the Unaudited Condensed Interim Consolidated Statements of Operations.

In the fourth quarter of 2022, Management committed to a plan to restructure certain operations and activities within the California reporting unit. Related to that plan, during the first quarter of 2023, the Company adjusted the assumptions related to renewal options for certain leases at the impacted facilities. The Company accelerated depreciation on leasehold improvements related to those leases, with additional depreciation expense taken on these leasehold improvements in the amount of $1.1 million during the six months ended June 30, 2023.

As of June 30, 2023 and December 31, 2022, ending inventory includes $13.3 million and $10.9 million of capitalized depreciation, respectively. For the three months ended June 30, 2023 and 2022, $8.5 million and $6.7 million, respectively, of depreciation was recorded to Cost of goods sold, which includes $6.7 million and $4.5 million, respectively, related to depreciation capitalized to inventory in prior years.

For the six months ended June 30, 2023 and 2022, $16.1 million and $12.4 million, respectively, of depreciation was recorded to Cost of goods sold, which includes $8.1 million and $7.3 million, respectively, related to depreciation capitalized to inventory in prior years.

NOTE 5. LEASES

 

The Company is the lessee in all of its material leasing arrangements and has entered into leases primarily for its corporate offices, cultivation and processing facilities and dispensaries. The Company has no material lessor arrangements as of June 30, 2023 and for the year ended December 31, 2022. Depending upon the type of lease, the original lease terms generally range from less than 1 year to 20 years. Certain leases include renewal options ranging from 3 years to 25 years. The Company is reasonably certain to exercise renewal options ranging from less than 1 year to 10 years on certain leases.

The Company also has long-term financing liabilities associated with certain properties. See Note 11 for additional details on these transactions.

In the fourth quarter of 2022, the Company committed to a plan to restructure additional operations and activities within the California reporting unit. Related to that plan, during the first quarter of 2023, the Company adjusted the values of certain leases at the facilities impacted as a result of a change in the underlying assumptions regarding renewal options for those leases. The differences between the carrying amounts of the ROU assets and lease liabilities associated with these leases, resulted in a gain on lease termination of $1.1 million which is included in Other income (expense), net, in the Unaudited Condensed Interim Consolidated Statements of Operations.

As of June 30, 2023 and December 31, 2022, ending inventory includes $nil and $0.1 million of capitalized depreciation. For the three months ended June 30, 2023 and 2022, $0.1 million and $0.1 million, respectively, of depreciation was recorded to Cost of goods sold, which includes $0.1 million and $0.1 million, respectively, related to depreciation capitalized to inventory in prior years. For the six months ended June 30, 2023 and 2022, $0.1 million and $0.2 million, respectively, of depreciation was recorded to Cost of goods sold, which includes $0.1 million, for both years, related to depreciation capitalized to inventory in prior years.

 

15


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

NOTE 6. INVESTMENTS

 

The Company has investments in five entities: 420 Capital Management, LLC (“420 Capital”), a cannabis investment company; Lighthouse Strategies, LLC (“Lighthouse”), a diversified cannabis investment company; Infamy Brews, LLC (“Two Roots Brewing Co.”), a non-alcoholic brewing company; IM Cannabis Corp. (“IMC”), a pharmaceutical manufacturer that specializes in cannabis and OLD PAL LLC (“Old Pal”), a cannabis operator/licensor.

The 420 Capital, Lighthouse and Old Pal investments are held at fair value and are classified as equity securities without a readily determinable fair value. The IMC investment is classified as a marketable security with a readily determinable fair value.

During the year ended December 31, 2022, Lighthouse, in conjunction with a spin-off transaction, issued Lighthouse shareholders a prorated interest in Infamy Brews, LLC, DBA Two Roots Brewing Co. As a result, the Company now holds an 0.8% ownership interest in Two Roots Brewing Co. The investment is held at fair value and classified as an equity security without a readily determinable value.

The following is a summary of the investments held at fair value as of June 30, 2023 and December 31, 2022:

 

     June 30,      December 31,  

($ in thousands)

   2023      2022  

420 Capital

   $ 68      $ 68  

Lighthouse

     97        339  

Two Roots Brewing Co.

     93        93  

Old Pal

     547        592  

IMC

     126        136  
  

 

 

    

 

 

 

Total Investments

   $ 931      $ 1,228  
  

 

 

    

 

 

 

For the three months ended June 30, 2023 and 2022, the Company recorded mark-to-market losses of $0.2 million and $2.2 million, respectively. Mark-to-market losses of $0.3 million and $3.9 million, were recorded for the six months ended June 30, 2023 and 2022, respectively.

 

16


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

NOTE 7. INTANGIBLE ASSETS AND GOODWILL

 

As of June 30, 2023 and December 31, 2022, Intangible assets and Goodwill consisted of the following:

 

($ in thousands)

   Customer
Relationships
    Trade
Names
    Permit
Application
Costs
    Licenses     Other
Intangibles (a)
    Goodwill     Total  

Cost

              

Balance at January 1, 2023

   $ 31,879     $ 2,100     $ 15,027     $ 381,507     $ 6,284     $ 330,555     $ 767,352  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additions

     —         —         1,219       —         —         —         1,219  

Impairment

     —         —         —         (1,000     —         (20,502     (21,502

Disposals

     (270     —         (162     (1,426     (30     —         (1,888
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2023

   $ 31,609     $ 2,100     $ 16,084     $ 379,081     $ 6,254     $ 310,053     $ 745,181  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated amortization

              

Balance at January 1, 2023

   $ (8,127   $ (1,610   $ (13,897   $ —       $ (5,573   $ —       $ (29,207
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amortization

     (2,046     (35     (1,161     —         (208     —         (3,450

Disposals

     154       —         142       —         30       —         326  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2023

   $ (10,019   $ (1,645   $ (14,916   $ —       $ (5,751   $ —       $ (32,331
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net book value

              

December 31, 2022

   $ 23,752     $ 490     $ 1,130     $ 381,507     $ 711     $ 330,555     $ 738,145  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

June 30, 2023

   $ 21,590     $ 455     $ 1,168     $ 379,081     $ 503     $ 310,053     $ 712,850  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Other Intangibles includes non-compete agreements, non-solicitation agreements and related amortization.

For the three months ended June 30, 2023 and 2022, $1.5 million and $3.1 million of amortization expense was recorded, respectively. $0.8 million and $2.3 million of amortization expense is included in Selling, general and administrative expenses, with the remainder of $0.7 million and $0.8 million recorded in Cost of goods sold and ending inventory for the same periods, respectively.

For the six months ended June 30, 2023 and 2022, $3.4 million and $5.7 million of amortization expense was recorded, respectively. $1.8 million and $4.4 million of amortization expense is included in Selling, general and administrative expenses, with the remainder of $1.6 million and $1.3 million recorded in Cost of goods sold and ending inventory for the same periods, respectively.

As of June 30, 2023 and December 31, 2022, ending inventory includes $1.1 million and $1.6 million of capitalized amortization, respectively. For the three months ended June 30, 2023 and 2022, $1.1 million and $0.7 million of amortization expense was recorded to Cost of goods sold, which includes $0.9 million and $0.5 million, related to amortization capitalized to inventory in prior years. For the six months ended June 30, 2023 and 2022, $2.2 million and $1.3 million of amortization expense was recorded to Cost of goods sold, which includes $1.3 million and $0.9 million, related to amortization capitalized to inventory in prior years.

During the three and six months ended June 30, 2023, Management determined it is more likely than not that the Massachusetts reporting unit’s carrying value exceeded its fair value due to updated forecasts and projections for this reporting unit. As a result, a $21.5 million impairment charge reducing the carrying value of goodwill and licenses was recognized in the Unaudited Condensed Interim Consolidated Statements of Operations.

The Company assesses the fair values of its reporting units using an income-based approach. Under the income approach, fair value is based on the present value of estimated future cash flows. The Company conducts a quarterly impairment analysis which begins with a quantitative assessment that includes a number of inputs and assumptions which are subject to market and legislative-related risks. Changes in legislative status may negatively impact impact the Company’s future outlook.

 

17


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

The following table outlines the estimated amortization expense related to intangible assets as of June 30, 2023:

 

($ in thousands)

   Estimated
Amortization
 

2023

   $ 2,956  

2024

     4,578  

2025

     4,163  

2026

     3,940  

2027

     3,271  

Thereafter

     4,808  
  

 

 

 

Total estimated amortization

   $ 23,716  
  

 

 

 

NOTE 8. SHARE CAPITAL

 

 

(a)

Authorized

The authorized share capital of the Company, which has no par value, is comprised of the following:

 

  i.

Unlimited Number of Subordinate Voting Shares

Holders of SVS will be entitled to notice of and to attend any meeting of the shareholders of the Company, except a meeting of which only holders of another particular class or series of shares of the Company will have the right to vote. At each such meeting, holders of SVS will be entitled to one vote in respect of each SVS held. As long as any SVS remain outstanding, the Company will not, without the consent of the holders of the SVS by separate special resolution, prejudice or interfere with any right attached to the SVS. Holders of SVS will be entitled to receive as and when declared by the directors of the Company, dividends in cash or property of the Company.

 

18


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

  ii.

Unlimited Number of Proportionate Voting Shares

Holders of PVS will be entitled to notice of and to attend any meeting of the shareholders of the Company, except a meeting of which only holders of another particular class or series of shares of the Company will have the right to vote. At each such meeting, holders of PVS will be entitled to one vote in respect of each SVS into which such PVS could ultimately be converted (200 votes per PVS). As long as any PVS remain outstanding, the Company will not, without the consent of the holders of the PVS and MVS by separate special resolution, prejudice or interfere with any right or special right attached to the PVS. The holder of PVS have the right to receive dividends, out of any cash or other assets legally available therefore, pari passu as to dividends and any declaration or payment of any dividend on the SVS.

 

  iii.

500,000 Super Voting Shares

Holders of MVS shall be entitled to notice of and to attend any meeting of the shareholders of the Company, except a meeting of which only holders of another particular class or series of shares of the Company shall have the right to vote. At each such meeting, holders of MVS shall be entitled to 2,000 votes in respect of each MVS held.

 

  iv.

Unlimited Number of Special Subordinate Voting Shares

Holders of SSVS will be entitled to notice of and to attend any meeting of the shareholders of the Company, except a meeting of which only holders of another particular class or series of shares of the Company will have the right to vote. At each such meeting, holders of SSVS will be entitled to a 0.00001 vote in respect of each SSVS held. As long as any SSVS remain outstanding, the Company will not, without the consent of the holders of the SSVS by separate special resolution, prejudice or interfere with any right attached to the SSVS. Holders of SSVS will be entitled to receive dividends in cash or property of the Company, if and when declared by the Board of Directors (the “Board”).

 

  v.

Redeemable Units

As part of the Transaction, unit holders of Cresco Labs, LLC exchanged their units for a new class of Redeemable Units in Cresco Labs, LLC. Each Redeemable Unit is only exchangeable for the equivalent of one SVS in Cresco Labs Inc. (without any obligation to redeem in cash). These unit holders hold an interest only in Cresco Labs, LLC; they participate in the earnings of only Cresco Labs, LLC and not the earnings of the combined entity.

 

19


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

(b)

Issued and Outstanding

As of June 30, 2023 and 2022, issued and outstanding shares and units consisted of the following:

 

(shares in thousands)

   Redeemable
Units
    Subordinate
Voting Shares
(SVS)*
     Proportionate
Voting Shares
(PVS)**
    Super Voting
Shares (MVS)
     Special
Subordinate
Voting Shares
(SSVS)***
 

Beginning balance, January 1, 2023

     106,106       280,994        20,082       500        1  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

RSUs issued

     —         1,444        —         —          —    

Issuance of shares related to settlement of acquisition contingent consideration

     —         27,091        —         —          —    

Cresco LLC redemption

     (6,857     6,857        —         —          —    

PVS converted to SVS

     —         570        (570     —          —    

Issuances related to employee taxes on certain share-based payment arrangements

     —         294        —         —          —    

Share issuances

     —         —          —         —          1  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Ending balance, June 30, 2023

     99,249       317,250        19,512       500        2  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

*

SVS includes shares pending issuance or cancellation

**

PVS presented on an “as-converted” basis to SVS (1-to-200)

***

SSVS presented on an “as-converted” basis to SVS (1-to-0.00001)

 

(shares in thousands)

   Redeemable
Units
    Subordinate
Voting Shares
(SVS)*
     Proportionate
Voting Shares
(PVS)**
    Super Voting
Shares (MVS)
     Special
Subordinate
Voting Shares
(SSVS)***
 

Beginning balance, January 1, 2022

     109,441       269,971        20,667       500        1  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Options and warrants exercised

     —         785        —         —          —    

RSUs issued

     —         227        —         —          —    

Issuance of shares related to acquisitions

     —         5,340        —         —          —    

Cresco LLC redemption

     (1,701     1,701        —         —          —    

PVS converted to SVS

     —         571        (571     —          —    

Issuances related to employee taxes on certain share-based payment arrangements

     —         139        —         —          —    
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Ending balance, June 30, 2022

     107,740       278,734        20,096       500        1  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

*

SVS includes shares pending issuance or cancellation

**

PVS presented on an “as-converted” basis to SVS (1-to-200)

***

SSVS presented on an “as-converted” basis to SVS (1-to-0.00001)

 

  (i)

Share Issuances - Equity Distribution Agreement

In December 2019, the Company entered into an agreement with Canaccord Genuity Corp (“Canaccord”) to sell up to C$55.0 million SVS at an at-the-market price. In April 2021, the Company announced a new agreement with Canaccord to sell up to $100.0 million of SVS to replace the prior agreement which was set to expire in August 2021. No shares were issued for the three and six months ended June 30, 2023 and 2022, respectively, under the new agreement, which expired in the second quarter of 2023. Upon the expiration of the program, capitalized fees of $0.2 million were expensed to Selling, general and administrative expenses.

 

20


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

  (ii)

Issuance of Shares - Acquisitions

During the six months ended June 30, 2023 and the year ended December 31, 2022, the Company issued shares in conjunction with certain acquisitions* as follows:

 

(in thousands)

  

Acquisition date

   SVS shares
issued
     Equity-based
consideration
 

Six Months Ended June 30, 2023

 

Laurel Harvest - Contingent Consideration

  

December 09, 2021

     27,091      $ 47,238  

Year Ended December 31, 2022

 

Cultivate - Contingent Consideration

  

September 02, 2021

     5,340      $ 34,708  

*    Cultivate Licensing, LLC (“Cultivate”) and Laurel Harvest, LLC (“Laurel Harvest”)

 

(c)

Stock Purchase Warrants

During the year ended December 31, 2022, the Company recorded $0.1 million of warrant exercises into share capital. As of December 31, 2022, all outstanding warrants expired.

 

(d)

Distribution to Non-controlling Interest Holders

As of June 30, 2023 and December 31, 2022, the Company had an asset of $0.9 million for tax-related distributions to the 2023 and 2022 unit holders of Cresco Labs, LLC and other minority interest holders and an accrual of $4.9 million for tax-related distributions to the 2022 and 2021 unit holders of Cresco Labs, LLC, respectively. The accrual for tax-related distributions is recorded based on the year-to-date tax liability attributable to non-controlling interests and the quarterly distributions paid are based on the prior year liability, in accordance with the IRS safe harbor rules, which resulted in an asset as of June 30, 2023. These distributions will reduce non-controlling interest upon payment.

In accordance with the underlying operating agreements, the Company declared and paid required distribution amounts to 2023 and 2022 unit holders of Cresco Labs, LLC and other minority holders of $18.5 million and $32.1 million during the three and six months ended June 30, 2023. Similarly, the Company paid required tax distribution amounts to 2022 and 2021 unit holders of Cresco Labs, LLC and other minority interest holders of $64.4 million and $72.6 million during the three and six months ended June 30, 2022.

 

(e)

Changes in Ownership and Non-controlling Interests

During the three and six months ended June 30, 2023, redemptions of 5.1 million and 6.9 million Redeemable Units occurred, respectively, which were converted into an equivalent number of SVS. These redemptions resulted in a decrease of 1.5% and 2.2%, respectively, in non-controlling interest in Cresco Labs, LLC.

During the six months ended June 30, 2022, redemptions of 1.7 million Redeemable Units occurred, which were converted into an equivalent number of SVS. These redemptions resulted in a decrease of 0.7% in non-controlling interest in Cresco Labs, LLC. There were no redemptions of redeemable units during the three months ended June 30, 2022.

 

21


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

As of and for the six months ended June 30, 2023, non-controlling interest included the following amounts before intercompany eliminations:

 

($ in thousands)

   TSC
Cresco,
LLC
    MedMar
Inc.
(Lakeview)
    MedMar
Inc.
(Rockford)
    Cresco
Labs
Ohio,
LLC
    SLO
Cultivation

Inc.
    Other
entities
including
Cresco Labs
LLC1,3
    Eliminations     Total  

Non-current assets

   $ 3,355     $ 28,792     $ 23,854     $ 16,127     $ 1,313     $ 1,172,546     $ —       $ 1,245,987  

Current assets

     87,453       168,813       269,877       53,028       64,813       (38,985     (339,755     265,244  

Non-current liabilities

     —         (10,172     (3,580     (12,548     —         (700,305     —         (726,605

Current liabilities

     (61,305     (150,751     (201,838     (71,619     (128,550     (28,087     404,504       (237,646
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net assets

   $ 29,503     $ 36,682     $ 88,313     $ (15,012   $ (62,424   $ 405,169     $ 64,749     $ 546,980  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net assets attributable to NCI

   $ 2,408     $ 3,607     $ 6,028     $ (62   $ (12,772   $ (75,600   $ —       $ (76,391
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenue

   $ 17,020     $ 24,689     $ 40,000     $ 9,114     $ 1,177     $ 311,669     $ (11,580   $ 392,089  

Gross profit

     13,273       9,229       16,217       1,452       (2,960     126,508       8,861       172,580  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 375     $ 8,412     $ 20,088     $ (3,037   $ (1,689   $ (95,424   $ —       $ (71,275
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) allocated to NCI

   $ 94     $ 1,043     $ 5,022     $ (30   $ (338   $ (14,481   $ —       $ (8,690
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NCI percentage at June 30, 2023

     25.0 %1      12.4 %2      25.0 %2      1.0 %1      20.0 %1      39.8    

 

1 

The NCI percentage reflects the NCI that exists at Cresco Labs, LLC. There is a further 39.8% NCI related to NCI for Cresco Labs Inc.

2 

The NCI percentage reflects the NCI that exists at Cresco Labs Inc.

3

Includes the effect of LLC unit redemptions and other adjustments

As of December 31, 2022, Non-controlling interest included the following amounts before intercompany eliminations:

 

($ in thousands)

   TSC
Cresco,
LLC
    MedMar
Inc.
(Lakeview)
    MedMar
Inc.
(Rockford)
    Cresco
Labs
Ohio,
LLC
    SLO
Cultivation
Inc.
    Other
entities
including
Cresco Labs
LLC1,3
    Eliminations     Total  

Non-current assets

   $ 4,813     $ 31,151     $ 22,700     $ 16,736     $ 5,376     $ 1,176,870     $ —       $ 1,257,646  

Current assets

     69,844       142,723       232,194       70,693       92,594       88,545       (370,547     326,046  

Non-current liabilities

     —         (10,889     (3,850     (12,515     (2,728     (685,161     —         (715,143

Current liabilities

     (56,341     (127,329     (164,550     (64,479     (126,575     (123,889     382,297       (280,866
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net assets

   $ 18,316     $ 35,656     $ 86,494     $ 10,435     $ (31,333   $ 456,365     $ 11,750     $ 587,683  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net assets attributable to NCI

   $ 4,190     $ 3,979     $ 7,468     $ (32   $ (12,434   $ (42,527   $ —       $ (39,356
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NCI percentage at December 31, 2022

     25.0 %1      12.4 %2      25.0 %2      1.0 %1      20.0 %1      42.0    

 

1

The NCI percentage reflects the NCI that exists at Cresco Labs, LLC. There is a further 42.0% NCI related to NCI for Cresco Labs Inc.

2 

The NCI percentage reflects the NCI that exists at Cresco Labs Inc.

3

Includes the effect of LLC unit redemptions and other adjustments

NOTE 9. SHARE-BASED COMPENSATION

 

The Company has a share-based compensation plan (the “Plan”) for key employees and service providers. Under the Plan, options issued have no voting rights and vest proportionately over periods ranging from the grant date to four years from the issuance date. Stock options exercised are converted to SVS. The maximum number of shares issued under the Plan shall not exceed 10% of the issued and outstanding shares.

 

22


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

A summary of the status of the stock options outstanding consisted of the following:

 

(Shares in thousands)

   Number of
stock options
outstanding
     Weighted-
average exercise
price
     Weighted-
average
remaining
contractual life
(years)
     Aggregate
intrinsic value
 

Outstanding – January 1, 2023

     25,528      $ 5.00        7.54      $ 921  

Granted

     3,063        1.73        

Forfeited

     (2,951      6.00        
  

 

 

          

Outstanding - June 30, 2023

     25,640      $ 4.50        7.17      $ 521  
  

 

 

          

Exercisable - June 30, 2023

     15,285      $ 4.34        6.13      $ 521  
  

 

 

          

The fair value of stock options granted under the Plan during the six months ended June 30, 2023 and 2022, was determined using the Black-Scholes option-pricing model with the following range of assumptions at the time of the grant:

 

    

Six Months Ended
June 30, 2023

  

Six Months Ended
June 30, 2022

Risk-free annual interest rate

   3.7% to 3.9%    1.4% to 2.5%

Expected annual dividend yield

   0%    0%

Expected stock price volatility

   77.0% to 80.2%    75.3% to 79.2%

Expected life of stock options

   5.0 to 7.0 years    5.5 to 7.0 years

Forfeiture rate

   7.2% to 28.0%    9.4% to 21.3%

Fair value at grant date

   $1.01 to $1.37    $1.67 to $4.90

Stock price at grant date

   $1.50 to $1.83    $2.53 to $6.91

Exercise price range

   $1.60 to $1.83    $2.53 to $6.91

Volatility was estimated by using the average historical volatility of comparable companies from a representative group of direct and indirect peers of publicly traded companies, as the Company and the cannabis industry have minimal historical share price history available. An increase in volatility would result in an increase in fair value at grant date. The expected life in years represents the period of time that options issued are expected to be outstanding. The risk-free rate is based on U.S. treasury bills with a remaining term equal to the expected life of the options. The forfeiture rate is estimated based on historical forfeitures experienced by the Company.

RSUs

The Company has an RSU program to provide employees an additional avenue to participate in the successes of the Company. The fair value of RSUs granted was determined by the fair value of the Company’s share price on the date of grant.

 

23


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

A summary of outstanding RSUs is provided below:

 

(Shares in thousands)

   Number of
RSUs
outstanding
     Weighted-
average
fair value
     Weighted-
average
remaining
contractual life
(years)
     Aggregate
intrinsic value
 

Outstanding – January 1, 2023

     4,258      $ 5.71        4.00      $ 24,330  

Granted

     6,163        1.78        

Vested and settled

     (1,027      2.21        

Forfeited

     (1,238      3.44        
  

 

 

          

Outstanding - June 30, 2023

     8,156      $ 2.94        4.00      $ 23,975  
  

 

 

          

Expense Attribution

The Company recorded a reduction of option award compensation expense of $0.3 million and expense of $4.9 million for three months ended June 30, 2023 and 2022, respectively, and expense of $3.8 million and $9.7 million for the six months ended June 30, 2023 and 2022, respectively. The reduction of option award expense mentioned above was due to an increase in forfeitures in the current period. Unrecognized compensation expense as of June 30, 2023 for unvested option awards was $10.2 million and will be recorded over the course of the next 4 years.

The following table sets forth the classification of stock-based compensation expense related to options awards for the three and six months ended June 30, 2023 and June 30, 2022:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

($ in thousands)

   2023      2022      2023      2022  

Cost of goods sold

   $ (74    $ 430      $ 728      $ 1,193  

Selling, general and administrative expense

     (266      4,476        3,088        8,545  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total compensation expense for option awards

   $ (340    $ 4,906      $ 3,816      $ 9,738  

The Company recorded compensation expense for RSU awards in the amount of $1.5 million and $2.6 million for three months ended June 30, 2023 and 2022, respectively, and $5.0 million and $5.5 million for the six months ended June 30, 2023 and 2022, respectively. Unrecognized compensation expense as of June 30, 2023 is $10.9 million and will be recognized over the course of the next 4 years.

 

24


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

The following table sets forth the classification of stock-based compensation expense related to RSU awards for three and six months ended June 30, 2023 and June 30, 2022:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

($ in thousands)

   2023      2022      2023      2022  

Cost of goods sold

   $ 226      $ 527      $ 918      $ 974  

Selling, general and administrative expense

     1,308        2,107        4,078        4,544  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total compensation expense for RSU awards

   $ 1,534      $ 2,634      $ 4,996      $ 5,518  

As of June 30, 2023 and December 31, 2022, ending inventory includes $1.2 million and $1.7 million capitalized compensation expense related to both options and RSUs, respectively. For the three months ended June 30, 2023 and June 30, 2022, $1.2 million and $0.9 million, respectively, of compensation expense was recorded to Cost of goods sold, which includes $1.1 million and $0.6 million, respectively, related to compensation expense capitalized to inventory in prior years. For the six months ended June 30, 2023 and 2022, of compensation expense was $2.1 million and $1.9 million, respectively, recorded to Cost of goods sold, which includes $1.0 million for both of the respective years, related to compensation expense capitalized to inventory in prior years.

NOTE 10. ACQUISITIONS AND DISPOSITIONS

 

 

(a)

Deferred Consideration, short-term

The following is a summary of Deferred consideration balances as of June 30, 2023 and December 31, 2022, which are classified as short-term:

 

($ in thousands)

   June 30,
2023
     December 31,
2022
 

Laurel Harvest deferred consideration, short-term

   $ —        $ 47,821  

Valley Ag operating cash flows deferred consideration, short-term

     2,096        —    
  

 

 

    

 

 

 

Total Deferred consideration, short-term

   $ 2,096      $ 47,821  
  

 

 

    

 

 

 

In the fourth quarter of 2021, Cresco recorded a total of $46.9 million deferred consideration related to the Laurel Harvest acquisition. Total deferred consideration was payable on or before the 18-month anniversary of the acquisition, with accelerated payments required for each of five (5) new dispensaries opened during the 18-month earnout period. The liability was further adjusted to $47.8 million at December 31, 2022 based on our expectation of the value of the liability at that time. In the first quarter of 2023, a payment of $10.0 million was made, which was comprised of a stock issuance valued at $9.7 million and cash payments of $0.3 million. In the second quarter of 2023, a final earnout payment of $38.6 million was made, which was comprised of a stock issuance valued at $37.5 million and cash payments of $1.1 million. See Note 8 for further discussion of equity issued.

As of June 30, 2023, the total estimated liability related to the Valley Ag acquisition of $8.6 million, which is comprised of $2.1 million short-term and $6.5 million of long-term liabilities, is based on the present value of expected payments associated with the future cash flows of Valley Ag and the expected timing of those payments.

For the three months ended June 30, 2023 and 2022, the Company recorded $nil in expense and a $2.4 million reduction of expense related to deferred considerations, respectively. For the six months ended June 30, 2023 and 2022, the Company recorded $1.6 million in expense and a $2.4 million reduction of expense related to deferred considerations. The expense is recorded to Interest expense, net in the Unaudited Condensed Interim Consolidated Statements of Operations. See Note 19 for additional information.

 

25


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

(b)

Deferred Consideration, long-term

The following is a summary of Deferred consideration as of June 30, 2023 and December 31, 2022, which is classified as long-term:

 

($ in thousands)

   June 30, 2023      December 31, 2022  

Valley Ag operating cash flows deferred consideration

   $ 6,453      $ 7,770  
  

 

 

    

 

 

 

Total Deferred consideration, long-term

   $ 6,453      $ 7,770  
  

 

 

    

 

 

 

 

(c)

Pending Acquisition

On July 30, 2023, the Company and Columbia Care Inc. (“Columbia Care”) mutually agreed to terminate the previously announced definitive arrangement agreement, including all divestitures associated with this transaction. For the three months ended June 30, 2023, the Company wrote off a $5 million consent fee that was previously capitalized associated with the agreement. The expense is recorded to Interest expense, net in the Unaudited Condensed Interim Consolidated Statements of Operations. See Note 21 for further discussion.

 

(d)

Disposition

During the three months ended June 30, 2023, the Company completed a divestiture of its AFS Maryland production facility. The Company received cash proceeds of $3.3 million for the sale of property and equipment and intangible assets and recorded a gain of $1.4 million from the completed divestiture. The gain is recorded to Other income (expense), net in the Unaudited Condensed Interim Consolidated Statements of Operations.

 

26


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

NOTE 11. LONG-TERM NOTES AND LOANS PAYABLE, NET

 

The following table represents the Company’s Long-term notes and loans payable, net balances as of June 30, 2023 and December 31, 2022:

 

     June 30,      December 31,  

($ in thousands)

   2023      2022  

Senior Loan

   $ 400,000      $ 400,000  

Interest payable

     9,394        9,500  

Financing liability

     96,873        96,917  
  

 

 

    

 

 

 

Total borrowings and interest payable

   $ 506,267      $ 506,417  
  

 

 

    

 

 

 

Less: Unamortized debt issuance costs

     (16,421      (18,550

Less: Short-term borrowings and interest payable

     (9,394      (9,500

Less: Current portion of financing liability

     (8,899      (9,312
  

 

 

    

 

 

 

Total Long-term notes and loans payable, net

   $ 471,553      $ 469,055  
  

 

 

    

 

 

 

 

(a)

Senior Loan

On August 12, 2021, the Company closed on an agreement for a senior secured term loan with an undiscounted principal balance of $400.0 million (the “Senior Loan”) and an original issue discount of $13.0 million. A portion of proceeds from the Senior Loan were used to retire the then existing term loan, with the remainder to fund capital expenditures and pursue other targeted growth initiatives within the U.S. cannabis sector.

The Senior Loan accrues interest at a rate of 9.5% per annum, payable in cash semi-annually and has a stated maturity of August 12, 2026. The Company’s effective interest rate for the Senior Loan is 11.0%. The Company capitalized $10.9 million of borrowing costs related to the Senior Loan, of which $7.0 million is payable upon principal repayment of the Senior Loan and thus, is reflected within Other long-term liabilities on the Unaudited Condensed Interim Consolidated Balance Sheet.

The Senior Loan is secured by a guarantee from substantially all material subsidiaries of the Company, as well as by a security interest in certain assets of the Company and such material subsidiaries. The Senior Loan contains negative covenants which restrict the actions of the Company and its subsidiaries during the term of the loan, including restrictions on paying dividends, making investments and incurring additional indebtedness. The Company is also subject to compliance with affirmative covenants, some of which may require management to exercise judgment. In addition, the Company is required to maintain a minimum cash balance of $50.0 million.

The Company may prepay in whole or in part the Senior Loan at any time prior to the stated maturity date, subject to certain conditions. Any prepayment of the outstanding principal amount may be subject to a prepayment premium as defined in the loan agreement, and would include all accrued and unpaid interest and fees. Interest expense is discussed in Note 19.

 

(b)

Financing Liabilities

The Company has additional financing liabilities for which the incremental borrowing rates range from 11.3% to 17.5% with remaining terms between 6.6 and 17.0 years, consistent with the underlying lease liabilities. The interest expense associated with financing liabilities is discussed in Note 19.

 

27


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

NOTE 12. REVENUES AND LOYALTY PROGRAMS

 

 

(a)

Revenues

The following table represents the Company’s disaggregated revenue by source, due to the Company’s contracts with its customers, for the three and six months ended June 30, 2023 and 2022:

 

     Three Months Ended June 30,      Six Months Ended June 30,  

($ in thousands)

   2023      2022      2023      2022  

Wholesale

   $ 82,138      $ 95,191      $ 164,557      $ 190,300  

Dispensary

     115,749        123,035        227,532        242,317  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Revenues

   $ 197,887      $ 218,226      $ 392,089      $ 432,617  
  

 

 

    

 

 

    

 

 

    

 

 

 

The Company generates revenues, net of sales discounts, at the point in time the control of the product is transferred to the customer, as the Company has a right to payment and the customer has assumed significant risks and rewards of such product without any remaining performance obligation. Sales discounts were 16.2% and 9.9% of gross revenue for the three months ended June 30, 2023 and 2022, respectively. Sales discounts were approximately 14.7% and 9.7% of gross revenue for the six months ended June 30, 2023 and 2022, respectively. The Company does not enter into long-term sales contracts.

 

(b)

Loyalty Programs

In the states of Illinois, Arizona, Pennsylvania, New York, Florida, Ohio and Massachusetts; the Company has customer loyalty programs where retail customers accumulate points based on their level of spending. These points are recorded as a contract liability until customers redeem their points for discounts on cannabis products as part of an in-store sales transaction. Loyalty points may be redeemed by customers for $0.03 off of future purchases. The Company records a performance obligation as a reduction of revenue that ranges between $0.01 and $0.02 per loyalty point, inclusive of breakage expectations.

Upon redemption, the loyalty program obligation is relieved and the offset is recorded as revenue. As of June 30, 2023 and 2022, there were 87.0 million and 120.4 million points outstanding, respectively, with an approximate value of $1.2 million and $1.8 million, respectively. The Company expects outstanding loyalty points to be redeemed within 1 year.

 

28


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

NOTE 13. OTHER INCOME (EXPENSE), NET

 

For both the three and six months ended June 30, 2023 and 2022, Other income (expense), net consisted of the following:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

($ in thousands)

   2023      2022      2023      2022  

Unrealized gain on derivative liabilities - warrants

   $ —        $ 809      $ —        $ 1,184  

Loss on derivative instruments

     —          (32      —          (5,698

(Loss) gain on provision - loan receivable

     (136      (55      (195      683  

Unrealized loss on investments held at fair value

     (262      (2,216      (299      (3,885

Gain on disposal of assets

     407        —          341        —    

Gain on conversion of investment

     —          22        —          22  

Loss on foreign currency

     (241      (95      (272      (29

Gain on lease termination

     128        5,243        1,263        5,243  

Other income, net

     506        1,005        523        389  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Other income (expense), net

   $ 402      $ 4,681      $ 1,361      $ (2,091
  

 

 

    

 

 

    

 

 

    

 

 

 

See Note 4 for additional information on Loss on disposition of assets. See Note 5 for additional information related to the gain on lease termination.

NOTE 14. RELATED PARTY TRANSACTIONS

 

(a)

Transactions with Key Management Personnel

Related parties, including key management personnel, hold 87.4 million Redeemable Units of Cresco Labs, LLC, which accounts for a deficit of $64.7 million in Non-controlling interests as of June 30, 2023. During the three and six months ended June 30, 2023, 54.4% and 67.5%, respectively, of required tax distribution payments to holders of Cresco Labs, LLC were made to related parties including to key management personnel. During the three and six months ended June 30, 2022, 72.5% and 73.8%, respectively, of required tax distribution payments to holders of Cresco Labs, LLC were made to related parties including to key management personnel.

 

(b)

Related Parties – Leases

For the three and six months ended June 30, 2023 and 2022, the Company had lease liabilities for real estate lease agreements in which the lessors have a minority interest in SLO Cultivation, Inc. (“SLO”) and MedMar, Inc (“MedMar”). The lease liabilities were incurred in January 2019 and May 2020 and expire in 2027 through 2030, except for the leases associated with SLO minority interest holders (“SLO Leases”). During the second quarter of 2022, the Company exercised its early termination right to reduce the SLO Leases term to 180 days. This early termination resulted in a reduction in lease liability and ROU assets. The remaining liability for the SLO Leases expired in the fourth quarter of 2022.

 

29


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

The Company has liabilities for real estate leases and other financing agreements in which the lessor is Clear Heights Properties where Dominic Sergi, MVS shareholder, is Chief Executive Officer. The liabilities were incurred by entering into operating leases, finance leases and other financing transactions with terms that will expire in 2030. During both the three months ended June 30, 2023 and 2022, the Company received tenant improvement allowance reimbursements of $nil. During the six months ended June 30, 2023 and 2022, the Company received tenant improvement allowance reimbursements of $nil and $1.4 million, respectively. The Company expects to receive further reimbursements of $0.8 million within the next twelve months.

Below is a summary of the expense resulting from the related party lease liabilities for both the three and six months ended June 30, 2023 and 2022:

 

          Three Months Ended
June 30,
     Six Months Ended
June 30,
 

($ in thousands)

  

Classification

   2023      2022      2023      2022  
Operating Leases               

Lessor has minority interest in SLO

   Rent expense    $ —        $ 133      $ —        $ 512  

Lessor has minority interest in MedMar

   Rent expense      71        73        144        144  

Lessor is an MVS shareholder

   Rent expense      259        296        555        594  
Finance Leases               

Lessor has minority interest in MedMar

   Depreciation expense    $ 77      $ 76      $ 153      $ 153  

Lessor has minority interest in MedMar

   Interest expense      62        68        125        137  

Lessor is an MVS shareholder

   Depreciation expense      23        20        45        39  

Lessor is an MVS shareholder

   Interest expense      17        19        36        39  

Additionally, below is a summary of the ROU assets and lease liabilities attributable to related party leases as of June 30, 2023 and December 31, 2022:

 

     As of June 30, 2023      As of December 31,
2022
 

($ in thousands)

   ROU Asset      Lease
Liability
     ROU Asset      Lease
Liability
 
Operating Leases            

Lessor has minority interest in MedMar

   $ 1,356      $ 1,403      $ 1,415      $ 1,456  

Lessor is an MVS shareholder

     5,604        5,694        5,849        5,907  
Finance Leases            

Lessor has minority interest in MedMar

   $ 1,881      $ 2,334      $ 2,034      $ 2,452  

Lessor is an MVS shareholder

     596        538        596        555  

 

30


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

The Company also has other financing liabilities with related parties associated with certain properties. During both the three and six months ended June 30, 2023, the Company recorded interest expense on those finance liabilities of $0.1 million, respectively. During both the three and six months ended June 30, 2022, the Company recorded interest expense on those finance liabilities of $0.1 million, respectively. As of June 30, 2023 and December 31, 2022, the Company had finance liabilities totaling $1.5 million, respectively. All of these finance liabilities are due to an entity controlled by an MVS shareholder.

 

31


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

NOTE 15. COMMITMENTS AND CONTINGENCIES

 

 

(a)

Claims and Litigation

From time to time, the Company may be involved in litigation relating to claims arising out of operations in the normal course of business. As of June 30, 2023, there were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of the Company’s results of operations, financial positions or cash flows. There are also no proceedings in which any of the Company’s directors, officers, or affiliates are an adverse party or has a material interest adverse to the Company’s interest.

 

(b)

Contingencies

The Company’s operations are subject to a variety of federal, state and local regulations. Failure to comply with one or more of those regulations could result in fines, restrictions on the Company’s operations, suspension or revocation of permits or licenses, or other disciplinary actions (collectively, “Disciplinary Actions”) that could adversely affect the Company’s financial position and results of operations. While management believes that the Company is in substantial compliance with state and local regulations as of June 30, 2023 and through the date of filing of these financial statements, these regulations continue to evolve and are subject to differing interpretations and enforcement. As a result, the Company may be subject to Disciplinary Actions in the future.

 

(c)

Commitments

As of June 30, 2023, the Company had total commitments of $6.1 million related to material construction projects. During the first quarter of 2022, pursuant to the Illinois Cannabis Regulation and Tax Act, the Company issued $0.2 million in loans to an Illinois company which has secured Craft Grower Licenses to operate in the state and $1.0 million in loans to groups that have been identified by the state of Illinois as having the opportunity to receive Conditional Adult Use Dispensing Organization Licenses. These loans are discussed in Note 16. These loans fully satisfy the Company’s funding requirements under Illinois Cannabis Regulation and Tax Act; however, the Company may elect to fund similar loans in the future.

The Company has employment agreements with key management personnel which include severance in the event of termination totaling approximately $4.6 million with additional equity and/or compensation benefit.

NOTE 16. FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT

 

Financial Instruments

The Company’s financial instruments are held at amortized cost (adjusted for impairments or ECLs, as applicable) or fair value. The carrying values of financial instruments held at amortized cost approximate their fair values as of June 30, 2023 and December 31, 2022 due to their nature and relatively short maturity date. Financial assets and liabilities with embedded derivative features are carried at fair value.

Financial instruments recorded at fair value are classified using a fair value hierarchy that reflects the significance of the inputs to fair value measurements. The three levels of hierarchy are:

 

   

Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities;

 

   

Level 2 – Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; and

 

   

Level 3 – Inputs for the asset or liability that are not based on observable market data.

 

32


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

There have been no transfers into or out of level 3 for the periods ended June 30, 2023 and December 31, 2022.

The following tables summarize the Company’s financial instruments as of June 30, 2023 and December 31, 2022:

 

     June 30, 2023  

($ in thousands)

   Amortized
Cost
     Level 1      Level 2      Level 3      Total  

Financial Assets:

              

Cash and cash equivalents

   $ 73,158      $ —          $ —        $ —        $ 73,158  

Restricted cash1

     1,653        —          —          —          1,653  

Security deposits2

     4,458        —          —          —          4,458  

Accounts receivable, net

     57,705        —          —          —          57,705  

Loans receivable, short-term

     1,394        —          —          —          1,394  

Loans receivable, long-term

     823        —          —          —          823  

Investments

     —          126        190        615        931  

Financial Liabilities:

              

Accounts payable

   $ 20,393      $ —        $ —        $ —        $ 20,393  

Accrued liabilities

     78,032        —          —          —          78,032  

Short-term borrowings

     18,293        —          —          —          18,293  

Current portion of lease liabilities

     26,446        —          —          —          26,446  

Deferred consideration and other payables, short-term

     6        6        —          2,096        2,108  

Lease liabilities

     149,999        —          —          —          149,999  

Deferred consideration, long-term

     —          —          —          6,453        6,453  

Long-term notes payable and loans payable

     471,553        —          —          —          471,553  

Other long-term liabilities

     23,410        —          —          —          23,410  

 

1 

Restricted cash balances include various escrow accounts related to investments, acquisitions and facility licensing requirements.

2 

Security deposits are included in “Other non-current assets” on the Unaudited Condensed Interim Consolidated Balance Sheets.

 

33


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

     December 31, 2022  

($ in thousands)

   Amortized
Cost
     Level 1      Level 2      Level 3      Total  

Financial Assets:

              

Cash and cash equivalents

   $ 119,341      $ —        $ —        $ —        $ 119,341  

Restricted cash1

     2,169        —          —          —          2,169  

Security deposits2

     4,367        —          —          —          4,367  

Accounts receivable, net

     56,492        —          —          —          56,492  

Loans receivable, short-term

     447        —          —          —          447  

Loans receivable, long-term

     823        —          —          —          823  

Investments

     —          136        432        660        1,228  

Financial Liabilities:

              

Accounts payable

   $ 28,093      $ —        $ —        $ —        $ 28,093  

Accrued liabilities

     65,161        —          —          —          65,161  

Short-term borrowings

     18,812        —          —          —          18,812  

Current portion of lease liabilities

     26,124        —          —          —          26,124  

Deferred consideration and other payables, short-term

     6        7        —          47,821        47,834  

Lease liabilities

     156,180        —          —          —          156,180  

Deferred consideration, long-term

     —          —          —          7,770        7,770  

Long-term notes payable and loans payable

     469,055        —          —          —          469,055  

Other long-term liabilities

     7,000        —          —          —          7,000  

 

1 

Restricted cash balances include various escrow accounts related to investments, acquisitions and facility licensing requirements.

2 

Security deposits are included in “Other non-current assets” on the Unaudited Condensed Interim Consolidated Balance Sheets.

The following table presents a rollforward of the balance sheet amounts measured at fair value on a recurring basis and classified as Level 3. The classification of an item as Level 3 is based on inputs for assets or liabilities that are not based on observable market data.

 

Three Months Ended June 30, 2023

 

Level 3 Fair Value Measurements

 

($ in thousands)

   Investments      Deferred
consideration
and other
payables,
short-term
     Deferred
consideration,
long-term
 

Balance as of March 31, 2023

   $ 660      $ 41,034      $ 6,112  

Change in fair value recorded in Interest expense, net

     —          1,134        —    

Change in fair value recorded in Other income, net

     (45      —          341  

Payments1

     —          (40,072      —    
  

 

 

    

 

 

    

 

 

 

Balance as of June 30, 2023

   $ 615      $ 2,096      $ 6,453  
  

 

 

    

 

 

    

 

 

 

 

1 

See Note 8 and Note 10 for additional details related to payments.

 

34


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

Three Months Ended June 30, 2022

 

Level 3 Fair Value Measurements

 

($ in thousands)

   Investments      Deferred
consideration,
contingent
consideration,
and other
payables,
short-term
     Derivative
liabilities,
short-term
     Deferred
consideration,
long-term
 

Balance as of March 31, 2022

   $ 660      $ 86,604      $ 809      $ 8,607  

Change in fair value recorded in Interest expense, net

     —          (2,282      —          (326

Change in fair value recorded in Other income, net

     —          —          (809      —    

Payments1

     —          (39,541      —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance as of June 30, 2022

   $ 660      $ 44,781      $ —        $ 8,281  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1 

Payment relates to the Cultivate contingent consideration earnout.

 

Six Months Ended June 30, 2023

 

Level 3 Fair Value Measurements

 

($ in thousands)

   Investments      Deferred
consideration,
contingent
consideration,
and other
payables,
short-term
     Deferred
consideration
and
contingent,
long-term
 

Balance as of December 31, 2022

   $ 660      $ 47,821      $ 7,770  

Change in fair value recorded in Interest expense, net

     —          2,689        —    

Payments1

     —          (50,072      —    

Change in fair value recorded in Other income, net

     (45      —          341  

Other2

     —          1,658        (1,658
  

 

 

    

 

 

    

 

 

 

Balance as of June 30, 2023

   $ 615      $ 2,096      $ 6,453  
  

 

 

    

 

 

    

 

 

 

 

1 

See Note 8 and Note 10 for additional details related to payments.

2 

Other relates to reclassifications from long-term to short-term due to expecting timing of payment. See Note 10.

 

35


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

Six Months Ended June 30, 2022

 

Level 3 Fair Value Measurements

 

($ in thousands)

   Loans
receivable,
short-term
    Investments      Deferred
consideration,
contingent
consideration,
and other
payables,
short-term
    Derivative
liabilities,
short-term
    Deferred
consideration
and
contingent,
long-term
 

Balance as of December 31, 2021

   $ 565     $ 660      $ 71,816     $ 1,172     $ 17,651  

Change in fair value recorded in Interest expense, net

     —         —          3,506       —         (370

Change in fair value recorded in Other income, net

     —         —          —         (1,172     —    

Payments1

     (1,837     —          (39,541     —         —    

Change in fair value recorded in Selling, general and administrative

     1,272       —          —         —         —    

Other2

     —         —          9,000       —         (9,000
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Balance as of June 30, 2022

   $ —       $ 660      $ 44,781     $ —       $ 8,281  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

1 

$39.6 million payment relates to the Cultivate contingent consideration earnout. The $1.8 million payment relates to Lighthouse outstanding loan receivable.

2

Other relates to reclassifications from long-term to short-term due to the projected dispensary opening dates.

 

(a)

Loans receivable, short-term

The following is a summary of Loans receivable, short-term balances and valuation classifications (discussed further below) as of June 30, 2023 and December 31, 2022:

 

($ in thousands)

   Valuation
classification
     June 30, 2023      December 31,
2022
 

Short-term loans receivable - Other, net of ECL1

     Amortized cost      $ 1,394      $ 447  
     

 

 

    

 

 

 

Total Loans receivable, short-term

      $ 1,394      $ 447  
     

 

 

    

 

 

 

 

1 

Expected Credit Loss (“ECL”)

During the second quarter of 2023, the Company issued a $1.0 million short-term loan receivable, with a one-year term and interest accruing at 9.5% per annum, paid on a monthly basis. At the inception of the loan, an ECL determination was made. The amount of ECL recorded as of June 30, 2023 was $0.8 million. The amount of interest accrued as of June 30, 2023 is $nil.

 

36


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

(b)

Loans receivable, long-term

 

($ in thousands)

   Valuation
classification
     June 30, 2023      December 31,
2022
 

Long-term loans receivable - Illinois Incubator, net of ECL

     Amortized cost      $ 823      $ 823  
     

 

 

    

 

 

 

Total Loans receivable, long-term

      $ 823      $ 823  
     

 

 

    

 

 

 

Pursuant to the Illinois Cannabis Regulation and Tax Act, the Company has issued $0.3 million in loans to an Illinois company which has secured a Craft Grower License to operate in the state and $1.0 million in loans to groups that have been identified by the state of Illinois as having the opportunity to receive Conditional Adult Use Dispensing Organization Licenses. One (1) $0.1 million loan related to the Craft Grower License, was fully funded on July 20, 2021 and matures on July 20, 2026. The remaining loans of $1.2 million were fully funded on March 21, 2022 and mature on July 20, 2027. The loans are measured at amortized cost and bear no interest.

 

37


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

Financial Risk Management

The Company is exposed in varying degrees to a variety of financial instrument-related risks. The Board of Directors and Company management mitigate these risks by assessing, monitoring and approving the Company’s risk management processes:

 

(a)

Credit and Banking Risk

Credit risk is the risk of a potential loss to the Company if a customer or a third-party to a financial instrument fails to meet its contractual obligations. The maximum credit exposure as of June 30, 2023 and December 31, 2022 is the carrying amount of cash, accounts receivable and loans receivable. The Company does not have significant credit risk with respect to its growth in its key retail markets, as payment is typically due upon transferring the goods to the customer at our dispensaries, which currently accept only cash and debit cards. Additionally, the Company does not have significant credit risk with respect to its loan counterparties as the interest rate on our Senior Loan is not variable and therefore, is not materially impacted by interest rate increases enacted by the Federal Reserve. Although all deposited cash is placed with U.S. financial institutions in good standing with regulatory authorities, changes in U.S. federal banking laws related to the deposit and holding of funds derived from activities related to the cannabis industry have passed the U.S. House of Representatives but were not voted on within the U.S. Senate, and would need to be reintroduced by Congress. Given that current U.S. federal law provides that the production and possession of cannabis is illegal, there is a strong argument that banks cannot accept or deposit funds from businesses involved with the cannabis industry, leading to an increased risk of legal actions against the Company and forfeitures of the Company’s assets.

The Company’s aging of Accounts receivables as of June 30, 2023 and December 31, 2022 was as follows:

 

($ in thousands)

   June 30, 2023      December 31, 2022  

0 to 60 days

   $ 46,170      $ 49,303  

61 to 120 days

     11,116        6,118  

120 days +

     6,104        3,698  
  

 

 

    

 

 

 

Total accounts receivable, gross

     63,390        59,119  

Allowance for doubtful accounts

     5,685        2,627  
  

 

 

    

 

 

 

Total accounts receivable, net

   $ 57,705      $ 56,492  
  

 

 

    

 

 

 

For the three months ended June 30, 2023 and 2022, the Company recorded ECL bad debt expense of $0.5 million and $0.3 million, respectively. An additional $1.1 million and $nil in bad debt expense related to invoice write-offs was recorded for both the three months ended June 30, 2023 and 2022. For the six months ended June 30, 2023 and 2022, the Company recorded ECL bad debt expense of $2.8 million and $0.5 million, respectively. An additional $1.7 million and $0.1 million in bad debt expense related to invoice write-offs was recorded for the same six month periods. In the fourth quarter of 2022, Management committed to a plan to restructure certain operations and activities within the California reporting unit. Related to that plan, during the first quarter of 2023, the Company reserved for approximately $1.0 million of Accounts Receivable at the impacted California entities.

 

38


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

(b)

Asset Forfeiture Risk

Because the cannabis industry remains illegal under U.S. federal law, any property owned by participants in the cannabis industry which are either used in the course of conducting such business, or are the proceeds of such business, could be subject to seizure by law enforcement and subsequent civil asset forfeiture. Even if the owner of the property was never charged with a crime, the property in question could still be seized and subject to an administrative proceeding by which, with minimal due process, it could be subject to forfeiture.

 

(c)

Liquidity Risk

The accompanying unaudited condensed interim consolidated financial statements have been prepared assuming that the Company will continue as a going concern. The Company has generated positive cash flows from operations and implemented certain cost cutting measures, which are expected to improve cash from operations.

Liquidity risk is the risk that the Company will not be able to meet its financial obligations associated with financial liabilities. The Company primarily manages liquidity risk through the management of its capital structure by ensuring that it will have sufficient liquidity to settle obligations and liabilities when due. As of June 30, 2023, the Company had working capital (defined as current assets less current liabilities) of $27.6 million. The Company also expects to continue to raise debt or equity based capital or sell certain assets, if needed, to fund operations and the expansion of its business.

In addition to the commitments outlined in Note 15, the Company has the following contractual obligations as of June 30, 2023:

 

($ in thousands)

   < 1 Year      1 to 3 Years      3 to 5
Years
     > 5 Years      Total  

Accounts payable & Accrued liabilities

   $ 98,425      $ —        $ —        $ —        $ 98,425  

Deferred consideration, contingent consideration and other payables, short-term

     2,108        —          —          —          2,108  

Operating leases liabilities

     14,073        56,902        58,095        189,030        318,100  

Finance lease liabilities

     2,861        10,501        10,980        24,062        48,404  

Deferred consideration, long-term

     —          6,453        —          —          6,453  

Long-term notes payable and loans payable and Short-term borrowings

     18,293        27,407        429,432        111,838        586,970  

Other long-term liabilities1

     205        3,870        10,574        8,761        23,410  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total obligations as of June 30, 2023

   $ 135,965      $ 105,133      $ 509,081      $ 333,691      $ 1,083,870  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1 

Includes a $16.4 million liability associated with the decoupling of IRC Section 280E in Illinois. See Note 20 for further discussion.

 

39


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

(d)

Market Risk

 

  (i)

Currency Risk

The operating results and balance sheet of the Company are reported in USD. As of June 30, 2023 and December 31, 2022, the Company’s financial assets and liabilities are primarily in USD. However, from time to time some of the Company’s financial transactions are denominated in currencies other than USD. The results of the Company’s operations are subject to currency transaction and translation risks. For both the three months ended and six months ended June 30, 2023, the Company recorded foreign currency exchange losses of $nil, respectively. For both the three months ended and six months ended June 30, 2022, the Company recorded foreign currency exchange losses of $0.1 million, respectively.

As of June 30, 2023 and December 31, 2022, the Company had no hedging agreements in place with respect to foreign exchange rates. The Company has not entered into any agreements or purchased any instruments to hedge possible currency risks at this time.

 

  (ii)

Interest Rate Risk

Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. An increase or decrease in the Company’s incremental borrowing rate would result in an associated increase or decrease in Deferred consideration, contingent consideration and other payables and Interest expense, net. The Company’s Senior Loan accrues interest at a rate of 9.5%, per annum and has an effective interest rate of 11.0%.

 

  (iii)

Price Risk

Price risk is the risk of variability in fair value due to movements in equity or market prices. The Company is subject to price risk related to derivative liabilities and contingent consideration that are valued based on the Company’s own stock price. An increase or decrease in stock price would result in an associated increase or decrease to Deferred consideration, contingent consideration and other payables, short-term and Derivative liabilities, short-term with a corresponding change to Other income, net.

 

  (iv)

Tax Risk

Tax risk is the risk of changes in the tax environment that would have a material adverse effect on the Company’s business, results of operations and financial condition. Currently, state-licensed marijuana businesses are assessed a comparatively high effective federal tax rate due to Internal Revenue Code (“IRC”) Section 280E, which bars businesses from deducting all expenses except their cost of goods sold when calculating federal tax liability. Any increase in tax levies resulting from additional tax measures may have a further adverse effect on the operations of the Company, while any decrease in such tax levies will be beneficial to future operations. See Note 20 for the Company’s disclosure of uncertain tax positions.

 

40


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

  (v)

Regulatory Risk

Regulatory risk pertains to the risk that the Company’s business objectives are contingent, in part, upon the compliance of regulatory requirements. Due to the nature of the industry, the Company recognizes that regulatory requirements are more stringent and punitive in nature. Any delays in obtaining, or failure to obtain regulatory approvals can significantly delay operational and product development and can have a material adverse effect on the Company’s business, results of operation and financial condition. The Company is cognizant of the advent of regulatory changes occurring in the cannabis industry on the city, state and national levels. Although the regulatory outlook on the cannabis industry has been moving in a positive trend, any unforeseen regulatory changes could have a material adverse impact on the goals and operation of the Company’s business.

 

  (vi)

Economic Risk

The Company’s business, financial condition and operating results may be negatively impacted by challenging global economic conditions. A global economic slowdown would cause disruptions and extreme volatility in global financial markets, increased rates of default and bankruptcy and declining consumer and business confidence, which can lead to decreased levels of consumer spending. These macroeconomic developments could negatively impact the Company’s business, which depends on the general economic environment and levels of consumer spending. As a result, the Company may not be able to maintain its existing customers or attract new customers, or the Company may be forced to reduce the price of its products. The Company is unable to predict the likelihood of the occurrence, duration or severity of such disruptions in the credit and financial markets or adverse global economic conditions. Any general or market-specific economic downturn could have a material adverse effect on our business, financial condition and operating results.

 

  (vii)

Inflation Risk

The Company has experienced increased inflationary pressures, including increased cultivation costs, distribution costs and operating expenses, which adversely has impacted our operating results. The Company expects these inflationary pressures to continue throughout 2023. The Company maintains strategies to mitigate the impact of higher raw material, energy and commodity costs, which include cost reduction, sourcing and other actions, which may help to offset a portion of the adverse impact.

 

41


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

NOTE 17. VARIABLE INTEREST ENTITIES

 

The following table presents the summarized financial information about the Company’s consolidated variable interest entities (“VIEs”) which are included in the Unaudited Condensed Interim Consolidated Balance Sheets as of June 30, 2023 and December 31, 2022. All of these entities were determined to be VIEs as the Company possesses the power to direct activities through written agreements and is subject to the risk and rewards as a primary beneficiary:

 

     June 30, 2023      December 31, 2022  

($ in thousands)

   Cresco Labs Michigan, LLC      Cresco Labs Michigan, LLC  

Current assets

   $ 15,356      $ 17,506  

Non-current assets

     69,616        63,212  

Current liabilities

     (3,961      (3,158

Non-current liabilities

     (115,737      (108,113

Non-controlling interests

     157        —    

Deficit attributable to Cresco Labs Inc.

     34,569        30,553  

The following table presents the summarized financial information about the Company’s consolidated VIEs which are included in the Unaudited Condensed Interim Consolidated Statements of Operations for the three and six months ended June 30, 2023 and 2022:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2023      2022      2023      2022  

($ in thousands)

   Cresco
Labs
Michigan,
LLC
     Cresco
Labs
Michigan,
LLC
     Cresco
Labs
Michigan,
LLC
     Cresco
Labs
Michigan,
LLC
 

Revenue

   $ 5,714      $ 2,463      $ 10,471      $ 3,495  

Net loss attributable to non-controlling interests

     (157      —          (157      —    

Net loss attributable to Cresco Labs Inc.

     (1,127      (2,638      (4,072      (5,015

Net loss

     (1,284      (2,638      (4,229      (5,015

NOTE 18. SEGMENT INFORMATION

 

The Company operates in one segment, the cultivation, manufacturing, distribution and sale of cannabis. The Chief Executive Officer, the Chief Financial Officer and the Chief Transformation Officer of the Company have been identified as the Chief Operating Decision Makers (“CODM”) and manage the Company’s operations as a whole. For the purpose of evaluating financial performance and allocating resources, the CODM review certain financial information presented on a consolidated basis accompanied by information by customer and geographic region. For both the three and six months ended June 30, 2023 and 2022, the Company generated 100.0% of its revenue in the U.S.

 

42


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

NOTE 19. INTEREST EXPENSE, NET

 

Interest expense, net consisted of the following for both the three and six months ended June 30, 2023 and 2022:

 

     Three Months Ended
June 30,
    

Six Months Ended

June 30,

 

($ in thousands)

   2023      2022      2023      2022  

Interest expense – leases

   $ (885    $ (990    $ (1,820    $ (1,984

Interest expense – notes and loans payable

     (14,653      (9,606      (24,153      (19,106

Accretion of debt discount and amortization of deferred financing fees

     (1,085      (970      (2,129      (1,904

Interest expense – financing activities

     (2,940      (2,979      (5,899      (5,959

Other interest (expense) income1

     (69      2,454        (1,641      2,354  

Interest income

     456        75        918        220  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Interest expense, net

   $ (19,176    $ (12,016    $ (34,724    $ (26,379
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1 

During the three months ended June 30, 2022, the Company recorded reductions in interest expense of $2.1 million and $0.3 million related to Laurel Harvest deferred consideration and Valley Ag operating cash flows deferred consideration, respectively; resulting in interest income for the 2022 periods. See Note 10 for additional information.

See Note 11 for additional information on Interest expense – notes and loans payable, Accretion of debt discount and amortization of deferred financing fees, and Interest expense – financing activities.

NOTE 20. PROVISION FOR INCOME TAXES AND DEFERRED INCOME TAXES

 

As the Company operates in the cannabis industry, the Company is subject to the limits of IRC Section 280E for U.S. federal income tax purposes as well as some state income tax purposes. Under IRC Section 280E, the Company is only allowed to deduct expenses directly related to sales of product. This results in permanent differences between ordinary and necessary business expenses deemed non-allowable under IRC Section 280E. However, certain states including Arizona, California, Illinois, Maryland, Massachusetts, Michigan and New York (Adult Use) do not conform to IRC Section 280E and, accordingly, the Company generally deducts all operating expenses on its income tax returns in these states.

During the second quarter of 2023, the Company recorded the following significant tax and tax-related items due to Illinois decoupling from the application of IRC Section 280E for any cannabis establishment operating in the state of Illinois and licensed under the Cannabis Regulation and Tax Act and/or Compassionate Use of Medical Cannabis Program Act beginning for taxable years beginning on or after January 1, 2023:

 

   

On a net basis, this increased the beginning deferred tax asset balance by $15.4 million.

 

   

This change also increased the Company’s Tax Receivable Agreement Liability by $15.0 million recorded in Other long-term liabilities on the Unaudited Condensed Interim Consolidated Balance Sheets.

The Company is treated as a United States corporation for U.S. federal income tax purposes under IRC Section 7874 and is subject to U.S. federal income tax on its worldwide income. However, for Canadian tax purposes the Company, regardless of any application of IRC Section 7874, is treated as a Canadian resident company, as defined in the Income Tax Act (Canada), for Canadian income tax purposes. As a result, the Company is subject to taxation both in Canada and the United States.

 

43


Cresco Labs Inc.

Notes to the Unaudited Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended June 30, 2023 and 2022

 

 

The following table summarizes the Company’s income tax expense and effective tax rates for the three and six months ended June 30, 2023 and 2022:

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 

($ in thousands)

   2023     2022     2023     2022  

(Loss) income before income taxes

   $ (29,526   $ 15,342     $ (40,529   $ 14,474  

Income tax expense

     13,937       23,638       30,746       46,445  

Effective tax rate

     (47.2 )%      154.1     (75.9 )%      320.9

NOTE 21. SUBSEQUENT EVENTS

 

The Company has evaluated subsequent events through August 16, 2023, which is the date on which these financial statements were issued.

The Company and Columbia Care announced a mutual agreement, dated July 30, 2023, to amicably terminate the definitive arrangement agreement dated March 23, 2022, as amended on February 27, 2023, pursuant to which Cresco agreed to acquire all of the issued and outstanding shares of Columbia Care. The Company also canceled agreements with other parties in connection with the Columbia Care acquisition, which included certain termination clauses. The Company does not believe that they are liable for any material transaction related costs.

 

44