XML 33 R21.htm IDEA: XBRL DOCUMENT v3.21.2
Variable Interest Entities
9 Months Ended
Sep. 30, 2021
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Variable Interest Entities

15. 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 interim condensed consolidated balance sheet as of September 30, 2021 and the consolidated balance sheet as of December 31, 2020. All of these entities were determined to be VIEs as the Company possesses the power to direct activities through management services agreements (“MSAs”):

 

 

September 30, 2021

 

December 31, 2020

 

 

Chesapeake
Alternatives,

 

Illinois

 

Other
Non-material

 

Chesapeake
Alternatives,

 

Illinois

 

Other
Non-material

 

 

LLC

 

Disp, LLC

 

VIEs

 

LLC

 

Disp, LLC

 

VIEs

 

Current assets

$

 

$

902,868

 

$

1,318,258

 

$

32,307,718

 

$

3,738,868

 

$

2,592,803

 

Non-current assets

 

 

 

3,391,185

 

 

1,822,624

 

 

3,367,360

 

 

3,657,392

 

 

2,281,839

 

Current liabilities

 

 

 

5,404,327

 

 

368,221

 

 

23,362,255

 

 

336,970

 

 

1,563,224

 

Non-current liabilities

 

 

 

425,678

 

 

720,001

 

 

768,573

 

 

461,926

 

 

783,356

 

Noncontrolling interests

 

 

 

(767,976

)

 

664,434

 

 

 

 

3,173,683

 

 

363,413

 

Equity attributable to Green Thumb Industries Inc.

 

 

 

(767,976

)

 

1,388,226

 

 

11,544,250

 

 

3,173,683

 

 

2,260,773

 

 

On September 1, 2021, the Company acquired the remaining minority interest in a retail dispensary for $850,000 in cash and the issuance of 136,075 shares of Green Thumb which had a fair value of $4,070,003, based on the closing price of Green Thumb’s Subordinate Voting Shares as traded on the CSE on the date of the transaction. As a result, the remaining equity associated with the non controlling interest was closed to share capital of Green Thumb as of September 1, 2021. On December 31, 2020, the MSA for Chesapeake Alternatives, LLC was amended and restated to make GTI Maryland, LLC, the sole member of the entity. As a result, the remaining equity associated with the non controlling interest was closed to share capital of Green Thumb as of December 31, 2020.

The following tables present the summarized financial information about the Company’s VIEs which are included in the unaudited interim condensed consolidated statements of operations for the three and nine months ended September 30, 2021 and 2020:

 

 

 Three Months Ended

 

 

September 30, 2021

 

September 30, 2020

 

 

Chesapeake
Alternatives,

 

Illinois

 

Other
Non-material

 

Chesapeake
Alternatives,

 

Illinois

 

Other
Non-material

 

 

LLC

 

Disp, LLC

 

VIEs

 

LLC

 

Disp, LLC

 

VIEs

 

Revenues

$

 

$

6,330,859

 

$

3,981,488

 

$

5,684,349

 

$

5,224,583

 

$

2,695,781

 

Net income attributable to noncontrolling interests

 

 

 

1,016,881

 

 

358,742

 

 

26,134

 

 

897,494

 

 

185,452

 

Net income attributable to Green Thumb Industries Inc.

 

 

 

1,016,882

 

 

712,482

 

 

1,033,650

 

 

897,494

 

 

294,969

 

Net income

$

 

$

2,033,763

 

$

1,071,224

 

$

1,059,784

 

$

1,794,988

 

$

480,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Nine Months Ended

 

 

September 30, 2021

 

September 30, 2020

 

 

Chesapeake
Alternatives,

 

Illinois

 

Other
Non-material

 

Chesapeake
Alternatives,

 

Illinois

 

Other
Non-material

 

 

LLC

 

Disp, LLC

 

VIEs

 

LLC

 

Disp, LLC

 

VIEs

 

Revenues

$

 

$

18,274,669

 

$

11,115,034

 

$

14,792,710

 

$

13,170,514

 

$

6,778,501

 

Net income attributable to noncontrolling interests

 

 

 

2,658,340

 

 

1,026,385

 

 

206,929

 

 

2,170,912

 

 

319,511

 

Net income attributable to Green Thumb Industries Inc.

 

 

 

2,658,340

 

 

1,601,578

 

 

3,812,121

 

 

2,170,913

 

 

661,341

 

Net income

$

 

$

5,316,680

 

$

2,627,963

 

$

4,019,050

 

$

4,341,825

 

$

980,852

 

 

 

15. VARIABLE INTEREST ENTITIES (Continued)

 

 

As of September 30, 2021 and 2020, and December 31, 2020, VIEs included in the Other Non-material VIEs are Bluepoint Wellness of Westport LLC and Meshow, LLC.