Exhibit 99.1
Vireo Health Announces Fourth Quarter and Full Year 2020 Financial Results
– Full year GAAP revenue of $49.2 million increased 64% compared to full year 2019 –
– Q4 GAAP revenue increased 38% YoY and 46% excluding former Pennsylvania subsidiaries –
– Continued margin expansion reflects improved operating efficiencies across core markets –
– Incremental expansion projects in Arizona and Maryland scheduled to begin in second quarter –
– Potential reform in Company’s regulatory jurisdictions could accelerate revenue growth –
MINNEAPOLIS – March 25, 2021 – Vireo Health International, Inc. ("Vireo" or the "Company") (CSE: VREO; OTCQX: VREOF), the leading physician-led, science-focused multi-state cannabis company, today reported financial results for its fourth quarter and full year ended December 31, 2020. All currency figures referenced in this press release reflect U.S. dollar amounts.
“Our fourth-quarter results continued to demonstrate good organic revenue growth trends, and we’re pleased to see improving consistency in margins as we benefit from recent initiatives to increase scale and achieve greater efficiency in operations,” said Chairman and Chief Executive Officer, Kyle Kingsley, M.D. “We spent most of 2020 focused on executing our core market strategy and positioning our portfolio of early-stage medical markets for profitable growth, and we expect that performance in fiscal year 2021 will highlight the strong upside potential we see in our business.”
Dr. Kingsley continued, “We have a healthy balance sheet and completed several expansion projects recently that should help drive stronger results, and we’re encouraged by progress toward policy reforms, which could significantly improve the overall trajectory of our performance. The improving regulatory climate at local and federal levels has given us confidence to continue making growth investments, and we plan to begin construction in early Q2 on incremental expansions of cultivation capacity at our facilities in Arizona and Maryland in addition to our ongoing initiatives to expand our retail dispensary footprint.”
Summary of Key Financial Metrics
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||||||
| US $ in millions | 2020 | 2019 | Variance | 2020 | 2019 | Variance | ||||||||||||||||||
| GAAP Revenue | $ | 12.4 | $ | 9.0 | 38 | % | $ | 49.2 | $ | 30.0 | 64 | % | ||||||||||||
| Revenue (excl. former Pennsylvania subsidiaries) | $ | 11.5 | $ | 7.9 | 46 | % | $ | 42.2 | $ | 27.0 | 57 | % | ||||||||||||
| GAAP Gross Profit | $ | 5.3 | $ | 1.3 | 303 | % | $ | 17.1 | $ | 7.3 | 133 | % | ||||||||||||
| Gross Profit Margin | 42.7 | % | 14.6 | % | 2,810 bps | 34.8 | % | 24.5 | % | 1,030 bps | ||||||||||||||
| SG&A Expenses | $ | 6.7 | $ | 9.2 | -27 | % | $ | 26.4 | $ | 25.0 | 5 | % | ||||||||||||
| SG&A Expenses (% of Sales) | 53.9 | % | 102.2 | % | -4,830 bps | 53.6 | % | 83.6 | % | -3,000 bps | ||||||||||||||
| Adjusted EBITDA (non-GAAP) | $ | 0.1 | $ | (7.3 | ) | NM | $ | (5.2 | ) | $ | (16.9 | ) | NM | |||||||||||
| Adjusted EBITDA Margin (non-GAAP) | 0.9 | % | (81.1 | %) | 8,200 bps | (10.6 | %) | (56.4 | %) | 4,580 bps | ||||||||||||||
Full Year 2020 Business Highlights
| · | Total revenue of $49.2 million increased 64.3 percent year-over-year, driven by organic growth and the successful execution of management’s core market strategies during the year. Excluding results from the Company’s former subsidiaries in Pennsylvania, revenue increased 57.0 percent to $42.2 million. |
| · | Gross profit increased by $9.8 million to $17.1 million, or 34.8 percent of sales as compared to $7.3 million, or 24.5 percent of sales in fiscal year 2019. |
| · | During the year, the Company completed the expansion of its Green Goods™ retail stores in the state of Minnesota. All eight of Vireo’s dispensary licenses in the state of Minnesota are now operational. |
| · | The Company opened 4 new Green Goods™ dispensaries in fiscal year 2020 and ended the year with 15 operational dispensaries across its nationwide operating footprint. |
| · | During the year, the Company divested its former subsidiaries in the state of Pennsylvania for total consideration of $26.0 million, including $21.2 million in cash. The Company utilized a portion of these proceeds to invest in more attractive opportunities in the Arizona and Maryland markets. |
| · | The Company ended fiscal year 2020 with $25.5 million in cash on its balance sheet. |
Fourth Quarter 2020 Financial Summary
Total revenue, including the Company’s former subsidiaries in Pennsylvania, was $12.4 million in the fourth quarter, an increase of 37.9 percent as compared to Q4 2019. Excluding contributions from Pennsylvania, revenue increased 46.0 percent to $11.5 million. Retail revenue excluding Pennsylvania increased approximately 39.3 percent to $9.1 million in Q4 2020 and reflected growth in each market. Wholesale revenue excluding Pennsylvania increased by 78.6 percent to $2.4 million, driven by strong growth in the Arizona and Maryland markets.
Gross profit was $5.3 million, or 42.6 percent of revenue, as compared to gross profit of $1.3 million or 14.6 percent of revenue in the same period last year. The improvement in gross profit compared to the prior year was driven by higher unit volumes across all markets, which resulted in lower fixed production costs per unit, especially in the Maryland wholesale channel, which was operating below normalized capacity utilization rates in 2019.
Total operating expenses in the fourth quarter were $7.5 million, an improvement of $3.7 million or 33.0 percent as compared to $11.2 million in the fourth quarter of 2019. The reduction in operating expenses was primarily attributable to a reduction in share-based compensation expenses, lower salaries and wages, and a one-time adjustment related to inventory costing of labor in the prior-year quarter, partially offset by higher depreciation costs related to expanded operations. Excluding depreciation and share-based compensation, operating expenses in the fourth quarter of 2020 were $6.7 million, or 53.9 percent of sales, as compared to $9.2 million or 102.2 percent of sales in the fourth quarter of 2019.
Total other income was $2.0 million during Q4 2020, a favorable variance of $32.1 million compared to total other expense of $30.2 million in Q4 2019. This favorable variance is primarily attributable to an intangible asset impairment charge of $28.3 million in the prior-year quarter to reflect changing market valuations of cannabis businesses at that time, and a gain of $3.8 million on the divestiture of the Company’s former Pennsylvania Dispensary Solutions subsidiary in Q4 2020, partially offset by a loss on derivative liability of $1.2 million.
EBITDA, as described in accompanying disclosures and footnotes, was a gain of $1.2 million during Q4 2020, compared to a loss of $38.5 million in Q4 2019. Adjusted EBITDA was $112,652 in Q4 2020, as compared to a loss of $7.3 million in Q4 2019. Please refer to the Supplemental Information and Reconciliation of Non-GAAP Financial Measures at the end of this press release for additional information.
Net loss in Q4 2020 was $2.3 million, as compared to a net loss of $39.5 million in Q4 2019. The favorable improvement in net loss was primarily the result of the non-recurrence of one-time impairment charges in the prior-year quarter, as well as improved revenue growth and efficiency of operations.
Subsequent Events
On January 7, 2021, the Company announced that it closed on its previously disclosed purchase of four cannabis licenses in the state of Nevada. These licenses allow for the cultivation and production of cannabis products for both medical and adult-use purposes.
In March 2021, the Company completed and received regulatory approval of its 110,000 sq. ft. cultivation facility in Massey, Maryland, and opened its first retail dispensary in Maryland in the City of Frederick which brought its total number of operational dispensaries to 16.
On March 25, 2021, the Company expects to close on the first tranche of the previously announced senior secured, delayed draw term loan with Chicago Atlantic Group, an affiliate of Green Ivy Capital, and a group of lenders. The first tranche of $23.5 million, net of fees and closing costs, will be utilized to support the Company’s ongoing growth initiatives and working capital requirements.
Transition from IFRS to U.S. GAAP Reporting
The Company recently became a U.S. reporting company and registrant with the U.S. Securities and Exchange Commission. Vireo now presents its financial statements in accordance with generally accepted accounting principles in the United States (“GAAP”), rather than International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board. Company incurred one-time expenses and professional fees related to this transition of approximately $0.5 million during the fourth quarter.
Balance Sheet and Liquidity
As of December 31, 2020, the Company had 113,016,459 equity shares issued and outstanding on an as-converted basis, and 157,274,493 shares outstanding on an as-converted, fully diluted basis.
As of December 31, 2020, total current assets were $47.0 million, including cash on hand of $25.5 million, excluding the expected proceeds of the first tranche of the previously disclosed credit facility. Total current liabilities were $19.9 million, with $1.1 million in debt due within 12 months.
Outlook Commentary
Given near-term uncertainties related to the timing and outcome of certain regulatory developments in several of its markets, the Company has not provided quantitative commentary regarding its revenue or profitability outlook for 2021. However, Vireo anticipates growth investments made in fiscal year 2020 and continued execution of its core market strategy will yield organic revenue growth for the foreseeable future. Stronger revenue growth, coupled with expectations for reduced SG&A expenses as a percentage of sales, should substantially reduce cash outflows from existing operations throughout 2021. Recent efforts to scale production and expand the Company’s retail dispensary footprint could also help drive improved financial performance through fiscal year 2022.
There is potential for several favorable regulatory developments across Vireo’s state-based operating footprint in the near-term. Following the recent enactment of the adult-use program in Arizona, Vireo’s markets in Maryland, New Mexico and New York could all potentially enact adult-use legislation this year, and Minnesota could begin to allow the sale of raw cannabis flower within its medical program. Each of these outcomes could serve as a significant revenue growth catalyst for Vireo’s business.
The Company expects to open two additional retail dispensaries in New Mexico during the second quarter of 2021, and continue its ongoing initiative to rebrand its retail stores in New York to its Green Goods™ store concept.
Vireo anticipates making further investments to improve scale with additional facility build outs during fiscal year 2021. Specifically, the Company expects to begin incremental expansion projects of its cultivation facilities in Arizona and Maryland during the second quarter. In Arizona, the Company expects to invest approximately $3.0 million for the development of a dry-flower processing facility and a second nine-acre shade house adjacent to its existing operations, bringing the total size of its cultivation facilities in the state to approximately 18 acres. In Maryland, the Company expects to invest approximately $6.0 million for the development of an additional 75,000 sq. ft. of cultivation capacity at its existing 110,000 sq. ft. facility in the town of Massey. Both of these projects are expected to be complete before the end of the third quarter of 2021.
Conference Call and Webcast Information
Vireo Health management will host a conference call with research analysts today, Thursday, March 25, 2021 at 8:30 a.m. ET (7:30 a.m. CT) to discuss its financial results for its fourth quarter and full year ended December 31, 2020. Interested parties may register to attend the conference call via the following link: http://www.directeventreg.com/registration/event/7871948.
Upon registration, each participant will be provided with call details and a registrant ID for Vireo's conference ID number 7871948. A live audio webcast of this event will also be available in the Events & Presentations section of the Company’s Investor Relations website at https://investors.vireohealth.com and will be archived for one year.
About Vireo Health International, Inc.
Vireo Health International, Inc. is a physician-led cannabis company focused on bringing the best of technology, science, and engineering to the cannabis industry. Vireo manufactures proprietary, branded cannabis products in environmentally friendly facilities, state-of-the-art cultivation sites and distributes its products through its growing network of Green Goods™ and other retail locations and third-party dispensaries. Vireo's team of more than 400 employees, led by scientists, engineers, and cultivation experts, is focused on efficiency and the creation of best-in-class products, while driving scientific innovation within the cannabis industry and developing meaningful intellectual property. Today, Vireo is licensed to grow, process, and/or distribute cannabis in nine markets and operates 16 dispensaries nationwide. For more information about Vireo Health, please visit www.vireohealth.com.
Additional Information
Additional information relating to the Company’s fourth quarter and full year 2020 results will be available on EDGAR and SEDAR no later than March 31, 2021. Vireo refers to certain non-GAAP and non-IFRS financial measures such as adjusted net income, Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and adjusted EBITDA (defined as earnings before interest, taxes, depreciation, amortization, less certain non-cash equity compensation expense, one-time transactions, and other non-recurring non-cash items. These measures do not have any standardized meaning and may not be comparable to similar measures presented by other issuers. Please see the Supplemental Information and Reconciliation of Non-GAAP Financial Measures at the end of this news release for more detailed information regarding non-GAAP financial measures.
Contact Information
Investor Inquiries: Sam Gibbons Vice President, Investor Relations samgibbons@vireohealth.com (612) 314-8995 |
Media Inquiries: Albe Zakes Vice President, Corporate Communications albezakes@vireohealth.com |
Forward-Looking Statement Disclosure
This press release contains "forward-looking
information" within the meaning of applicable United States and Canadian securities legislation. To the extent any forward-looking
information in this press release constitutes “financial outlooks” within the meaning of applicable United States or Canadian
securities laws, such information is being provided as preliminary financial results and the reader is cautioned that this information
may not be appropriate for any other purpose and the reader should not place undue reliance on such financial outlooks. Forward-looking
information contained in this press release may be identified by the use of words such as “potential,” “could,”
“will,” “should,” “encouraged,”
“improving,” “trajectory,” “continue,” “plan,” “initiative,” “strategy,”
“strategies,” “outlook,” “anticipates,” “foreseeable,” “future,” “expects,”
“may,” “believe,” “should,” “seek,” “objective,” “appear,” “likely,”
“appear,” “poised,” “might,” “perhaps,” “would,” “feel,” “look,”
“expecting,” “opportunities,” “strategic,” “hope,” “initiatives,” and “expectations”
or variations of such words and phrases. Forward-looking information may include, without limitation, statements regarding the operations,
business, financial condition, expected financial results, performance, prospects, opportunities, priorities, targets, goals, ongoing
objectives, milestones, strategies and outlook of Vireo, and includes statements about, among other things, the value of assets, the amount
of liabilities, the designation of certain businesses or assets as “core” or “non-core,” decisions about allocation
of capital and other resources, future developments, the future operations, potential market opportunities and potential regulatory reform
including the potential effects of the approval of adult-use cannabis in one or more markets, strengths and strategy of the Company. Forward-looking
information is provided for the purpose of presenting information about management’s current expectations and plans relating to
the future and readers are cautioned that such statements may not be appropriate for other purposes. These statements should not be read
as guarantees of future performance or results. Forward-looking information includes statements with respect to the opportunities for
the Company to leverage increasing scale to improve sales growth and operating performance; the anticipation that the medical-only state
markets in which the Company’s subsidiaries operate could enact adult-use legislation over the near-to mid-term future; the anticipated
benefits of strategic initiatives; improvement to unit economics; expansion of retail dispensaries in key markets; the expectation that
such expansion will drive stronger revenue growth, operating margins and free cash flow; and updates on actual and proposed development
initiatives, including estimates of the timing of completion of such initiatives. Forward-looking information includes both known and
unknown risks, uncertainties, and other factors which may cause the actual results, performance or achievements of the Company or its
subsidiaries to be materially different from any future results, performance, or achievements expressed or implied by the forward-looking
statements or information contained in this press release. Financial outlooks, as with forward-looking information generally, are, without
limitation, based on the assumptions and subject to various risks as set out herein. Our actual financial position and results of operations
may differ materially from management’s current expectations and, as a result, our revenue and cash on hand may differ materially
from the revenue and cash values provided in this press release. Forward-looking information is based upon a number of estimates and assumptions
of management, believed but not certain to be reasonable, in light of management's experience and perception of trends, current conditions,
and expected developments, as well as other factors relevant in the circumstances, including assumptions in respect of current and future
market conditions, the current and future regulatory environment; and the availability of licenses, approvals and permits.
Although the Company believes that the expectations and assumptions on which such forward-looking information is based are reasonable, undue reliance should not be placed on the forward-looking information because the Company can give no assurance that they will prove to be correct, including preliminary financial expectations regarding the annualized reduction of corporate overhead and SG&A expenses. Actual results and developments may differ materially from those contemplated by these statements. Forward-looking information is subject to a variety of risks and uncertainties that could cause actual events or results to differ materially from those projected in the forward-looking information. Such risks and uncertainties include, but are not limited to, risks related to the timing of adult-use legislation in markets where the Company currently operates; current and future market conditions, including the market price of the subordinate voting shares of the Company; risks related to the COVID-19 pandemic; federal, state, local, and foreign government laws, rules, and regulations, including federal and state laws in the United States relating to cannabis operations in the United States; limited operating history; changes in laws, regulations, and guidelines; operational, regulatory and other risks; execution of business strategy; management of growth; difficulty to forecast; conflicts of interest; risks inherent in an agricultural business; liquidity and additional financing; and risk factors set out in the Company's listing statement dated March 19, 2019, filed with the Canadian securities regulators and available under the Company's profile on SEDAR at www.sedar.com and in the Company’s amended registration statement on Form 10, filed January 20, 2021 on EDGAR with the U.S. Securities and Exchange Commission.
The statements in this press release are made as of the date of this release. The Company disclaims any intent or obligation to update any forward-looking information, whether as a result of new information, future events or results, or otherwise, other than as required by applicable securities laws.
Supplemental Information
The financial information reported in this press release is based on audited financial statements for the fiscal years ended December 31, 2019, and December 31, 2020. All financial information contained in this press release is qualified in its entirety with reference to such financial statements. To the extent that the financial information contained in this press release is inconsistent with the information contained in the Company’s audited financial statements, the financial information contained in this press release shall be deemed to be modified or superseded by the Company’s audited financial statements. The making of a modifying or superseding statement shall not be deemed an admission for any purposes that the modified or superseded statement, when made, constituted a misrepresentation for purposes of applicable securities laws.
VIREO HEALTH INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2020 AND 2019
| December 31, | December 31, | |||||||
| (Amounts Expressed in United States Dollars, Except for Share Amounts) | 2020 | 2019 | ||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash | $ | 25,513,180 | $ | 7,641,673 | ||||
| Restricted cash | 1,592,500 | 1,592,500 | ||||||
| Accounts receivable, net of allowance for doubtful accounts of $132,490 and $278,309, respectively | 696,994 | 1,025,963 | ||||||
| Inventory | 12,644,895 | 14,671,576 | ||||||
| Prepayments and other current assets | 1,552,278 | 2,285,548 | ||||||
| Notes receivable | 293,700 | - | ||||||
| Deferred acquisition costs | 28,136 | 28,136 | ||||||
| Assets Held for Sale | 4,596,445 | - | ||||||
| Deferred financing costs | 120,266 | - | ||||||
| Total current assets | 47,038,394 | 27,245,396 | ||||||
| Property and equipment, net | 30,566,259 | 34,544,127 | ||||||
| Operating lease, right-of-use asset | 8,163,844 | 7,306,820 | ||||||
| Notes receivable, long-term | 3,750,000 | |||||||
| Intangible assets, net | 8,409,419 | 9,001,237 | ||||||
| Goodwill | 3,132,491 | 3,132,491 | ||||||
| Deposits | 1,412,124 | 2,651,366 | ||||||
| Deferred Loss on Sale Leaseback | - | 30,481 | ||||||
| Deferred tax assets | 157,000 | 1,520,000 | ||||||
| Total assets | $ | 102,629,531 | $ | 85,431,918 | ||||
| Liabilities | ||||||||
| Current liabilities | ||||||||
| Accounts Payable and Accrued liabilities | 13,477,303 | 3,137,086 | ||||||
| Right of use liability | 857,294 | 619,827 | ||||||
| Convertible notes, net of issuance costs | 900,000 | - | ||||||
| Long-Term debt, current portion | 1,110,000 | - | ||||||
| Liabilities held for sale | 3,595,301 | - | ||||||
| Total current liabilities | 19,939,898 | 3,756,913 | ||||||
| Right-of-use liability | 20,343,063 | 30,929,230 | ||||||
| Deferred Income Tax Liability | - | - | ||||||
| Convertible notes, net of issuance costs | - | 950,001 | ||||||
| Long-Term debt | - | 1,110,000 | ||||||
| Total liabilities | $ | 40,282,961 | $ | 36,746,144 | ||||
| Commitments and contingencies (refer to Note 20) | ||||||||
| Stockholders’ equity | ||||||||
| Subordinate Voting Shares ($- par value, unlimited shares authorized; 51,062,559 shares issued and outstanding) | - | - | ||||||
| Multiple Voting Shares ($- par value, unlimited shares authorized; 554,128 shares issued and outstanding) | - | - | ||||||
| Super Voting Shares ($- par value; unlimited shares authorized; 65,411 shares issued and outstanding, respectively) | - | - | ||||||
| Additional Paid in Capital | 164,079,614 | 127,476,624 | ||||||
| Accumulated deficit | (101,733,044 | ) | (78,790,850 | ) | ||||
| Total stockholders' equity | $ | 62,346,570 | $ | 48,685,774 | ||||
| Total liabilities and stockholders' equity | $ | 102,629,531 | $ | 85,431,918 | ||||
VIREO HEALTH INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED DECEMBER 31, 2020 AND 2019
| December 31, | December 31, | |||||||
| (Amounts Expressed in United States Dollars, Except for Share Amounts) | 2020 | 2019 | ||||||
| Revenue | $ | 49,211,329 | $ | 29,956,172 | ||||
| Cost of sales | ||||||||
| Product costs | 31,109,224 | 21,754,487 | ||||||
| Inventory valuation adjustments | 974,384 | 865,405 | ||||||
| Gross profit | 17,127,721 | 7,336,280 | ||||||
| Operating expenses: | ||||||||
| Selling, general and administrative | 26,365,182 | 25,045,229 | ||||||
| Stock-based compensation expenses | 12,777,474 | 3,303,297 | ||||||
| Depreciation | 413,092 | 491,170 | ||||||
| Amortization | 615,095 | 864,230 | ||||||
| Total operating expenses | 40,170,843 | 29,703,926 | ||||||
| Loss from operations | (23,043,122 | ) | (22,367,646 | ) | ||||
| Other income (expense): | ||||||||
| Impairment of Intangible assets and goodwill | - | (28,264,850 | ) | |||||
| Loss on sale of property and equipment | (13,800 | ) | - | |||||
| Gain (Loss) on disposal of assets held for sale | 20,253,177 | - | ||||||
| Derivative loss | (6,260,480 | ) | - | |||||
| Interest expenses, net | (5,095,848 | ) | (4,460,331 | ) | ||||
| Other income (expenses) | 7,879 | (1,800,485 | ) | |||||
| Other income (expenses), net | 8,890,928 | (34,525,666 | ) | |||||
| Loss before income taxes | (14,152,194 | ) | (56,893,312 | ) | ||||
| Current income tax expenses | (7,427,000 | ) | (2,231,000 | ) | ||||
| Deferred income tax recoveries (expense) | (1,363,000 | ) | 1,645,000 | |||||
| Net loss and comprehensive loss | (22,942,194 | ) | (57,479,312 | ) | ||||
| Net loss per share - basic and diluted | $ | (0.24 | ) | $ | (0.71 | ) | ||
| Weighted average shares used in computation of net loss per share - basic and diluted | 97,551,146 | 80,822,129 | ||||||
VIREO HEALTH INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED DECEMBER 31, 2020 AND 2019
| (Amounts Expressed in United States Dollars, Except for Share Amounts) | Q4 2020 | Q4 2019 | ||||||
| Revenue | $ | 12,401,615 | $ | 8,991,909 | ||||
| Cost of sales | ||||||||
| Product costs | 6,616,393 | 7,335,957 | ||||||
| Inventory valuation adjustments | 489,814 | 343,179 | ||||||
| Gross profit | 5,295,408 | 1,312,773 | ||||||
| Operating expenses: | ||||||||
| Selling, general and administrative | 6,687,250 | 9,192,976 | ||||||
| Stock-based compensation expenses | 532,062 | 2,616,429 | ||||||
| Depreciation | 152,367 | 80,993 | ||||||
| Amortization | 153,358 | (648,545 | ) | |||||
| Total operating expenses | 7,525,037 | 11,241,853 | ||||||
| Loss from operations | (2,229,629 | ) | (9,929,080 | ) | ||||
| Other income (expense): | ||||||||
| Impairment of Intangible assets and goodwill | - | (28,264,850 | ) | |||||
| Gain (Loss) on disposal of assets held for sale | 3,815,548 | - | ||||||
| Derivative loss | (1,227,943 | ) | - | |||||
| Interest expenses, net | (846,758 | ) | (1,628,867 | ) | ||||
| Other expenses (income) | 212,940 | (263,517 | ) | |||||
| Other expenses (income), net | 1,953,787 | (30,157,234 | ) | |||||
| Loss before income taxes | (275,842 | ) | (40,086,314 | ) | ||||
| Current income tax expenses | (2,852,000 | ) | (1,301,000 | ) | ||||
| Deferred income tax recoveries (expense) | 862,000 | 1,893,000 | ||||||
| Net loss and comprehensive loss | (2,265,842 | ) | (39,494,314 | ) | ||||
| Net loss per share - basic and diluted | $ | (0.02 | ) | $ | (0.46 | ) | ||
| Weighted average shares used in computation of net loss per share - basic and diluted | 103,862,278 | 85,243,627 | ||||||
VIREO HEALTH INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2020 AND 2019
| December 31, | December 31, | |||||||
| (Amounts Expressed in United States Dollars, Except for Share Amounts) | 2020 | 2019 | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net loss | $ | (22,942,194 | ) | $ | (57,479,312 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Inventory valuation adjustments | 974,384 | 865,405 | ||||||
| Depreciation | 413,092 | 491,170 | ||||||
| Depreciation capitalized into inventory | 2,067,991 | 1,755,809 | ||||||
| Non-cash operating lease expense | 1,243,047 | 877,514 | ||||||
| Amortization of intangible assets | 615,095 | 864,230 | ||||||
| Share-based payments | 12,777,474 | 3,303,297 | ||||||
| Impairment of goodwill | - | 8,538,414 | ||||||
| Impairment of intangible assets | - | 19,726,436 | ||||||
| Gain/loss | - | 19,330 | ||||||
| Deferred income tax | 1,363,000 | (1,645,000 | ) | |||||
| Deferred Gain/Loss Sale Leaseback | 30,481 | - | ||||||
| Accrued interest | - | 9,861 | ||||||
| Acquisition costs | - | 739,880 | ||||||
| Accretion | 544,492 | 501,540 | ||||||
| Loss on Sale of Property and Equipment | 13,800 | - | ||||||
| Derivative Loss | 6,260,480 | - | ||||||
| Loss on disposal of business HG | 272,723 | - | ||||||
| Gain on disposal of PDS | (3,402,794 | ) | - | |||||
| Gain on disposal of business MWH | (7,038 | ) | - | |||||
| Gain on disposal of business PAMS | (17,116,068 | ) | - | |||||
| Change in operating assets and liabilities: | ||||||||
| Accounts Receivable | (396,974 | ) | 1,478,191 | |||||
| Prepaid expenses | 462,083 | (1,315,536 | ) | |||||
| Inventory | (2,661,090 | ) | (6,834,419 | ) | ||||
| Accounts payable and accrued liabilities | 8,680,476 | 421,346 | ||||||
| Deferred acquisition costs | - | 775,000 | ||||||
| Change in assets and liabilities held for sale | (124,843 | ) | - | |||||
| Net cash used in operating activities | $ | (10,932,383 | ) | $ | (26,906,844 | ) | ||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Proceeds from Sale of PPE | $ | - | $ | 1,000,257 | ||||
| PP&E Additions | (8,449,097 | ) | (7,690,753 | ) | ||||
| Proceeds from sale of PAMS net of cash | 16,408,411 | - | ||||||
| Proceeds from sale of HG net of cash | (17,945 | ) | - | |||||
| Proceeds from sale of PDS | 4,745,294 | - | ||||||
| Acquisition of High Gardens | - | (250,000 | ) | |||||
| Acquisition of Silver Fox | - | (1,924,305 | ) | |||||
| Acquisition of Mayflower | - | (1,045,207 | ) | |||||
| Acquisition of XAAS Agro | - | (918,501 | ) | |||||
| Acquisition of Midwest Hemp | - | (12,229 | ) | |||||
| Acquisition of Elephant Head | - | (10,159,493 | ) | |||||
| Deposits | 249,008 | (214,470 | ) | |||||
| Net cash provided by (used in) investing activities | $ | 12,935,671 | $ | (21,214,701 | ) | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Proceeds from issuance of shares | $ | 7,613,490 | $ | 48,213,438 | ||||
| Deferred financing costs | (120,266 | ) | - | |||||
| Proceeds from long-term debt | - | 100,000 | ||||||
| Proceeds from warrant exercises | 9,857,498 | - | ||||||
| Proceeds from option exercises | 94,050 | - | ||||||
| Lease payments | (1,576,553 | ) | (581,830 | ) | ||||
| Net cash provided by financing activities | $ | 15,868,219 | $ | 47,731,608 | ||||
| Net change in cash and restricted cash | $ | 17,871,507 | $ | (389,937 | ) | |||
| Cash and restricted cash, beginning of year | $ | 9,234,173 | $ | 9,624,110 | ||||
| Cash and restricted cash, end of year | $ | 27,105,680 | $ | 9,234,173 | ||||
Reconciliation of Non-GAAP Financial Measures
EBITDA and Adjusted EBITDA are non-GAAP measures and do not have standardized definitions under GAAP. The following information provides reconciliations of the supplemental non- GAAP financial measures, presented herein to the most directly comparable financial measures calculated and presented in accordance with GAAP. The Company has provided the non- GAAP financial measures, which are not calculated or presented in accordance with GAAP, as supplemental information and in addition to the financial measures that are calculated and presented in accordance with GAAP. These supplemental non- GAAP financial measures are presented because management has evaluated the financial results both including and excluding the adjusted items and believe that the supplemental non- GAAP financial measures presented provide additional perspective and insights when analyzing the core operating performance of the business. These supplemental non- GAAP financial measures should not be considered superior to, as a substitute for or as an alternative to, and should be considered in conjunction with, the GAAP financial measures presented.
Reconciliation of Net Loss to EBITDA and Adjusted EBITDA
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Net income (loss) | $ | (2,265,842 | ) | $ | (39,494,314 | ) | $ | (22,942,194 | ) | $ | (57,479,312 | ) | ||||
| Interest expense, net | 846,758 | 1,628,867 | 5,095,848 | 4,460,331 | ||||||||||||
| Income taxes | 1,990,000 | (592,000 | ) | 8,790,000 | 586,000 | |||||||||||
| Depreciation & Amortization | 305,725 | (567,552 | ) | 1,028,187 | 1,355,400 | |||||||||||
| Depreciation included in cost of goods sold | 304,123 | 508,436 | 2,067,991 | 1,755,809 | ||||||||||||
| EBITDA (non-GAAP) | $ | 1,180,764 | $ | (38,516,563 | ) | $ | (5,960,168 | ) | $ | (49,321,772 | ) | |||||
| Derivative Loss | 1,227,943 | - | 6,260,480 | - | ||||||||||||
| Inventory adjustment | 489,814 | 343,179 | 974,384 | 865,405 | ||||||||||||
| Share-based compensation | 532,062 | 2,616,429 | 12,777,474 | 3,303,297 | ||||||||||||
| Severance Expense | - | - | 339,997 | - | ||||||||||||
| Impairment of intangible assets and goodwill | - | 28,264,850 | - | 28,264,850 | ||||||||||||
| Gain on sale of discontinued operations | (3,815,548 | ) | - | (20,253,177 | ) | - | ||||||||||
| Costs associated with IFRS to GAAP transition | 497,617 | - | 630,282 | - | ||||||||||||
| Adjusted EBITDA (non-GAAP) | $ | 112,652 | $ | (7,292,105 | ) | $ | (5,230,728 | ) | $ | (16,888,220 | ) | |||||
