We have audited the accompanying consolidated balance sheets of Lowell Farms Inc., formerly known as Indus Holdings, Inc. as of December 31, 2020 and 2019, and the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2020, and the related notes collectively referred to as the financial statements. In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2020, in conformity with accounting principles generally accepted in the United States of America.
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
As discussed in Note 2 to the consolidated financial statements, the 2020, 2019 and 2018 financial statements have been restated to correct a misstatement. Our opinion is not modified with respect to this matter.
Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
STATEMENTS OF CASH FLOWS
|
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
|
Year Ended December 31,
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
|
2018
|
|
CASH FLOW FROM OPERATING ACTIVITIES
|
|
(restated)
|
|
|
(restated)
|
|
|
(restated)
|
|
Net loss
|
|
$
|
(21,910
|
)
|
|
$
|
(49,934
|
)
|
|
$
|
(8,711
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
3,912
|
|
|
|
3,914
|
|
|
|
455
|
|
Amortization of debt issuance costs
|
|
|
481
|
|
|
|
-
|
|
|
|
321
|
|
Share-based compensation expense
|
|
|
2,200
|
|
|
|
3,385
|
|
|
|
270
|
|
Provision for doubtful accounts
|
|
|
1,195
|
|
|
|
2,346
|
|
|
|
175
|
|
Allowance for inventory obsolescence
|
|
|
-
|
|
|
|
700
|
|
|
|
-
|
|
Loss on termination of investment
|
|
|
4,359
|
|
|
|
-
|
|
|
|
-
|
|
Loss on sale of assets
|
|
|
-
|
|
|
|
446
|
|
|
|
-
|
|
Warrants issued in exchange for services
|
|
|
-
|
|
|
|
-
|
|
|
|
87
|
|
Unrealized (gain) loss on change in fair value of investments
|
|
|
(548
|
)
|
|
|
1,713
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
966
|
|
|
|
(6,230
|
)
|
|
|
(1,693
|
)
|
Inventory
|
|
|
485
|
|
|
|
1,580
|
|
|
|
(8,127
|
)
|
Prepaid expenses and other current assets
|
|
|
(1,043
|
)
|
|
|
(463
|
)
|
|
|
(1,568
|
)
|
Other assets
|
|
|
18
|
|
|
|
(2,000
|
)
|
|
|
(7
|
)
|
Accounts payable and accrued expenses
|
|
|
2,222
|
|
|
|
5,207
|
|
|
|
(651
|
)
|
Other long-term liabilities
|
|
|
(90
|
)
|
|
|
13
|
|
|
|
1,217
|
|
Net cash used in operating activities
|
|
$
|
(7,752
|
)
|
|
|
(39,323
|
)
|
|
|
(18,232
|
)
|
CASH FLOW FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from asset sales
|
|
|
743
|
|
|
|
1,455
|
|
|
|
-
|
|
Net cash received from disposition of business interest
|
|
|
500
|
|
|
|
-
|
|
|
|
-
|
|
Purchases of property and equipment
|
|
|
(6,850
|
)
|
|
|
(9,991
|
)
|
|
|
(2,628
|
)
|
Investment in corporate interests
|
|
|
-
|
|
|
|
(1,525
|
)
|
|
|
(148
|
)
|
Net cash used in investing activities
|
|
$
|
(5,607
|
)
|
|
|
(10,061
|
)
|
|
|
(2,776
|
)
|
CASH FLOW FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal payments on lease obligations
|
|
|
(2,951
|
)
|
|
|
(1,155
|
)
|
|
|
(40
|
)
|
Payments on notes payable
|
|
|
(4,267
|
)
|
|
|
(106
|
)
|
|
|
(850
|
)
|
Proceeds from notes payable
|
|
|
3,800
|
|
|
|
76
|
|
|
|
500
|
|
Proceeds from lease financing
|
|
|
671
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from convertible debentures, net of financing costs
|
|
|
15,281
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from subordinate voting share offering
|
|
|
26,930
|
|
|
|
-
|
|
|
|
-
|
|
Fees on subordinate voting share offering
|
|
|
(1,909
|
)
|
|
|
-
|
|
|
|
-
|
|
Proceeds from share offering
|
|
|
-
|
|
|
|
-
|
|
|
|
29,479
|
|
Proceeds from brokered private placement
|
|
|
-
|
|
|
|
40,195
|
|
|
|
-
|
|
Fees on public brokered private placement
|
|
|
-
|
|
|
|
(1,919
|
)
|
|
|
-
|
|
Proceeds from exercise of options
|
|
|
-
|
|
|
|
127
|
|
|
|
-
|
|
Proceeds from exercise of warrants
|
|
|
210
|
|
|
|
-
|
|
|
|
-
|
|
Issuance of subordinate voting shares for acquisition
|
|
|
-
|
|
|
|
3,200
|
|
|
|
-
|
|
Net cash provided by financing activities
|
|
$
|
37,765
|
|
|
|
40,418
|
|
|
|
29,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in cash and cash equivalents and restricted cash
|
|
|
24,407
|
|
|
|
(8,966
|
)
|
|
|
8,081
|
|
Cash and cash equivalents—beginning of year
|
|
|
1,344
|
|
|
|
10,310
|
|
|
|
2,229
|
|
Cash, cash equivalents and restricted cash—end of period
|
|
$
|
25,751
|
|
|
$
|
1,344
|
|
|
$
|
10,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest
|
|
$
|
3,332
|
|
|
$
|
2,147
|
|
|
$
|
114
|
|
Cash paid during the period for income taxes
|
|
$
|
262
|
|
|
$
|
105
|
|
|
$
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER NONCASH INVESTING AND FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment not yet paid for
|
|
$
|
362
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Property and equipment acquired via capital lease
|
|
$
|
7,416
|
|
|
$
|
-
|
|
|
$
|
207
|
|
Shares Issued in exchange for asset investment
|
|
$
|
179
|
|
|
$
|
-
|
|
|
$
|
350
|
|
Issuance of warrants
|
|
$
|
1,620
|
|
|
$
|
2,291
|
|
|
$
|
-
|
|
Shares issued to acquiree in connection with reverse takeover
|
|
$
|
-
|
|
|
$
|
1,513
|
|
|
$
|
-
|
|
Issuance of supervoting shares
|
|
$
|
(39
|
)
|
|
$
|
40
|
|
|
$
|
-
|
|
Acquisition of private entities
|
|
$
|
-
|
|
|
$
|
1,028
|
|
|
$
|
571
|
|
Shares issued in connection with convertible debenture conversion
|
|
$
|
75
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Shares issued in connection with debt and accured interest conversion
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
13,006
|
|
Stock options issued associated with an acquisition
|
|
$
|
116
|
|
|
$
|
-
|
|
|
$
|
-
|
|
See accompanying notes to consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
YEARS ENDED DECEMBER 31, 2020 AND 2019
|
All amounts in these Notes are expressed in thousands of United States dollars (“$” or “US$”), unless otherwise indicated.
1. NATURE OF OPERATIONS
On November 13, 2018, Indus Holding Company (a wholly owned subsidiary of Indus Holdings, Inc.) and Mezzotin Minerals Inc. (“Mezzotin”) entered into a combination agreement whereby the parties agreed to combine their respective businesses, which would result in the reverse takeover of Mezzotin by the security holders of Indus. Mezzotin Minerals was originally incorporated under the Business Corporations Act (Ontario) on October 27, 2005 as Zoolander Corporation. On September 10, 2013, Zoolander changed its name to Mezzotin Minerals Inc. On April 26, 2019, the reverse takeover transaction concluded. In connection with the agreement, Mezzotin changed its name from Mezzotin Minerals Inc. to Indus Holdings, Inc. (the “Company”, “Pubco”, or “Indus”). Effective at the close of markets on April 29, 2019, the common shares of the Company (“Existing Mezzotin Shares”) were delisted from the NEX board of the TSX Venture Exchange, and the subordinate voting shares of the Company commenced trading on the Canadian Stock Exchange effective at market open on April 30, 2019, under the new symbol “INDS”.
Indus Holding Company (“IHC”), a Delaware corporation, was formed in 2014. Indus Holdings, Inc. became the indirect parent of IHC in connection with the reverse takeover transaction.
Indus Holdings, Inc., through its licensed subsidiaries, is a vertically integrated cannabis company that owns, manages and operates cultivation, extraction, distribution and manufacturing facilities in California. Effective March 1, 2021, Indus Holdings, Inc. changed its name to Lowell Farms Inc. See Note 23.
The Company’s corporate office and principal place of business is located at 19 Quail Run Circle, Salinas, California.
2. SIGNIFICANT ACCOUNTING POLICIES
Estimates
The World Health Organization categorized the Coronavirus disease 2019 (COVID-19) as a pandemic. The COVID-19 pandemic has caused a severe global health crisis, along with economic and societal disruptions and uncertainties, which have negatively impacted business and healthcare activity globally. As a result of healthcare systems responding to the demands of managing the pandemic, governments around the world imposing measures designed to reduce the transmission of the COVID-19 virus, and individuals responding to the concerns of contracting the COVID-19 virus, many optical practitioners & retailers, hospitals, medical offices and fertility clinics closed their facilities, restricted access, or delayed or canceled patient visits, exams and elective medical procedures, and many customers that have reopened are experiencing reduced patient visits. This has had, and we believe will continue to have, an adverse effect on our sales, operating results and cash flows.
The preparation of Consolidated Financial Statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of net sales and expenses during the reporting period. Actual results could differ from those estimates particularly as it relates to estimates reliant on forecasts and other assumptions reasonably available to the Company and the uncertain future impacts of the COVID-19 pandemic and related economic disruptions. The extent to which the COVID-19 pandemic and related economic disruptions impact our business and financial results will depend on future developments including, but not limited to, the continued spread, duration and severity of the COVID-19 pandemic; the occurrence, spread, duration and severity of any subsequent wave or waves of outbreaks; the actions taken by the U.S. and foreign governments to contain the COVID-19 pandemic, address its impact or respond to the reduction in global and local economic activity; the occurrence, duration and severity of a global, regional or national recession, depression or other sustained adverse market event; the impact of the developments described above on our customers and suppliers; and how quickly and to what extent normal economic and operating conditions can resume. The accounting matters assessed included, but were not limited to:
●
|
allowance for doubtful accounts and credit losses
|
●
|
carrying value of inventory
|
●
|
the carrying value of goodwill and other long-lived assets.
|
There was not a material impact to the above estimates in the Company’s Consolidated Financial Statements for fiscal 2020. The Company continually monitors and evaluates the estimates used as additional information becomes available. Adjustments will be made to these provisions periodically to reflect new facts and circumstances that may indicate that historical experience may not be indicative of current and/or future results. The Company’s future assessment of the magnitude and duration of COVID-19, as well as other factors, could result in material changes to the estimates and material impacts to the Company’s Consolidated Financial Statements in future reporting periods.
Basis of Preparation
Management’s significant accounting policies include estimates and judgments which are an integral part of financial statements prepared in accordance with accounting principles generally accepted in the United States (GAAP). We believe that the accounting policies described in this section address the more significant policies utilized by management when preparing our consolidated financial statements in accordance with GAAP. We believe that the accounting policies and estimates employed are appropriate and resulting balances are reasonable; however, actual results could differ from the original estimates, requiring adjustment to these balances in future periods. The accounting policies that reflect our more significant estimates, judgments and assumptions and which we believe are the most important to aid in fully understanding and evaluating our reported financial results are:
Basis of Measurement
These consolidated financial statements have been prepared on the going concern basis, under the historical cost convention, except for certain financial instruments, which are measured at fair value. Historical cost is generally based upon the fair value of the consideration given in exchange for assets.
Functional Currency
The Company and its subsidiaries’ functional currency, as determined by management, is the United States (“U.S.”) dollar. These consolidated financial statements are presented in U.S. dollars, unless otherwise stated.
Financial and other metrics, such as shares outstanding, are presented in thousands unless otherwise noted.
Basis of Consolidation
Subsidiaries are entities controlled by the Company. Control exists when the Company has the power, directly and indirectly, to govern the financial and operating policies of an entity and be exposed to the variable returns from its activities. The financial statements of the subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases.
These consolidated financial statements include the accounts of the Company and its subsidiaries:
●
|
Indus Holding Company, a Delaware corporation, wholly owned by Indus Holdings, Inc.
|
●
|
Cypress Holding Company, a Delaware limited liability company, wholly owned by Indus Holding Company
|
●
|
Cypress Manufacturing Company, a California corporation, wholly owned by Indus Holding Company
|
●
|
Indus Nevada LLC, a Nevada limited liability corporation, wholly owned by Indus Holding Company
|
●
|
Wellness Innovation Group Incorporated, a California corporation, wholly owned by Indus Holding Company
|
Intercompany balances, and any unrealized gains and losses or income and expenses arising from transactions with subsidiaries, are eliminated.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, cash deposits in financial institutions, and other deposits that are readily convertible into cash. The Company considers all short-term, highly liquid investments purchased with maturities of three months or less to be cash equivalents. These investments are carried at cost, which approximates fair value.
Accounts Receivable
Accounts receivables are classified as loans and receivable financial assets. Accounts receivables are recognized initially at fair value and subsequently measured at amortized cost, less any provisions for impairment. When an accounts receivable is uncollectible, it is written off against the provision. Subsequent recoveries of amounts previously written off are credited to the consolidated statements of operations.
Inventories
Inventories are valued at the lower of cost and net realizable value. Costs related to raw materials and finished goods are determined on the first-in, first-out basis. Specific identification and average cost methods are also used primarily for certain packing materials and operating supplies. The Company reviews inventory for obsolete, redundant and slow-moving goods and any such inventory is written-down to net realizable value.
Property and Equipment
Property and equipment are stated at cost, net of accumulated depreciation and impairment losses, if any. Depreciation is calculated on a straight-line basis over the estimated useful life of the asset using the following terms and methods:
Category
|
|
Useful Life
|
Leasehold improvements
|
|
The lesser of the estimated useful life or length of the lease
|
Office equipment
|
|
3–5 years
|
Furniture and fixtures
|
|
3–7 years
|
Vehicles
|
|
4–5 years
|
Machinery and equipment
|
|
3–6 years
|
Buildings
|
|
35 years
|
Construction in progress
|
|
Not depreciated
|
The assets’ residual values, useful lives and methods of depreciation are reviewed at each financial year-end and adjusted prospectively if appropriate. An item of equipment is derecognized upon disposal or when no future economic benefits are expected from its use. Any gain or loss arising on derecognition of the asset (calculated as the difference between the net disposal proceeds and the carrying value of the asset) is included in the consolidated statements of operations in the year the asset is derecognized.
Goodwill
Goodwill represents the excess of the purchase price paid for the acquisition of an entity over the fair value of the net tangible and intangible assets acquired. Goodwill that has an indefinite useful life is not subject to amortization and is tested annually for impairment, or more frequently if events or changes in circumstances indicate that goodwill might be impaired. Any goodwill impairment loss is recognized in the consolidated statements of operations in the period in which the impairment is identified. Impairment losses on goodwill are not subsequently reversed.
Intangible Assets
Intangible assets are recorded at cost, less accumulated amortization and impairment losses, if any. Intangible assets acquired in a business combination are measured at fair value at the acquisition date. Amortization is recorded on a straight-line basis over their estimated useful lives, which do not exceed the contractual period, if any. The estimated useful lives, residual values, and amortization methods are reviewed at each year-end, and any changes in estimates are accounted for prospectively.
Branding rights are measured at fair value at the time of acquisition and are amortized on a straight-line basis over a period of 15 years. In addition, the Company has certain brand and tradenames with indefinite lives, which are evaluated for impairment on an annual basis.
Impairment of Long-lived Assets
Long-lived assets, including property, plant and equipment and intangible assets are reviewed for impairment at each statement of financial position date or whenever events or changes in circumstances indicate that the carrying amount of an asset exceeds its recoverable amount. For the purpose of impairment testing, assets that cannot be tested individually are grouped together into the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or groups of assets (the cash-generating unit, or “CGU”). The recoverable amount of an asset or a CGU is the higher of its fair value, less costs to sell, and its value in use. If the carrying amount of an asset exceeds its recoverable amount, an impairment charge is recognized immediately in profit or loss equal to the amount by which the carrying amount exceeds the recoverable amount. Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the lesser of the revised estimate of the recoverable amount, and the carrying amount that would have been recorded had no impairment loss been recognized previously.
Leased Assets
A lease of property and equipment is classified as a capital lease if it transfers substantially all the risks and rewards incidental to ownership to the Company. Lease right-of-use assets represent the right to use an underlying asset for the lease term, and lease liabilities represent the obligation to make payments arising from the lease agreement. These assets and liabilities are recognized at the commencement of the lease based upon the present value of the future minimum lease payments over the lease term. The lease term reflects the noncancelable period of the lease together with periods covered by an option to extend or terminate the lease when management is reasonably certain that it will exercise such option. Changes in the lease term assumption could impact the right-of-use assets and lease liabilities recognized on the balance sheet. As our leases typically do not contain a readily determinable implicit rate, we determine the present value of the lease liability using our incremental borrowing rate at the lease commencement date based on the lease term on a collateralized basis.
Income Taxes
The Company is a United States C corporation for income tax purposes. Income tax expense consisting of current and deferred tax expense is recognized in the consolidated statements of operations. Current tax expense is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at year-end, adjusted for amendments to tax payable with regards to previous years.
Deferred tax assets and liabilities and the related deferred income tax expense or recovery are recognized for deferred tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using the enacted or substantively enacted tax rates expected to apply when the asset is realized or the liability settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that substantive enactment occurs. A deferred tax asset is recognized to the extent that it is probable that future taxable income will be available against which the asset can be utilized.
Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Company intends to settle its current tax assets and liabilities on a net basis.
Revenue Recognition
Revenue is recognized upon transfer of control of promised products or services to customers in an amount that reflects the consideration the Company expects to receive in exchange for those products or services. The Company enters contracts that can include various combinations of products and services, which are generally capable of being distinct and accounted for as separate performance obligations. Revenue is recognized net of allowances for returns and any taxes collected from customers, which are subsequently remitted to governmental authorities.
Branded Products
For the Company’s branded products, revenue is recognized when it satisfies a performance obligation by transferring a promised cannabis good to a customer. A contract, whether a verbal or written sales order, is established with customers prior to order fulfillment with agreement upon unit prices, delivery dates, and payment terms. The transaction price is based on market pricing while considering the value of the Company’s brand and quality. Transaction price is allocated to each product sold based upon the negotiated unit sales price associated with each product line scheduled for delivery within the order. Performance obligation satisfaction occurs upon delivery to customer premises. These types of revenues accounted for under ASC Topic 606, generally, do not require significant estimates or judgments based on the nature of the Company’s revenue stream. The sales prices, including discounts, are fixed at the point of sale and all consideration from contracts is included in the transaction price. The Company’s contracts do not include multiple performance obligations or material variable consideration.
Third Party Manufactured Products
The Company has certain licenses to manufacture and distribute third party products to retail dispensaries and deliveries in return for paying royalty payments to the third parties. The Company is a principal in the arrangement, it assumes primary responsibility for fulfilling the customer promise to retail dispensaries and deliveries, and it holds the inventory risk. Revenue is recognized when it satisfies a performance obligation by transferring a promised cannabis good to a retail dispensary or retail delivery. A contract, whether a verbal or written sales order, is established with customers prior to order fulfillment with agreement upon unit prices, delivery dates, and payment terms. The transaction price is based on market pricing while considering the value of the Company’s brand and quality. Transaction price is allocated to each product sold based upon the negotiated unit sales price associated with each product line scheduled for delivery within the order. Performance obligation satisfaction occurs upon delivery to customer premises. These types of revenues accounted for under ASC Topic 606, generally, do not require significant estimates or judgments based on the nature of the Company’s revenue stream. The sales prices, including discounts, are fixed at the point of sale and all consideration from contracts is included in the transaction price. The Company’s contracts do not include multiple performance obligations or material variable consideration.
Distribution
The Company distributes certain third party brands and bulk flower. The Company is a principal in the arrangement, it assumes primary responsibility for fulfilling the customer promise to retail dispensaries and deliveries and other wholesale customers, and it holds the inventory risk. Revenue is recognized when it satisfies a performance obligation by transferring a promised cannabis good to a customer. A contract, whether a verbal or written sales order, is established with customers prior to order fulfillment with agreement upon unit prices, delivery dates, and payment terms. The transaction price is based on market pricing while considering the value of the Company’s brand and quality. Transaction price is allocated to each product sold based upon the negotiated unit sales price associated with each product line scheduled for delivery within the order. Performance obligation satisfaction occurs upon delivery to customer premises. These types of revenues accounted for under ASC Topic 606, generally, do not require significant estimates or judgments based on the nature of the Company’s revenue stream. The sales prices, including discounts, are fixed at the point of sale and all consideration from contracts is included in the transaction price. The Company’s contracts do not include multiple performance obligations or material variable consideration.
Research and Development
Research costs are expensed as incurred. For the years ended December 31, 2020 and December 31, 2019, research costs are immaterial.
Development expenditures are capitalized only if development costs can be measured reliably, the product or process is technically and commercially feasible, future economic benefits are probable, and the Company intends to and has sufficient resources to complete the development to use or sell the asset. To date, no development costs have been capitalized.
Share-Based Compensation
The Company has a share-based compensation plan. The Company measures equity settled share-based payments based on their fair value at the grant date and recognizes compensation expense over the vesting period based on the Company’s estimate of equity instruments that will eventually vest.
For shares granted to non-employees, the compensation expense is measured at the fair value of the goods and services received, except where the fair value cannot be estimated, in which case, it is measured at the fair value of the equity instruments granted. The fair value of share-based compensation to non-employees is periodically re-measured until counterparty performance is complete, and any change therein is recognized over the period and in the same manner as if the Company had paid cash instead of paying with or using equity instruments.
Business Combinations
A business combination is defined as an acquisition of assets and liabilities that constitute a business. A business consists of inputs, including non-current assets and processes, including operational processes, that when applied to those inputs have the ability to create outputs that provide a return to the Company. Business combinations are accounted for using the acquisition method of accounting. The consideration of each acquisition is measured at the aggregate of the fair values of tangible and intangible assets obtained, liabilities and contingent liabilities incurred or assumed, and equity instruments issued by the Company at the date of acquisition. Key assumptions routinely utilized in allocation of purchase price to intangible assets include projected financial information such as revenue projections for companies acquired. As of the acquisition date, goodwill is measured as the excess of consideration given, generally measured at fair value, and the net of the acquisition date fair values of the identifiable assets acquired and the liabilities assumed.
Significant Accounting, Estimates and Assumptions
The preparation of the Company’s consolidated financial statements requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, and revenue and expenses. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the review affects both current and future periods.
Significant judgments, estimates and assumptions that have the most significant effect on the amounts recognized in the consolidated financial statements are described below.
●
|
Estimated Useful Lives and Depreciation of Property and Equipment– Depreciation of property and equipment is dependent upon estimates of useful lives which are determined through the exercise of judgment. The assessment of any impairment of these assets is dependent upon estimates of recoverable amounts that take into account factors such as economic and market conditions and the useful lives of assets.
|
●
|
Estimated Useful Lives and Amortization of Intangible Assets– Amortization of intangible assets is recorded on a straight-line basis over their estimated useful lives, which do not exceed the contractual period, if any.
|
●
|
Fair Value of Investments in Private Entities – The Company uses discounted cash flow model to determine fair value of its investment in private entities. In estimating fair value, management is required to make certain assumptions and estimates such as discount rate, long term growth rate, estimated free cash flows.
|
●
|
Share-Based Compensation– The Company uses the Black-Scholes option-pricing model to determine the fair value of stock options and warrants granted. In estimating fair value, management is required to make certain assumptions and estimates such as the expected life of units, volatility of the Company’s future share price, risk free rates, future dividend yields and estimated forfeitures at the initial grant date. Changes in assumptions used to estimate fair value could result in materially different results.
|
●
|
Deferred Tax Asset and Valuation Allowance– Deferred tax assets, including those arising from tax loss carry-forwards, requires management to assess the likelihood that the Company will generate sufficient taxable earnings in future periods in order to utilize recognized deferred tax assets. Assumptions about the generation of future taxable profits depend on management’s estimates of future cash flows. In addition, future changes in tax laws could limit the ability of the Company to obtain tax deductions in future periods. To the extent that future cash flows and taxable income differ significantly from estimates, the ability of the Company to realize the net deferred tax assets recorded at the reporting date could be impacted.
|
Restatement
The Company previously filed its consolidated financial statements for the periods ended December 31, 2020 and 2019, and for each of the years in the three-year period ended December 31, 2020 with incorrect calculations within the consolidated statements of financial position and consolidated statement of operations related to the conversion from international financial reporting standards to GAAP. The financial statements have been restated to properly reflect inventory and cost of goods sold in accordance with GAAP. The effect of the restatement was to decrease inventory and increase accumulated deficit $4,765 at December 31, 2020, increase inventory and reduce accumulated deficit by $6,183 at December 31, 2019 and change cost of goods sold by $10,498, $(316) and $(5,867) for the years ended December 31, 2020, 2019 and 2018, respectively and earnings per share by $(0.32) and $0.01 for the years ended December 31, 2020 and 2019, respectively.
Additionally, the Company reclassified certain depreciation expense from operating expense to cost of goods sold to reflect depreciation expense associated with right of use operating assets in cost of goods sold. The effect of the reclassification was to increase cost of goods sold and decrease operating expenses by $2,589 and $2,329 for the years ended December 31, 2020 and 2019, respectively.
The consolidated statements of cash flows were impacted by the resulting offsetting changes in net loss and inventory, resulting in no change in net cash used in operating activities for the periods presented. The consolidated statements of change in stockholders’ equity were impacted by the change in net loss for the periods presented.
3. CHANGES IN OR ADOPTION OF ACCOUNTING POLICIES
The following accounting pronouncements were recently adopted:
In May 2020, the SEC adopted the final rule under SEC release No. 33-10786, Amendments to Financial Disclosures about Acquired and Disposed Businesses, amending Rule 1-02(w)(2) which includes amendments to certain of its rules and forms related to the disclosure of financial information regarding acquired or disposed businesses. Among other changes, the amendments impact SEC rules relating to (1) the definition of “significant” subsidiaries, (2) requirements to provide financial statements for “significant” acquisitions, and (3) revisions to the formulation and usage of pro forma financial information. The final rule becomes effective on January 1, 2021; however, voluntary early adoption is permitted. The Company early adopted the provisions of the final rule in 2020. The guidance did not have a material impact on the Company’s consolidated financial statements and disclosures.
In February 2016, FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 requires that a lessee recognize the assets and liabilities that arise from operating leases. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use (ROU) asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. In July 2018, the FASB issued ASU 2018-10, Codification Improvements to Topic 842, Leases and ASU 2018-11, Leases Topic 842 Target improvements, which provides an additional (and optional) transition method whereby the new lease standard is applied at the adoption date and recognized as an adjustment to retained earnings. In March 2019, the FASB issued ASU 2019-01, Leases (Topic 842) Codification Improvements, which further clarifies the determination of fair value of the underlying asset by lessors that are not manufacturers or dealers and modifies transition disclosure requirements for changes in accounting principles and other technical updates. The Company adopted the standard effective January 1, 2019 using the modified retrospective adoption method which allowed it to initially apply the new standard at the adoption date and recognize a cumulative-effect adjustment to the opening balance of accumulated deficit. In connection with the adoption of the new lease pronouncement, the Company recorded a charge to accumulated deficit of $847.
Effects of Adoption
The Company has elected to use the practical expedient package that allows us to not reassess: (1) whether any expired or existing contracts are or contain leases, (2) lease classification for any expired or existing leases and (3) initial direct costs for any expired or existing leases. The Company additionally elected to use the practical expedients that allow lessees to: (1) treat the lease and non-lease components of leases as a single lease component for all of its leases and (2) not recognize on its balance sheet leases with terms less than twelve months.
The Company determines if an arrangement is a lease at inception. The Company leases certain manufacturing facilities, warehouses, offices, machinery and equipment, vehicles and office equipment under operating leases. Under the new standard, operating leases result in the recognition of ROU assets and lease liabilities on the consolidated balance sheet. ROU assets represent our right to use the leased asset for the lease term and lease liabilities represent our obligation to make lease payments. Under the new standard, operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, upon adoption of the new standard, we used our estimated incremental borrowing rate based on the information available, including lease term, as of January 1, 2019 to determine the present value of lease payments. Operating lease ROU assets are adjusted for any lease payments made prior to January 1, 2019 and any lease incentives. Certain of our leases may include options to extend or terminate the original lease term. The Company generally concluded that it is not reasonably certain to exercise these options due primarily to the length of the original lease term and its assessment that economic incentives are not reasonably certain to be realized. Operating lease expense under the new standard is recognized on a straight-line basis over them lease term. Current finance lease obligations consist primarily of cultivation, manufacturing and distribution facility leases.
Refer to the Summary of Effects of Lease Accounting Standard Update Adopted in First Quarter of 2019 below for further details.
Leases accounted for under the new standard have initial remaining lease terms of one to seven years. Certain of our lease agreements include rental payments adjusted periodically for inflation. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
Summary of Effects of Lease Accounting Standard Update Adopted in First Quarter of 2019
The cumulative effects of the changes made to our consolidated balance sheet as of the beginning of the first quarter of 2019 as a result of the adoption of the accounting standard update on leases were as follows:
|
|
|
|
|
Effects of adoption of lease accounting
|
|
|
|
|
|
|
|
|
|
standard update related to:
|
|
|
|
|
(in thousands, $US)
|
|
As filed December 31,
2018
|
|
|
Operating
Leases
|
|
|
Total Effects
of Adoption
|
|
|
With effect of lease accounting standard update January 1, 2019
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
4,063
|
|
|
$
|
23,594
|
|
|
$
|
23,594
|
|
|
$
|
27,656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
147
|
|
|
|
1,492
|
|
|
|
1,492
|
|
|
|
1,639
|
|
Long-term debt, net
|
|
|
389
|
|
|
|
22,948
|
|
|
|
22,948
|
|
|
|
23,337
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Deficit
|
|
|
(20,201
|
)
|
|
|
(847
|
)
|
|
|
(847
|
)
|
|
|
(21,047
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
23,728
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
23,728
|
|
In June 2016, the FASB issued ASU No. 2016-13, ”Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” and subsequent amendments to the initial guidance: ASU 2018-19 ”Codification Improvements to Topic 326, Financial Instruments-Credit Losses”, ASU 2019-04 “Codification Improvements to Topic 326, Financial Instruments-Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments”, ASU 2019-05 “Financial Instruments-Credit Losses”, ASU 2019-11 “Codification Improvements to Topic 326, Financial Instruments - Credit Losses” (collectively, Topic 326),ASU 2020-02 Financial Instruments—Credit Losses (Topic 326) and Leases (Topic 842) and ASU 2020-03 Codification Improvements to Financial Instruments. Topic 326 requires measurement and recognition of expected credit losses for financial assets held. This guidance is effective for the year ended December 31, 2020. The Company believes that the most notable impact of this ASU will relate to its processes around the assessment of the adequacy of its allowance for doubtful accounts on trade accounts receivable and the recognition of credit losses. We continue to monitor the economic implications of the COVID-19 pandemic, however based on current market conditions, the adoption of the ASU did not have a material impact on the consolidated financial statements.
In November 2018, the FASB issued ASU 2018-18, Collaborative Arrangements (Topic 808), Clarifying the Interaction between Topic 808 and Topic 606. This guidance amended Topic 808 and Topic 606 to clarify that transactions in a collaborative arrangement should be accounted for under Topic 606 when the counterparty is a customer for a distinct good or service (i.e., unit of account). The amendments preclude an entity from presenting consideration from a transaction in a collaborative arrangement as revenue from contracts with customers if the counterparty is not a customer for that transaction. This guidance is effective for the year ended December 31, 2020. The adoption of this guidance did not have a material impact on our Consolidated Financial Statements.
The following accounting pronouncements issued have not yet been adopted:
In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This guidance removes certain exceptions to the general principles in Topic 740 and enhances and simplifies various aspects of the income tax accounting guidance, including requirements such as tax basis step-up in goodwill obtained in a transaction that is not a business combination, ownership changes in investments, and interim-period accounting for enacted changes in tax law. This standard is effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2020. We are currently evaluating the impact of ASU 2019-12 on our Consolidated Financial Statements, which is effective for the Company in our fiscal year and interim periods beginning on January 1, 2021.
In January 2020, the FASB issued ASU 2020-01 Investments-Equity Securities (Topic 321), Investments-Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) - Clarifying the Interactions between Topic 321, Topic 323, and Topic 815. This guidance addresses accounting for the transition into and out of the equity method and provides clarification of the interaction of rules for equity securities, the equity method of accounting, and forward contracts and purchase options on certain types of securities. This standard is effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2020. We are currently evaluating the impact of ASU 2020-01 on our Consolidated Financial Statements, which is effective for the Company in our fiscal year and interim periods beginning on January 1, 2021.
In August 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40). This update amends the guidance on convertible instruments and the derivatives scope exception for contracts in an entity’s own equity and improves and amends the related EPS guidance for both Subtopics. This standard is effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2021, which means it will be effective for our fiscal year beginning January 1, 2022. Early adoption is permitted. We are currently evaluating the impact of ASU 2020-06 on our Consolidated Financial Statements.
No other recently issued accounting pronouncements had or are expected to have a material impact on our Consolidated Financial Statements.
4. REVERSE TAKEOVER AND PRIVATE PLACEMENT
Reverse Takeover
As discussed in Note 1, on November 13, 2018, Indus Holding Company (“IHC”), a wholly owned subsidiary of Indus Holdings, Inc., and Mezzotin Minerals Inc. (“Mezzotin”) entered into a combination agreement whereby the parties agreed to combine their respective businesses, which would result in the reverse takeover of Mezzotin by the security holders of Indus. On March 29, 2019, IHC and Mezzotin signed the Definitive Agreement subject to regulatory approval and on April 26, 2019 concluded the transaction. In connection with the agreement, Mezzotin changed its name from Mezzotin Minerals Inc. to Indus Holdings, Inc. Effective at the close of markets on April 29, 2019, the common shares of the Company (“Existing Mezzotin Shares”) were delisted from the NEX board of the TSX Venture Exchange, and the subordinate voting shares of the Company (“Subordinate Voting Shares”) commenced trading on the Canadian Securities Exchange effective at market open on April 30, 2019, under the new symbol “INDS”.
Pursuant to the Transaction, the Existing Mezzotin Shares were redesignated as a new class of Subordinate Voting Shares on the basis of one Subordinate Voting Shares for every 485.3 Existing Mezzotin Shares. In addition, Indus created a new class of voting common shares and a new class of non-voting redeemable common shares (“Convertible Shares”) and the outstanding shares of Indus (“Indus Shares”) were reclassified as Convertible Shares at a rate of one (1) Convertible Share for every one (1) Indus Share held. The Company also amended its articles in connection with the Transaction to (i) continue from the Province of Ontario to the Province of British Columbia; and (ii) change its name from Mezzotin Minerals Inc. to Indus Holdings, Inc.
The transaction has been accounted for in accordance with ASC 805 as an asset acquisition. In consideration for the acquisition of Mezzotin, Indus is deemed to have issued 130 shares of Indus subordinate voting shares representing $1,513 total value based on the concurrent financing subscription price of CAD$15.65 (US$11.60). The excess of the purchase price over net assets acquired was charged to the consolidated statements of operations as RTO expense. Mezzotin equity was eliminated.
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
There were no identifiable assets of Mezzotin on the date of acquisition. The acquisition costs have been allocated as follows:
(in thousands)
|
|
|
|
CONSIDERATION
|
|
|
|
Fair value of subordinate voting shares issued
|
|
$
|
1,513
|
|
Transaction costs
|
|
|
191
|
|
Total consideration
|
|
$
|
1,704
|
|
|
|
|
|
|
ASSETS ACQUIRED
|
|
|
|
|
Total identifiable net assets acquired
|
|
|
-
|
|
Listing expenses
|
|
|
1,704
|
|
Total purchase price
|
|
$
|
1,704
|
|
Under the Transaction: (i) non-U.S. shareholders of Indus (and such U.S. shareholders of Indus as elected to participate) then contributed their Convertible Shares to the Company in exchange for Subordinate Voting Shares at a rate of one (1) Subordinate Voting Share for every one (1) Convertible Share contributed, and on a going-forward basis, U.S. shareholders of Indus may from time to time elect to redeem their Convertible Shares in exchange for Subordinate Voting Shares at the same rate (or under certain circumstances for the cash value of such shares as provided in the share terms for the Convertible Shares); (ii) a designated founder of Indus subscribed for non-participating, super-voting shares of the Company carrying voting rights that, in the aggregate, represent approximately 85% of the voting rights of the Company upon completion of the Transaction on a fully diluted basis; (iii) all warrants of Indus (including compensation options issued to financial advisors) remained outstanding and will now entitle the holders thereof to acquire Convertible Shares on the same terms and conditions and on an economically equivalent basis; and (iv) all stock options of Indus outstanding under Indus’ existing equity incentive plan were assumed by the Company and will now entitle the holders thereof to acquire Subordinate Voting Shares on the same terms and conditions and on an economically equivalent basis in lieu of securities of Indus.
Private Placement
In connection with the Transaction, Indus completed a private placement offering (the “Private Placement”) through a special purpose finance company (“FinanceCo”) on April 2, 2019, pursuant to which FinanceCo issued an aggregate of 3,436 subscription receipts (“Subscription Receipts”) at a price of CDN$15.65 per Subscription Receipt to raise aggregate gross proceeds of approximately US$40 million. The gross proceeds of the Private Placement, less certain associated expenses, were deposited into escrow (the “Escrowed Proceeds”) pending satisfaction of certain specified release conditions (the “Escrow Release Conditions”), all of which were satisfied immediately prior to the completion of the Transaction. As a result, the Escrowed Proceeds were released to FinanceCo prior to the closing of the Transaction, and each Subscription Receipt was automatically converted, for no additional consideration, into one common share of FinanceCo. Following satisfaction of the Escrow Release Conditions, in connection with the Transaction, the Company acquired all of the issued and outstanding FinanceCo shares pursuant to a three-cornered amalgamation, and the former holders thereof (including the former holders of FinanceCo Shares acquired upon conversion of the Subscription Receipts) each received one Subordinate Voting Share in exchange for each FinanceCo share held.
Also in connection with the Private Placement, FinanceCo issued an aggregate of 198 broker warrants to the agents under the offering as partial consideration for their services in connection with the Private Placement, each of which was exercisable to acquire one FinanceCo share at an exercise price of CDN$15.65 for a period of two (2) years from the satisfaction of the Escrow Release Conditions. Upon completion of the amalgamation, the Broker Warrants were exchanged for compensation options of the Company which are exercisable to acquire Subordinate Voting Shares in lieu of FinanceCo Shares, otherwise upon the same terms and conditions.
5. ACQUISITIONS
Completed Acquisitions
During 2019, the Company completed the following acquisitions, and allocated the purchase price as follows:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
|
|
|
|
(2)
|
|
|
|
|
|
|
|
(1)
|
|
|
The Humble
|
|
|
|
|
(in thousands)
|
|
Kaizen Inc.
|
|
|
Flower Co.
|
|
|
Total
|
|
CONSIDERATION
|
|
|
|
|
|
|
|
|
|
|
|
Contingent Payment
|
|
$
|
50
|
|
|
$
|
44
|
|
|
$
|
94
|
|
Note Payable
|
|
|
200
|
|
|
|
65
|
|
|
|
265
|
|
Fair value of subordinate voting shares
|
|
|
62
|
|
|
|
55
|
|
|
|
117
|
|
Total consideration
|
|
$
|
312
|
|
|
$
|
164
|
|
|
$
|
476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PURCHASE PRICE ALLOCATION
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets Acquired
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories
|
|
$
|
-
|
|
|
$
|
6
|
|
|
|
6
|
|
Intangible assets - brands and trademarks
|
|
|
104
|
|
|
|
80
|
|
|
|
184
|
|
Intangible assets - technology and know-how
|
|
|
208
|
|
|
|
78
|
|
|
|
286
|
|
Liabilities assumed
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total identifiable net assets
|
|
|
312
|
|
|
|
164
|
|
|
|
476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of net assets acquired
|
|
$
|
312
|
|
|
$
|
164
|
|
|
$
|
476
|
|
These acquisitions qualified as a business combination under ASC 805 and the consideration has been allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. No goodwill was recognized. The purchases have been accounted for by the acquisition method, with the results included in the Company’s net earnings from the date of acquisition.
The fair value of the assets acquired and the liabilities assumed were finalized in the quarter ended June 30, 2020.
The Company also incurred $47 in transactional costs related to the above acquisitions which were recorded in general and administrative expenses in the Consolidated Statements of Operations.
● Kaizen Inc.
On May 1, 2019, the Company acquired all of the assets, global rights and business interests of Kaizen Inc. for a purchase price of $556 that will be paid as and if financial performance targets are met during the period beginning on May 1, 2019 and ending on April 30, 2023. Kaizen is a premium brand offering a full spectrum of cannabis concentrates. Effective July 15, 2020 the asset purchase agreement was modified, eliminating payments associated with meeting financial performance targets in exchange for the issuance of 225 thousand options to purchase Subordinate Voting Shares and a note payable of $200, with payments over two years. Had the modifications been reflected as of the date of acquisition, net assets would have decreased $223 at December 31, 2019 and net loss in 2019 would have been reduced by $21.
● The Humble Flower Co.
On April 18, 2019, the Company acquired all of the assets, global rights and business interests associated with the brand Humble Flower Co. for a purchase price of $472 that will be paid as and if financial performance targets are met during the period beginning on April 19, 2019 and ending on April 18, 2023. The acquisition marks the Company’s expansion into cannabis-infused topical creams, balms, and oils. Effective June 1, 2020 the asset purchase agreement was modified, eliminating payments associated with meeting financial performance targets in exchange for the issuance of 225 thousand options to purchase Subordinate Voting Shares and a note payable of $65, with payments commencing on January 1, 2021 for 24 months. Had the modifications been reflected as of the date of acquisition, net assets would have decreased $308 at December 31, 2019 and net loss in 2019 would have been reduced by $34.
● Shredibles LLC
On June 12, 2019, the Company completed the acquisition of 70% of the outstanding capital stock of Shredibles LLC (“Shredibles”), a manufacturer of CBD infused health products, from its shareholders. In February 2020, the Company determined that Shredibles was not a strategic fit for the Company and reached an agreement with the Shredibles co-founders to nullify the investment. The termination has been reflected as being effective as of December 31, 2019 in the consolidated financial statements. The operations of Shredibles, and the termination of the agreement, did not have a material impact on the results of operations of the Company in 2019.
Terminated Acquisition
On May 14, 2019, the Company entered into a definitive agreement to acquire the assets of W The Brand (“W Vapes”), a manufacturer and distributor in Nevada and Oregon of cannabis concentrates, cartridges and disposable pens, in a cash and stock transaction. Under the terms of the agreement, the purchase consideration to W Vapes shareholders consisted of $10 million in cash and $10 million in Subordinate Voting Shares (based on a deemed value of CDN$15.65 per share). In November 2019, the definitive agreement was amended whereby the Company advanced $2 million in non-recourse funds to the seller in exchange for release of $10 million of cash held in escrow related to the acquisition and in December 2019, the Company purchased the Las Vegas, Nevada facility for $4.1 million.
On July 17, 2020, the Company announced the termination of the definitive agreement with W Vapes and is no longer obligated to acquire the assets of W Vapes. The termination of the agreement coincided with an asset acquisition announcement between W Vapes and Planet 13 Holdings Inc. (“Planet 13”). Additionally, the Company sold the Las Vegas facility to certain affiliates of Planet 13 for a cash payment of approximately $500, and an additional cash payment of approximately $2.8 million upon regulatory approval of the W Vapes and Planet 13 transaction which was received in January 2021, and in the third quarter the Company finalized a note payable of $843 to the owners of W Vapes, payable coinciding with the receipt of the $2.8 million payment from the facility sale, which was paid in January 2021. As a result, the Company has reflected a $4.4 million loss in loss on termination of investments, net on its consolidated statement of operations.
The Company incurred $251 in transactional costs related to the above acquisition for the year ended December 31, 2019, which were recorded in general and administrative expenses in the Consolidated Statements of Operations.
6. PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid expenses and other current assets were comprised of the following items:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
December 31,
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
Deposits
|
|
$
|
572
|
|
|
$
|
542
|
|
Insurance
|
|
|
593
|
|
|
|
854
|
|
Supplier advances
|
|
|
504
|
|
|
|
742
|
|
Nevada building sale proceeds
|
|
|
2,800
|
|
|
|
-
|
|
Other
|
|
|
1,922
|
|
|
|
591
|
|
Total Prepaid Expenses and Other Current Assets
|
|
$
|
6,391
|
|
|
$
|
2,729
|
|
7. INVENTORY
Inventory was comprised of the following items:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
December 31,
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
Raw materials
|
|
$
|
7,950
|
|
|
$
|
7,645
|
|
Work in process
|
|
|
-
|
|
|
|
34
|
|
Finished goods
|
|
|
1,983
|
|
|
|
2,739
|
|
Total Inventory
|
|
$
|
9,933
|
|
|
$
|
10,418
|
|
8. OTHER CURRENT LIABILITIES
Other current liabilities were comprised of the following items:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
December 31,
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
Excise and cannabis tax
|
|
$
|
5,780
|
|
|
$
|
2,903
|
|
Third party brand distribution accrual
|
|
|
584
|
|
|
|
80
|
|
Insurance and professional accrual
|
|
|
746
|
|
|
|
576
|
|
Other
|
|
|
1,750
|
|
|
|
797
|
|
Total Accrued Liabilities
|
|
$
|
8,860
|
|
|
$
|
4,356
|
|
9. PROPERTY AND EQUIPMENT
A reconciliation of the beginning and ending balances of property and equipment and accumulated depreciation during the years ended December 31, 2020 and 2019 is as follows:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
Land and
|
|
|
Leasehold
|
|
|
Furniture
|
|
|
|
|
|
|
|
|
Construction
|
|
|
Right of
|
|
|
|
|
(in thousands)
|
|
Buildings
|
|
|
Improvements
|
|
|
and Fixtures
|
|
|
Equipment
|
|
|
Vehicles
|
|
|
in Process
|
|
|
Use Assets
|
|
|
Total
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance—December 31, 2018
|
|
$
|
-
|
|
|
$
|
1,509
|
|
|
$
|
49
|
|
|
$
|
2,062
|
|
|
$
|
516
|
|
|
$
|
895
|
|
|
$
|
-
|
|
|
$
|
5,031
|
|
Additions
|
|
|
4,098
|
|
|
|
2,766
|
|
|
|
-
|
|
|
|
1,192
|
|
|
|
297
|
|
|
|
1,638
|
|
|
|
10,520
|
|
|
|
20,511
|
|
IFRS 16 Adoption
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
23,594
|
|
|
|
23,594
|
|
Business Acquisitions
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
25
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
25
|
|
Disposals
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,179
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,179
|
)
|
Balance—December 31, 2019
|
|
$
|
4,098
|
|
|
$
|
4,275
|
|
|
$
|
49
|
|
|
$
|
1,100
|
|
|
$
|
813
|
|
|
$
|
2,533
|
|
|
$
|
34,114
|
|
|
$
|
46,982
|
|
Additions
|
|
|
8
|
|
|
|
1,937
|
|
|
|
1
|
|
|
|
154
|
|
|
|
41
|
|
|
|
4,604
|
|
|
|
106
|
|
|
|
6,851
|
|
Lease Option Reassessment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7,310
|
|
|
|
7,310
|
|
Disposals/Transfers
|
|
|
(4,106
|
)
|
|
|
4,587
|
|
|
|
-
|
|
|
|
22
|
|
|
|
-
|
|
|
|
(4,609
|
)
|
|
|
-
|
|
|
|
(4,106
|
)
|
Balance—December 31, 2020
|
|
$
|
-
|
|
|
$
|
10,799
|
|
|
$
|
50
|
|
|
$
|
1,276
|
|
|
$
|
854
|
|
|
$
|
2,528
|
|
|
$
|
41,530
|
|
|
$
|
57,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance—December 31, 2018
|
|
$
|
-
|
|
|
$
|
(260
|
)
|
|
$
|
(44
|
)
|
|
$
|
(570
|
)
|
|
$
|
(95
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(969
|
)
|
Depreciation
|
|
|
(8
|
)
|
|
|
(186
|
)
|
|
|
(3
|
)
|
|
|
(478
|
)
|
|
|
(155
|
)
|
|
|
-
|
|
|
|
(3,025
|
)
|
|
$
|
(3,854
|
)
|
Disposals
|
|
|
-
|
|
|
|
24
|
|
|
|
-
|
|
|
|
786
|
|
|
|
2
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
812
|
|
Balance—December 31, 2019
|
|
$
|
(8
|
)
|
|
$
|
(422
|
)
|
|
$
|
(46
|
)
|
|
$
|
(261
|
)
|
|
$
|
(249
|
)
|
|
$
|
-
|
|
|
$
|
(3,025
|
)
|
|
$
|
(4,011
|
)
|
Depreciation
|
|
|
(57
|
)
|
|
|
(212
|
)
|
|
|
(1
|
)
|
|
|
(166
|
)
|
|
|
(162
|
)
|
|
|
-
|
|
|
|
(3,250
|
)
|
|
|
(3,848
|
)
|
Disposals
|
|
|
65
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
65
|
|
Balance—December 31, 2020
|
|
$
|
-
|
|
|
$
|
(634
|
)
|
|
$
|
(47
|
)
|
|
$
|
(427
|
)
|
|
$
|
(411
|
)
|
|
$
|
-
|
|
|
$
|
(6,275
|
)
|
|
$
|
(7,794
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
$
|
-
|
|
|
$
|
1,249
|
|
|
$
|
5
|
|
|
$
|
1,492
|
|
|
$
|
421
|
|
|
$
|
895
|
|
|
$
|
-
|
|
|
$
|
4,063
|
|
December 31, 2019
|
|
$
|
4,090
|
|
|
$
|
3,853
|
|
|
$
|
3
|
|
|
$
|
839
|
|
|
$
|
565
|
|
|
$
|
2,533
|
|
|
$
|
31,089
|
|
|
$
|
42,972
|
|
Balance—December 31, 2020
|
|
$
|
-
|
|
|
$
|
10,165
|
|
|
$
|
3
|
|
|
$
|
849
|
|
|
$
|
443
|
|
|
$
|
2,528
|
|
|
$
|
35,255
|
|
|
$
|
49,243
|
|
Construction in progress represent assets under construction related to cultivation, manufacturing, and distribution facilities not yet completed or otherwise not placed in service.
Depreciation expense of $3,848, $3,854 and $312 were recorded for the years ended December 31, 2020, 2019 and 2018, respectively, of which $2,830, $2,921 and $211, respectively, were included in cost of goods sold.
10. GOODWILL AND INTANGIBLE ASSETS
Goodwill
A reconciliation of the beginning and ending balances of goodwill during the year ended December 31, 2020 is as follows:
(in thousands)
|
|
|
|
Costs
|
|
|
|
Balance—December 31, 2019
|
|
$
|
357
|
|
Additions
|
|
|
-
|
|
Business Acquisitions
|
|
|
-
|
|
Impairment
|
|
|
-
|
|
Balance—December 31, 2020
|
|
$
|
357
|
|
The Company evaluates goodwill for impairment annually during the fiscal third quarter and when an event occurs, or circumstances change such that it is reasonably possible that impairment may exist. The Company accounts for goodwill and evaluates its goodwill balances and tests them for impairment in accordance with related accounting standards. The Company performed its annual impairment assessment in its third quarter of fiscal 2020, and its analysis indicated that the Company had no impairment of goodwill.
Other Intangible Assets
A reconciliation of the beginning and ending balances of intangible assets and accumulated amortization during the year ended December 31, 2020 is as follows:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
Definite Life Intangibles
|
|
|
Indefinite Life Intangibles
|
|
|
|
|
|
|
Branding
|
|
|
Customer
|
|
|
Technology/
|
|
|
Other
|
|
|
Brands &
|
|
|
|
|
(in thousands)
|
|
Rights
|
|
|
Relationships
|
|
|
KnowHow
|
|
|
Intangibles
|
|
|
Tradenames
|
|
|
Total
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance—December 31, 2019
|
|
$
|
250
|
|
|
$
|
40
|
|
|
$
|
421
|
|
|
$
|
40
|
|
|
$
|
522
|
|
|
$
|
1,273
|
|
Business acquisition
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
179
|
|
|
|
179
|
|
Purchase price adjustment
|
|
|
-
|
|
|
|
(40
|
)
|
|
|
(213
|
)
|
|
|
(40
|
)
|
|
|
(293
|
)
|
|
|
(586
|
)
|
Balance—December 31, 2020
|
|
$
|
250
|
|
|
$
|
-
|
|
|
$
|
208
|
|
|
$
|
-
|
|
|
$
|
408
|
|
|
$
|
866
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance—December 31, 2019
|
|
$
|
(76
|
)
|
|
$
|
(8
|
)
|
|
$
|
(28
|
)
|
|
$
|
(8
|
)
|
|
$
|
-
|
|
|
$
|
(120
|
)
|
Purchase price adjustment
|
|
|
-
|
|
|
|
12
|
|
|
|
30
|
|
|
|
12
|
|
|
|
-
|
|
|
|
54
|
|
Amortization
|
|
|
(17
|
)
|
|
|
(4
|
)
|
|
|
(39
|
)
|
|
|
(4
|
)
|
|
|
-
|
|
|
|
(64
|
)
|
Balance—December 31, 2020
|
|
$
|
(93
|
)
|
|
$
|
-
|
|
|
$
|
(37
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(130
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
$
|
174
|
|
|
$
|
32
|
|
|
$
|
393
|
|
|
$
|
32
|
|
|
$
|
522
|
|
|
$
|
1,153
|
|
December 31, 2020
|
|
$
|
157
|
|
|
$
|
-
|
|
|
$
|
171
|
|
|
$
|
-
|
|
|
$
|
408
|
|
|
$
|
736
|
|
Intangible assets with finite lives are amortized over their estimated useful lives. Amortization periods of assets with finite lives are based on management’s estimates at the date of acquisition. The Company recorded amortization expense of $64, $71 and $17 for the years ended December 31, 2020, 2019 and 2018, respectively. As described in Note 4, during the quarter ended June 30, 2020, the Company modified certain purchase agreements resulting in adjustments to certain intangible assets.
The Company estimates that amortization expense for our existing other intangible assets will be approximately $40 annually for each of the next five fiscal years. Actual amortization expense to be reported in future periods could differ from these estimates as a result of new intangible asset acquisitions, changes in useful lives or other relevant factors or changes.
11. INVESTMENTS
The Company from time to time acquires interest in various corporate entities for investment purposes.
In March 2019, the Company entered into a strategic partnership with Orchid Ventures (“Orchid”). Under the terms of the partnership, Indus secured the exclusive sales and distribution rights to Orchid’s line of Orchid Essentials vape devices in California. In addition, Indus acquired an interest in Orchid for $1,500 during Orchid’s RTO financing round. The Company’s investment in Orchid is accounted for in accordance with ASC 321 and classified as Level 1 in the fair value hierarchy. The Company adjusted its carrying value based on the share price at the balance sheet date, recognizing an unrecognized gain of $73 in its Statements of Operations for the year ended December 31, 2020.
In October 2018, the Company contributed 77,689 shares of Series B preferred shares at a value of $350, to a joint venture arrangement with Dametra LLC, in which each partner has 50% ownership. Under the arrangement Indus is the exclusive manufacturer and distributor of Canna Stripe branded products in the state of California. The investment was accounted for in accordance with ASC 323. In 2019, due to the highly competitive gummy product market, the Company determined that the carrying value of the investment was nominal and a ($350) loss was recognized. In November 2020, the Company acquired the Dametra LLC 50% ownership through the issuance of 150 thousand subordinate voting shares with a market value of $170.
In the fourth quarter of 2018, the Company acquired an interest for $148 in a long-standing business partner who creates and markets cannabis brands. The business partner was acquired by Green Thumb Industries in February 2019. The Company’s investment in Green Thumb Industries is accounted for in accordance with ASC 321. The Company sold approximately 66% and the remaining 34% of its interests in 2019 and 2020, respectively, recognizing a realized gain of $476 and $656 in 2019 and 2020, respectively.
The Company issued 325 shares of common stock valued at $650 in exchange for shares in Haight & Ashbury Corp, a technology company developing an e-commerce platform. Due to the lack of extensive roll out of the e-commerce platform with brands and dispensaries within California and in other states, the Company determined that the carrying value of the investment was nominal. As such, a ($650) loss was recognized in 2019.
12. SHAREHOLDERS’ EQUITY
Shares Outstanding
The table below details the change in Company shares outstanding by class during the year ended December 31, 2020:
|
|
Subordinate
|
|
|
Super
|
|
(in thousands)
|
|
Voting Shares
|
|
|
Voting Shares
|
|
Balance—December 31, 2019
|
|
|
32,844
|
|
|
|
203
|
|
Shares issued in connection with convertible debenture offering
|
|
|
250
|
|
|
|
-
|
|
Shares issued in connection with subordinate voting share offering
|
|
|
23,000
|
|
|
|
-
|
|
Shares issued in connection with exercise of warrants
|
|
|
750
|
|
|
|
-
|
|
Shares issued in connection with conversion of convertible debentures
|
|
|
375
|
|
|
|
-
|
|
Shares issued in connection with asset purchase
|
|
|
150
|
|
|
|
-
|
|
Issuance of vested restricted stock units
|
|
|
248
|
|
|
|
-
|
|
Balance—December 31, 2020
|
|
|
57,617
|
|
|
|
203
|
|
In December 2020, the Company complete a CAD$34.5 million share offering resulting in the issuance of 11.5 million subordinate voting shares priced at CAD$1.50 per share. The offering resulting in approximately $25 million in proceeds, net of offering expenses. The use of proceeds were for the development of a cultivation and production facility and working capital and other corporate purposes.
As discussed in Note 4, in consideration for the acquisition of Mezzotin in connection with the reverse takeover, Indus issued 130 shares of Indus subordinate voting shares representing $1,513 total value based on the concurrent financing subscription price of CAD$15.65 (US$11.60). The excess of the purchase price over net assets acquired was charged to the consolidated statements of operations as RTO expense in general and administrative expenses.
Warrants
A reconciliation of the beginning and ending balance of warrants outstanding is as follows:
(in thousands)
|
|
|
|
Balance—December 31, 2019
|
|
|
2,769
|
|
Warrants issued in conjunction with convertible debenture offering
|
|
|
80,379
|
|
Warrants issued in conjunction with equity offering(1)
|
|
|
11,500
|
|
Warrants converted into subordinate voting shares
|
|
|
(750
|
)
|
Balance—December 31, 2020
|
|
|
93,898
|
|
_____________
(1) Excludes 553 warrants issuable should underwriter options be exercised.
13. DEBT
Debt at December 31, 2020 and 2019 was comprised of the following:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
December 31,
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
Current portion of long-term debt
|
|
|
|
|
|
|
Vehicle loans(1)
|
|
$
|
170
|
|
|
$
|
135
|
|
Note payable(3)
|
|
|
1,043
|
|
|
|
-
|
|
Total short-term debt
|
|
|
1,213
|
|
|
|
135
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, net
|
|
|
|
|
|
|
|
|
Vehicle loans(1)
|
|
|
233
|
|
|
|
233
|
|
Note payable(2)
|
|
|
65
|
|
|
|
138
|
|
Note payable(3)
|
|
|
5
|
|
|
|
-
|
|
Convertible debenture(4)
|
|
|
13,701
|
|
|
|
-
|
|
Total long-term debt
|
|
|
14,004
|
|
|
|
371
|
|
Total Indebtedness
|
|
$
|
15,217
|
|
|
$
|
506
|
|
_____________
(1) Primarily fixed term loans on transportation vehicles. Weighted average interest rate at December 31, 2020 was 8.8%.
(2) Note payable in connection with Acme acquisition to be paid as and if financial performance targets are met over the earnout period.
(3) Note payable in connection with Humble Flower and Kaizen acquisitions and termination of the W Vapes acquisition. Weighted average interest rate at December 31, 2020 was 4%.
(4) Net of deferred financing costs of $2,300.
Stated maturities of debt obligations are as follows:
|
|
December 31,
|
|
(in thousands)
|
|
2020
|
|
2020
|
|
$
|
35
|
|
2021
|
|
|
1,122
|
|
2022
|
|
|
228
|
|
2023
|
|
|
16,050
|
|
2024
|
|
|
21
|
|
2025 and thereafter
|
|
|
6
|
|
Total debt obligations
|
|
$
|
17,462
|
|
On April 13, 2020, the Company entered into a $15.1 million senior secured convertible debenture and warrant purchase agreement. In late April and May 2020 an additional $1 million was funded to bring the total convertible debenture amount to $16.1 million. The convertible debentures are convertible, at a conversion price of $0.20 per share, into an aggregate of 80.4 million subordinate voting shares of the Company, and the Company issued warrants to purchase an aggregate of 80.4 million subordinate voting shares at an exercise price of $.28 per share. The financing yielded the Company approximately $11.5 million after repayment of $3.8 million in bridge financing received during the first quarter, plus accrued interest thereon, and transaction related expenses of approximately $600. The debentures bear interest at 5.5% per annum and will mature in October 2023, and the warrants expire in October 2023. During 2020, $75 of convertible debentures were converted into 375 thousand subordinate voting shares.
14. LEASES
The Company adopted IFRS 16 - Leases effective January 1, 2019 using the modified retrospective adoption method which allowed it to initially apply the new standard at the adoption date and recognize a cumulative-effect adjustment to the opening balance of accumulated deficit. In connection with the adoption of the new lease pronouncement, the Company recorded a charge to accumulated deficit of $847.
A reconciliation of lease obligations for the year ended December 31, 2020 was comprised of the following:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
(in thousands)
|
|
|
|
Lease Liability
|
|
|
|
December 31, 2019
|
|
$
|
33,805
|
|
Additions
|
|
|
120
|
|
Lease reassessment
|
|
|
7,310
|
|
Lease principal payments
|
|
|
(2,401
|
)
|
December 31, 2020
|
|
$
|
38,834
|
|
|
|
|
|
|
Lease obligation, current portion
|
|
$
|
2,301
|
|
Lease obligation, long-term portion
|
|
$
|
36,533
|
|
All extension options that are reasonably certain to be exercised have been included in the measurement of lease obligations. The Company reassesses the likelihood of extension option exercise if there is a significant event or change in circumstances within its control.
The components of lease expense for the year ended December 31, 2020 were as follows:
Year Ended December 31,
|
|
|
|
(in thousands)
|
|
2020
|
|
Amortization of leased assets(1)
|
|
$
|
3,250
|
|
Interest on lease liabilities(2)
|
|
|
1,866
|
|
Total
|
|
$
|
5,116
|
|
(1) Included in cost of goods sold and general and administrative in the consolidated statement of operations.
|
(2) Included in interest expense in the consolidated statement of operations.
|
|
|
The key assumptions used in accounting for leases as of December 31, 2020 were a weighted average remaining lease term of 18.1 years and a weighted average discount rate of 6.0%.
The future lease payments with initial remaining terms in excess of one year as of December 31, 2020 were as follows:
(in thousands)
|
|
December 31,
2020
|
|
1 - 3 years
|
|
$
|
14,138
|
|
4 - 5 Years
|
|
|
7,361
|
|
Greater than 5 years
|
|
|
17,335
|
|
Total
|
|
$
|
38,834
|
|
15. SHARE-BASED COMPENSATION
During 2019 the Company’s Board of Directors adopted the 2019 Stock and Incentive Plan (the “Plan”), which was amended in April 2020. The Plan permits the issuance of stock options, stock appreciation rights, stock awards, share units, performance shares, performance units and other stock-based awards, and, as of December 31, 2020, 8.2 million shares have been authorized to be issued under the Plan and 1.85 million are available for future grant. The Plan provides for the grant of options as either non-statutory stock options or incentive stock options and restricted stock units to employees, officers, directors, and consultants of the Company to attract and retain persons of ability to perform services for the Company and to reward such individuals who contribute to the achievement by the Company of its economic objectives. The awards granted generally vest in 25% increments over a four-year period and option awards expire 6 years from grant date.
The Plan is administered by the Board or a committee appointed by the Board, which determines the persons to whom the awards will be granted, the type of awards to be granted, the number of awards to be granted, and the specific terms of each grant, including the vesting thereof, subject to the provisions of the Plan.
During the year ended December 31, 2020, the Company granted shares to certain employees as compensation for services. These shares were accounted for in accordance with ASC 718 – Compensation – Stock Compensation. The Company amortizes awards over the service period and until awards are fully vested.
For the years ended December 31, 2020, 2019 and 2018, share-based compensation expense recorded to the Company’ s consolidated statements of operations were:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
Years Ended December 31,
|
|
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
|
2018
|
|
Cost of goods sold
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
General and administrative expense
|
|
|
2,200
|
|
|
|
3,385
|
|
|
|
270
|
|
Total share based compensation
|
|
$
|
2,200
|
|
|
$
|
3,385
|
|
|
$
|
270
|
|
The following table summarizes the status of stock option grants and unvested awards as at and for the year ended December 31, 2020:
|
|
|
|
|
|
|
|
Weighted-Average
|
|
|
|
|
|
|
Stock
|
|
|
Weighted-Average
|
|
|
Remaining
|
|
|
Aggregate
|
|
(in thousands except per share amounts)
|
|
Options
|
|
|
Exercise Price
|
|
|
Contractual Life
|
|
|
Intrinsic Value
|
|
Outstanding—December 31, 2019
|
|
|
1,543
|
|
|
$
|
2.53
|
|
|
|
4.3
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
5,315
|
|
|
|
0.62
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Cancelled
|
|
|
(598
|
)
|
|
|
1.67
|
|
|
|
|
|
|
|
|
|
Outstanding—December 31, 2020
|
|
|
6,260
|
|
|
$
|
0.97
|
|
|
|
4.7
|
|
|
$
|
3,162
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable—December 31, 2020
|
|
|
739
|
|
|
$
|
2.10
|
|
|
|
3.2
|
|
|
$
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested and expected to vest—December 31, 2020
|
|
|
6,260
|
|
|
$
|
0.97
|
|
|
|
4.7
|
|
|
$
|
3,162
|
|
The weighted-average fair value of each option granted during fiscal 2020, estimated as of the grant date, was $.25. As of December 31, 2020, there was $1,928 of total unrecognized compensation cost related to nonvested options, which is expected to be recognized over a remaining weighted-average vesting period of 4.7 years.
The following table summarizes the status of restricted stock unit grants and unvested awards as at and for the year ended December 31, 2020:
|
|
Restricted Stock
|
|
|
Weighted-Average
|
|
(in thousands except per share amounts)
|
|
Units
|
|
|
Fair Value
|
|
Outstanding—December 31, 2019
|
|
|
230
|
|
|
$
|
2.53
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
913
|
|
|
|
0.62
|
|
Vested
|
|
|
(634
|
)
|
|
|
1.63
|
|
Cancelled
|
|
|
(59
|
)
|
|
|
1.67
|
|
Outstanding—December 31, 2020
|
|
|
450
|
|
|
$
|
0.33
|
|
As of December 31, 2020, there was $81 of total unrecognized compensation cost related to nonvested restricted stock units, which is expected to be recognized over a remaining weighted-average vesting period of 10 months.
The fair value of the restricted stock units and stock options granted was determined using the Black-Scholes option-pricing model with the following weighted average assumptions at the time of grant.
Year Ended December 31,
|
|
2020
|
|
Expected volatility
|
|
|
50.0
|
%
|
Dividend yield
|
|
|
0
|
%
|
Risk-free interest rate
|
|
|
0.95
|
%
|
Expected term in years
|
|
|
6.0
|
|
16. INCOME TAXES
Coronavirus Aid, Relief and Economic Security Act
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (the CARES Act) was enacted and signed into law in response to the market volatility and instability resulting from the COVID-19 pandemic. It includes a significant number of tax provisions and lifts certain deduction limitations originally imposed by the Tax Cuts and Jobs Act of 2017 (the 2017 Act). The changes are mainly related to: (1) the business interest expense disallowance rules for 2019 and 2020; (2) net operating loss rules; (3) charitable contribution limitations; (4) employee retention credit; and (5) the realization of corporate alternative minimum tax credits.
The Company continues to assess the impact and future implications of these provisions; however, it does not anticipate any amounts that could give rise to a material impact to the overall consolidated financial statements.
The provision for income tax expense for the years ended December 31, 2020, 2019 and 2018 consisted of the following:
Years Ended December 31,
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
|
2018
|
|
Current
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
State
|
|
|
224
|
|
|
|
205
|
|
|
|
97
|
|
Total Current
|
|
|
224
|
|
|
|
205
|
|
|
|
97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax expense (benefit)
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
|
900
|
|
|
|
(2,406
|
)
|
|
|
(601
|
)
|
State
|
|
|
(9,127
|
)
|
|
|
(7,329
|
)
|
|
|
(646
|
)
|
Total deferred tax benefit
|
|
|
(8,227
|
)
|
|
|
(9,735
|
)
|
|
|
(1,247
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance
|
|
|
8,227
|
|
|
|
9,735
|
|
|
|
1,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
$
|
224
|
|
|
$
|
205
|
|
|
$
|
97
|
|
As the Company operates in the cannabis industry, it is subject to the limitations of IRC Section 280E, under which 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. Therefore, the effective tax rate can be highly variable and may not necessarily correlate with pre-tax income or loss.
In December 2017, the United States (“U.S.”) Congress passed and the President signed referred to as the 2017 Tax Act, which contains many significant changes to the U.S. tax laws, including, but not limited to, reducing theU.S. federal corporate tax rate from 35% to 21% and utilization limitations of net operating loss carryforwards created in tax years beginning after December 31, 2017 to 80% of taxable income with an indefinite carryforward period. As the Company has a full valuation allowance against its U.S. deferred tax assets, the revaluation of net deferred tax assets resulting from the reduction in the U.S. federal corporate income tax rate did not impact the Company’s effective tax rate. Additional guidance may be issued by the U.S. Treasury Department, the Internal Revenue Service (“IRS”), or other standard-setting bodies, which may result in adjustments to the amounts recorded, including the valuation allowance. Significant components of the Company’s deferred tax assets and liabilities at December 31, 2020 and 2019, are as follows:
Years Ended December 31,
|
|
|
|
|
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
Deferred tax assets
|
|
|
|
|
|
|
Net operating loss carryforwards
|
|
$
|
9,104
|
|
|
$
|
10,836
|
|
Accruals and reserves
|
|
|
-
|
|
|
|
-
|
|
Depreciation
|
|
|
-
|
|
|
|
-
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
Valuation allowance
|
|
|
(9,104
|
)
|
|
|
(10,836
|
)
|
Total deferred tax assets
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Accruals and reserves
|
|
|
-
|
|
|
|
-
|
|
Share-based compensation
|
|
|
-
|
|
|
|
-
|
|
Total deferred tax liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax liabilities
|
|
$
|
-
|
|
|
$
|
-
|
|
Management assesses the available positive and negative evidence to estimate if sufficient future taxable income will be generated to use the existing deferred tax assets. A significant piece of objective negative evidence evaluated was the cumulative losses incurred through the year ended December 31, 2020. Such objective evidence limits the ability to consider other subjective evidence, such as the Company’s projections for future growth. On the basis of this evaluation, the Company has determined that it is more likely than not that the Company will not recognize the benefits of the federal and state net deferred tax assets, and, as a result, a full valuation allowance totaling $12.0 million and $9.7 million has been recorded against its net deferred tax assets as of December 31, 2020 and 2019. The amount of the deferred tax asset considered realizable, however, could be adjusted if estimates of future taxable income during the carryforward period are reduced or increased or if objective negative evidence in the form of cumulative losses is no longer present and additional weight may be given to subjective evidence such as our projections for growth.
A reconciliation of the provision for income taxes attributable to income from operations and the amount computed by applying the statutory federal income tax rate of 21% to income before income taxes for the years ended December 31, 2020, 2019 and 2018 is as follows:
Years Ended December 31,
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
|
2018
|
|
Computed expected provision (benefit) for taxes
|
|
$
|
(4,554
|
)
|
|
$
|
(10,443
|
)
|
|
$
|
(1,809
|
)
|
Increase (Decrease) in taxes resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
|
State taxes
|
|
|
224
|
|
|
|
205
|
|
|
|
97
|
|
Non-deductible stock compensation
|
|
|
462
|
|
|
|
711
|
|
|
|
57
|
|
Non-deductible expenses under section 280e
|
|
|
5,099
|
|
|
|
7,965
|
|
|
|
2,605
|
|
Valuation allowance and other, net
|
|
|
(1,007
|
)
|
|
|
1,767
|
|
|
|
(853
|
)
|
Actual provision for income taxes
|
|
$
|
224
|
|
|
$
|
205
|
|
|
$
|
97
|
|
As of December 31, 2020 and 2019, the Company had federal net operating loss (“NOL”) carryforwards of approximately $16.8 million and $9.2 million respectively. The Company had state NOL carryforwards of approximately $86.3 million and $50.4 million, respectively, which will begin to expire in 2035. Utilization of some of the federal and state NOL carryforwards to reduce future income taxes will depend on the Company’s ability to generate sufficient taxable income prior to the expiration of the carryforwards. Under the provisions of the Internal Revenue Code, the NOLs and tax credit carryforwards are subject to review and possible adjustment by the IRS and state tax authorities. NOLs and tax credit carryforwards may become subject to an annual limitation in the event of certain cumulative changes in the ownership interest of significant stockholders over a three-year period in excess of 50%, as defined under Sections 382 and 383 of the Internal Revenue Code, as well as similar state provisions. This could limit the amount of tax attributes that can be utilized annually to offset future taxable income or tax liabilities. The amount of the annual limitation is determined based on the value of the Company immediately prior to the ownership change. The Company has not performed a comprehensive Section 382 study to determine any potential loss limitation with regard to the NOL carryforwards and tax credits. Any limitations would not impact the results of the Company’s operations and cash flows because the Company has recorded a valuation allowance against its net deferred tax assets.
The Company recognizes the impact of a tax position in the financial statements if that position is more likely than not of being sustained on a tax return upon examination by the relevant taxing authority, based on the technical merits of the position. As of December 31, 2020 and 2019, the Company had no unrecognized tax benefits.
The Company recognizes interest and penalties related to income tax matters in income tax expense. As of December 31, 2020 and 2019, the Company had no accrued interest and penalties related to uncertain tax positions.
The Company is subject to examination for its US federal and state jurisdictions for each year in which a tax return was filed, due to the existence of NOL carryforwards. These tax filings in major U.S. jurisdictions are open to examination by tax authorities, such as the IRS from 2019 forward and by tax authorities in various US states from 2015 forward.
17. EARNINGS/(LOSS) PER SHARE
Net earnings/(loss) per share represents the net earnings/loss attributable to shareholders divided by the weighted average number of shares outstanding during the period on an as converted basis.
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
Years Ended December 31,
|
|
|
|
(in thousands except per share amounts)
|
|
2020
|
|
|
2019
|
|
Net earnings/(loss)
|
|
$
|
(21,910
|
)
|
|
$
|
(49,934
|
)
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
Weighted average subordinate voting shares(1)
|
|
|
33,940
|
|
|
|
31,379
|
|
Basic earnings (loss) per share
|
|
$
|
(0.65
|
)
|
|
$
|
(1.59
|
)
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
Weighted average subordinate voting shares(1)
|
|
|
33,940
|
|
|
|
31,379
|
|
Effects of Potential Dilutive Shares
|
|
|
|
|
|
|
|
|
Options
|
|
|
-
|
|
|
|
-
|
|
Warrants
|
|
|
-
|
|
|
|
-
|
|
Restricted stock units
|
|
|
-
|
|
|
|
-
|
|
Diluted weighted average subordinate voting shares
|
|
|
33,940
|
|
|
|
31,379
|
|
Diluted earnings (loss) per share
|
|
$
|
(0.65
|
)
|
|
$
|
(1.59
|
)
|
_____________
(1) On an as converted basis.
As the Company is in a loss position for the years ended December 31, 2020 and 2019, the inclusion of options, warrants, convertible debentures and restricted stock units in the calculation of diluted earnings per share would be anti-dilutive, and accordingly, were excluded from the diluted loss per share calculation.
18. FAIR VALUE MEASUREMENTS
Accounting standards define fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value. An asset’s or liability’s level is based on the lowest level of input that is significant to the fair value measurement. Assets and liabilities carried at fair value are valued and disclosed in one of the following three levels of the valuation hierarchy:
Level 1: Quoted market prices in active markets for identical assets or liabilities.
Level 2: Observable market-based inputs or unobservable inputs that are corroborated by market data.
Level 3: Unobservable inputs reflecting the reporting entity’s own assumptions.
At December 31, 2020 and 2019, the carrying value of cash and cash equivalents, accounts receivable, prepaid expense and other current assets, accounts payable and other current liabilities approximate fair value due to the short-term nature of such instruments.
The carrying value of the Company’s debt approximates fair value based on current market rates (Level 2).
Nonrecurring fair value measurements
The Company uses fair value measures when determining assets and liabilities acquired in an acquisition as described in Note 5 which are considered a Level 3 measurement.
19. COMMITMENTS AND CONTINGENCIES
Commitments
In January 2021, the company signed a letter of intent to expand its cultivation footprint. The agreement contemplates a land-lease from a developer that has prepared the property for cannabis cultivation. Indus would be responsible for constructions costs of greenhouses using cash raised in the equity offering in December 2020. The transaction is subject to final site due-diligence and negotiation of construction contracts. In the event the transaction contemplated in the letter of intent is pursued, the Company anticipates the site will be ready for operation in the first half of 2022.
Contingencies
The Company’s operations are subject to a variety of local and state regulation. Failure to comply with one or more of those regulations could result in fines, restrictions on its operations, or losses of permits that could result in the Company ceasing operations. While management of the Company believes that the Company is in compliance with applicable local and state regulation as of December 31, 2020, cannabis regulations continue to evolve and are subject to differing interpretations. As a result, the Company may be subject to regulatory fines, penalties or restrictions in the future. In 2020, the Company entered into a payment plan offered by California regulatory authorities to pay certain excise and cultivation taxes over a 12 month period. If such taxes are not paid in accordance to the agreed payment plan the Company could be subject to certain late payment penalties.
Litigation and Claims
From time to time, the Company may be involved in litigation relating to claims arising out of operations in the normal course of business. There are no proceedings in which any of the Company’s directors, officers or affiliates are an adverse party or have a material interest adverse to the Company’s interest. In November 2019, however, a putative class action captioned Guzman v. The Hacienda Company, LLC was filed asserting claims against Hacienda and individual and unnamed Doe defendants for alleged wage and hour violations, unfair competition and private attorney general claims. In February 2020, a second putative class action captioned Kincey v. Lowell Farms, LLC was filed asserting claims against a subsidiary of Hacienda and unnamed Doe defendants for alleged wage and hour violations and unfair competition general claims. The named plaintiff in the Guzman action and Hacienda have entered into a proposed settlement establishing a gross settlement fund of $1.2 million based on the assumptions set forth in the proposed settlement. If approved by the court before which the Guzman action is pending, the Company believes that the settlement will encompass claims in both the Guzman and Kincey actions. The claims in the Guzman and Kincey actions are non-assumed liabilities under the acquisition described in Note 15 – Subsequent Events for which Lowell Farms Inc. is indemnified.
Insurance Claims
In September 2020 the Company experienced a small fire at its manufacturing facility which resulted in suspending certain operations until the facility was repaired. As a result, the company filed a business interruption claim which resulted in a payment of $1.4 million from the insurance carrier in March 2021. The proceeds from the claim are reflected in other income on the consolidated statement of operations.
In August 2020 the Company experienced adverse air quality conditions that resulted in the Company closing the air vents in its greenhouse facilities at a time when extreme temperatures existed. As a result, plant health suffered due to the situation. The Company has filed a business interruption claim which is presently being reviewed by the insurance carrier. There is no certainty on the results of the carrier review of the claim, and as a result, the Company has not recorded an estimate of claim proceeds as of December 31, 2020. The Company anticipates the claims process will be completed in the quarter ended June 30, 2021.
20. GENERAL AND ADMINISTRATIVE EXPENSES
For the years ended December 31, 2020, 2019 and 2018, general and administrative expenses were comprised of:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
Years Ended December 31,
|
|
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
|
2018
|
|
Salaries and benefits
|
|
$
|
5,032
|
|
|
$
|
12,697
|
|
|
$
|
3,452
|
|
Professional fees
|
|
|
1,650
|
|
|
|
2,229
|
|
|
|
640
|
|
Licensing and supplies
|
|
|
267
|
|
|
|
870
|
|
|
|
556
|
|
Share-based compensation
|
|
|
2,200
|
|
|
|
3,385
|
|
|
|
270
|
|
Administrative
|
|
|
2,613
|
|
|
|
4,292
|
|
|
|
3,861
|
|
Transaction and other special charges(1)
|
|
|
-
|
|
|
|
2,341
|
|
|
|
-
|
|
Total general and administrative expenses
|
|
$
|
11,762
|
|
|
$
|
25,814
|
|
|
$
|
8,779
|
|
_______________
(1) Include charges associated with acquisitions and the Company’s reverse takeover.
21. RELATED-PARTY TRANSACTIONS
Transactions with related parties are entered into in the normal course of business and are measured at the amount established and agreed to by the parties.
Indus receives certain administrative, operational and consulting services through a Management Services Agreement with Edibles Management, LLC (“EM”). EM is a limited liability company owned by the cofounders of Indus and was formed to provide Indus with certain administrative functions comprising: cultivation, distribution, and production operations support; general administration; corporate development; human resources; finance and accounting; marketing; sales; legal and compliance. The agreement provides for the dollar-for-dollar reimbursement of expenses incurred by EM in performance of its services. Amounts paid to EM for the years ended December 31, 2020 and 2019 were $11,385 and $15,858, respectively. The Management Services Agreement with EM was terminated as of December 31, 2020.
In April 2015, Indus entered into a services agreement with Olympic Management Group (“OMG”), for advisory and technology support services, including the access and use of software licensed to OMG to perform certain data processing and enterprise resource planning (ERP) operational services. OMG is owned by one of the Company’s co-founders. The agreement provides for the dollar-for-dollar reimbursement of expenses incurred by OMG in performance of its services. Amounts paid to OMG for the years ended December 31, 2020 and 2019 were $5 and $86, respectively.
22. SEGMENT INFORMATION
The Company’s operations are comprised of a single reporting operating segment engaged in the production and sale of cannabis products in the United States. As the operations comprise a single reporting segment, amounts disclosed in the financial statements also represent a single reporting segment.
23. SUBSEQUENT EVENTS
On February 25, 2021, the Company announced the acquisition of substantially all of the assets of the Lowell Herb Co. and Lowell Smokes trademark brands, product portfolio, and production assets from The Hacienda Company, LLC, a California limited liability company (“Hacienda”). Lowell Herb Co. is a leading California cannabis brand that manufactures and distributes distinctive and highly regarded premium packaged flower, pre-roll, concentrates, and vape products. The acquisition was valued at approximately $39 million, comprised of $4.1 million in cash and the issuance of 22,643,678 subordinate voting shares. Hacienda has agreed to continue to produce Lowell products for an interim period for the account of the Company pending completion of the transfer of certain regulatory assets. In connection with this acquisition, the Company completed a change in its corporate name to Lowell Farms Inc effective March 1, 2021.
The Company has evaluated subsequent events through April 12, 2021, the date the financial statements were available to be issued.
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
VALUATION AND QUALIFYING ACCOUNTS
Three Years Ended December 31, 2020
|
|
|
|
|
Additions
|
|
|
|
|
|
|
|
|
|
Balance
|
|
|
Charged to
|
|
|
(Deductions)
|
|
|
Balance
|
|
|
|
Beginning
|
|
|
Costs and
|
|
|
Recoveries/
|
|
|
End of
|
|
(in thousands)
|
|
of Year
|
|
|
Expenses
|
|
|
Other(1)
|
|
|
Year
|
|
Allowance for doubtful accounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2020
|
|
$
|
2,595
|
|
|
$
|
1,195
|
|
|
$
|
(2,401
|
)
|
|
$
|
1,389
|
|
Year Ended December 31, 2019
|
|
$
|
250
|
|
|
$
|
2,346
|
|
|
$
|
(1
|
)
|
|
$
|
2,595
|
|
Year Ended December 31, 2018
|
|
$
|
165
|
|
|
$
|
175
|
|
|
$
|
(90
|
)
|
|
$
|
250
|
|
(1) Consists of recoveries, less deductions representing receivables written off as uncollectible.
|
To the Board of Directors and Shareholders
of The Hacienda Company, LLC,
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of The Hacienda Company, LLC as of December 31, 2020 and 2019, and the related consolidated statements of operations, stockholders’ equity, and cash flows for each of the years in the two-year period ended December 31, 2020, and the related notes collectively referred to as the financial statements. In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2020, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Description of the Matter
|
Allowance for Doubtful Accounts
As described in the Balance Sheet and Note 2 to the consolidated financial statements, the Company has established an allowance for doubtful accounts of $805 thousand as of December 31, 2020. Auditing management’s evaluation of allowance was challenging due to the level of subjectivity and significant judgment associated with collectability of accounts receivable.
|
How We Addressed the
Matter in Our Audit
|
We obtained an understanding, evaluated the design, and tested the implementation of controls over the Company’s accounting process for allowance of doubtful accounts. Our procedures consisted of performing retrospective review of the allowance by comparing historical reserve to historical write-offs, analyzing accounts receivable aging buckets, and sending confirmations. Based on the audit procedures performed, we found the reserve levels to be reasonable.
|
We have served as the Company’s auditor since 2019.
|
|
Los Angeles, California
|
|
April 26, 2021
|
THE HACIENDA COMPANY, LLC
|
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
|
|
|
|
December 31,
|
|
(in thousands)
|
|
Note
|
|
|
2020
|
|
|
2019
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
2,602
|
|
|
$
|
12,037
|
|
Accounts receivable
|
|
|
|
|
|
1,190
|
|
|
|
2,998
|
|
Inventory
|
|
|
4
|
|
|
|
4,993
|
|
|
|
5,847
|
|
Prepaid expenses and other current assets
|
|
|
|
|
|
|
234
|
|
|
|
278
|
|
Total current assets
|
|
|
|
|
|
|
9,020
|
|
|
|
21,160
|
|
Long-term investments
|
|
|
6
|
|
|
|
-
|
|
|
|
1,083
|
|
Property and equipment, net
|
|
|
5
|
|
|
|
2,597
|
|
|
|
6,640
|
|
Other assets, net
|
|
|
|
|
|
|
109
|
|
|
|
144
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
|
|
$
|
11,726
|
|
|
$
|
29,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
|
$
|
2,413
|
|
|
$
|
4,115
|
|
Accrued payroll and benefits
|
|
|
|
|
|
|
96
|
|
|
|
285
|
|
Notes payable, current portion
|
|
|
7
|
|
|
|
2,987
|
|
|
|
131
|
|
Lease obligation, current portion
|
|
|
8
|
|
|
|
145
|
|
|
|
131
|
|
Other current liabilities
|
|
|
|
|
|
|
166
|
|
|
|
26
|
|
Total current liabilities
|
|
|
|
|
|
|
5,807
|
|
|
|
4,688
|
|
Notes payable
|
|
|
7
|
|
|
|
-
|
|
|
|
2,799
|
|
Lease obligation
|
|
|
8
|
|
|
|
232
|
|
|
|
377
|
|
Total liabilities
|
|
|
|
|
|
|
6,039
|
|
|
|
7,864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
|
|
|
45,728
|
|
|
|
47,267
|
|
Accumulated deficit
|
|
|
|
|
|
|
(40,041
|
|
|
|
(26,104
|
|
Total stockholders’ equity
|
|
|
|
|
|
|
5,687
|
|
|
|
21,163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
|
|
|
|
$
|
11,726
|
|
|
$
|
29,027
|
|
See accompanying notes to consolidated financial statements.
THE HACIENDA COMPANY. LLC
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
Note
|
|
|
2020
|
|
|
2019
|
|
Net revenue
|
|
|
|
|
$
|
14,895
|
|
|
$
|
20,765
|
|
Cost of goods sold
|
|
|
|
|
|
14,626
|
|
|
|
25,411
|
|
Gross profit/(loss)
|
|
|
|
|
|
269
|
|
|
|
(4,646
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
12
|
|
|
|
8,264
|
|
|
|
9,151
|
|
Sales and marketing
|
|
|
|
|
|
|
1,895
|
|
|
|
4,008
|
|
Distribution
|
|
|
|
|
|
|
1,800
|
|
|
|
2,182
|
|
Total operating expenses
|
|
|
|
|
|
|
11,959
|
|
|
|
15,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
|
|
|
|
(11,690
|
)
|
|
|
(19,987
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
|
|
|
|
(190
|
)
|
|
|
(9
|
)
|
Loss on termination of investments, net
|
|
|
|
|
|
|
(1,735
|
)
|
|
|
(1,000
|
)
|
Interest expense
|
|
|
|
|
|
|
(322
|
)
|
|
|
(1,044
|
)
|
Total other income/(expense)
|
|
|
|
|
|
|
(2,247
|
)
|
|
|
(2,053
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before provision for income taxes
|
|
|
|
|
|
|
(13,937
|
)
|
|
|
(22,040
|
)
|
Provision for income taxes
|
|
|
9
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
$
|
(13,937
|
)
|
|
$
|
(22,040
|
)
|
See accompanying notes to consolidated financial statements.
THE HACIENDA COMPANY, LLC
|
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
|
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
|
Attributable to Shareholders of the Parent
|
|
|
|
Share
|
|
|
Accumulated
|
|
|
Stockholders’
|
|
(in thousands)
|
|
Capital
|
|
|
Deficit
|
|
|
Equity
|
|
Balance—December 31, 2018
|
|
$
|
6,233
|
|
|
$
|
(4,041
|
)
|
|
$
|
2,192
|
|
Net loss
|
|
|
-
|
|
|
|
(22,040
|
)
|
|
|
(22,040
|
)
|
Adoption of lease accounting standard
|
|
|
-
|
|
|
|
(23
|
)
|
|
|
(23
|
)
|
Private placements, net
|
|
|
46,734
|
|
|
|
-
|
|
|
|
46,734
|
|
Share redemption
|
|
|
(5,000
|
)
|
|
|
|
|
|
|
(5,000
|
)
|
Capital draws
|
|
|
(700
|
)
|
|
|
-
|
|
|
|
(700
|
)
|
Balance—December 31, 2019
|
|
$
|
47,267
|
|
|
$
|
(26,104
|
)
|
|
$
|
21,163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
(13,937
|
)
|
|
|
(13,937
|
)
|
Capital draws
|
|
|
(1,539
|
)
|
|
|
-
|
|
|
|
(1,539
|
)
|
Balance—December 31, 2020
|
|
$
|
45,728
|
|
|
$
|
(40,041
|
)
|
|
$
|
5,687
|
|
See accompanying notes to consolidated financial statements.
THE HACIENDA COMPANY, LLC
|
STATEMENTS OF CASH FLOWS
|
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
|
Year Ended December 31,
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
CASH FLOW FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net loss
|
|
$
|
(13,937
|
)
|
|
$
|
(22,040
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,035
|
|
|
|
471
|
|
Loss on termination of investment
|
|
|
1,083
|
|
|
|
-
|
|
Impairment of investment
|
|
|
-
|
|
|
|
1,000
|
|
Bad debt expense
|
|
|
578
|
|
|
|
686
|
|
Amortization of debt issuance costs
|
|
|
7
|
|
|
|
-
|
|
Loss on sale of assets
|
|
|
671
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
1,231
|
|
|
|
(2,851
|
)
|
Inventory
|
|
|
853
|
|
|
|
(5,078
|
)
|
Prepaid expenses and other current assets
|
|
|
44
|
|
|
|
(162
|
)
|
Other assets
|
|
|
35
|
|
|
|
(85
|
)
|
Accounts payable and accrued expenses
|
|
|
(1,751
|
)
|
|
|
3,473
|
|
Other current liabilities
|
|
|
-
|
|
|
|
(410
|
)
|
Net cash used in operating activities
|
|
|
(10,151
|
)
|
|
|
(24,996
|
)
|
CASH FLOW FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Proceeds from asset sales
|
|
|
3,068
|
|
|
|
-
|
|
Purchases of property and equipment
|
|
|
(732
|
)
|
|
|
(2,830
|
)
|
Investment in café
|
|
|
-
|
|
|
|
(2,083
|
)
|
Net cash used in investing activities
|
|
|
2,336
|
|
|
|
(4,913
|
)
|
CASH FLOW FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Principal payments on lease obligations
|
|
|
(131
|
)
|
|
|
(117
|
)
|
Payments on notes payable
|
|
|
(2,863
|
)
|
|
|
(151
|
)
|
Proceeds from notes payable
|
|
|
2,913
|
|
|
|
-
|
|
Proceeds from share offering
|
|
|
-
|
|
|
|
46,734
|
|
Fees on share offering
|
|
|
(39
|
)
|
|
|
-
|
|
Payments for share redemption
|
|
|
-
|
|
|
|
(5,000
|
)
|
Draw on share capital
|
|
|
(1,500
|
)
|
|
|
(700
|
)
|
Net cash provided by financing activities
|
|
|
(1,620
|
)
|
|
|
40,766
|
|
|
|
|
|
|
|
|
|
|
Change in cash and cash equivalents and restricted cash
|
|
|
(9,435
|
)
|
|
|
10,857
|
|
Cash and cash equivalents—beginning of year
|
|
|
12,037
|
|
|
|
1,180
|
|
Cash, cash equivalents and restricted cash—end of period
|
|
$
|
2,602
|
|
|
$
|
12,037
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest
|
|
$
|
315
|
|
|
$
|
1,044
|
|
Cash paid during the period for income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
See accompanying notes to consolidated financial statements.
THE HACIENDA COMPANY, LLC
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
YEARS ENDED DECEMBER 31, 2020 AND 2019
|
All amounts in these Notes are expressed in thousands of United States dollars (“$” or “US$”), unless otherwise indicated.
1. NATURE OF OPERATIONS
The Hacienda Company, LLC (“THC” or the Company), a California limited liability company, was formed in 2016.
THC, through its licensed subsidiaries, is a cannabis company that owns, manages and operates extraction, distribution and manufacturing operations in California.
The Company’s corporate office and principal place of business is located at 11618 Pendleton Street, Sun Valley, California.
2. SIGNIFICANT ACCOUNTING POLICIES
Estimates
The World Health Organization categorized the Coronavirus disease 2019 (COVID-19) as a pandemic. The COVID-19 pandemic has caused a severe global health crisis, along with economic and societal disruptions and uncertainties, which have negatively impacted business and healthcare activity globally. As a result of healthcare systems responding to the demands of managing the pandemic, governments around the world imposing measures designed to reduce the transmission of the COVID-19 virus, and individuals responding to the concerns of contracting the COVID-19 virus, many optical practitioners & retailers, hospitals, medical offices and fertility clinics closed their facilities, restricted access, or delayed or canceled patient visits, exams and elective medical procedures, and many customers that have reopened are experiencing reduced patient visits. This has had, and we believe will continue to have, an adverse effect on our sales, operating results and cash flows.
The preparation of Consolidated Financial Statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of net sales and expenses during the reporting period. Actual results could differ from those estimates particularly as it relates to estimates reliant on forecasts and other assumptions reasonably available to the Company and the uncertain future impacts of the COVID-19 pandemic and related economic disruptions. The extent to which the COVID-19 pandemic and related economic disruptions impact our business and financial results will depend on future developments including, but not limited to, the continued spread, duration and severity of the COVID-19 pandemic; the occurrence, spread, duration and severity of any subsequent wave or waves of outbreaks; the actions taken by the U.S. and foreign governments to contain the COVID-19 pandemic, address its impact or respond to the reduction in global and local economic activity; the occurrence, duration and severity of a global, regional or national recession, depression or other sustained adverse market event; the impact of the developments described above on our customers and suppliers; and how quickly and to what extent normal economic and operating conditions can resume.
The accounting matters assessed included, but were not limited to:
●
|
allowance for doubtful accounts and credit losses
|
●
|
carrying value of inventory
|
●
|
the carrying value of long-lived assets.
|
There was not a material impact to the above estimates in the Company’s Consolidated Financial Statements for fiscal 2020. The Company continually monitors and evaluates the estimates used as additional information becomes available. Adjustments will be made to these provisions periodically to reflect new facts and circumstances that may indicate that historical experience may not be indicative of current and/or future results. The Company’s future assessment of the magnitude and duration of COVID-19, as well as other factors, could result in material changes to the estimates and material impacts to the Company’s Consolidated Financial Statements in future reporting periods.
Basis of Preparation
Management’s significant accounting policies include estimates and judgments which are an integral part of financial statements prepared in accordance with accounting principles generally accepted in the United States (GAAP). We believe that the accounting policies described in this section address the more significant policies utilized by management when preparing our consolidated financial statements in accordance with GAAP. We believe that the accounting policies and estimates employed are appropriate and resulting balances are reasonable; however, actual results could differ from the original estimates, requiring adjustment to these balances in future periods. The accounting policies that reflect our more significant estimates, judgments and assumptions and which we believe are the most important to aid in fully understanding and evaluating our reported financial results are:
Basis of Measurement
These consolidated financial statements have been prepared on the going concern basis, under the historical cost convention, except for certain financial instruments, which are measured at fair value. Historical cost is generally based upon the fair value of the consideration given in exchange for assets.
Functional Currency
The Company and its subsidiaries’ functional currency, as determined by management, is the United States (“U.S.”) dollar. These consolidated financial statements are presented in U.S. dollars.
Financial and other metrics, such as shares outstanding, are presented in thousands unless otherwise noted.
Basis of Consolidation
Subsidiaries are entities controlled by the Company. Control exists when the Company has the power, directly and indirectly, to govern the financial and operating policies of an entity and be exposed to the variable returns from its activities. The financial statements of the subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases.
These consolidated financial statements include the accounts of the Company and its subsidiaries:
●
|
The Hacienda Company, a California limited liability company, the parent company
|
●
|
Brand New Concepts, LLC, a California limited liability company, wholly owned by The Hacienda Company, holder of manufacturing and distribution licenses
|
●
|
LFLC, LLC, a California limited liability company, wholly owned by The Hacienda Company, holds vehicle leases
|
●
|
Lowell Farms, LLC, a California limited liability corporation, wholly owned by The Hacienda Company, operated cultivation site, operations terminated in 2020
|
●
|
LFHMP, LLC, a California limited liability company, wholly owned by The Hacienda Company, not presently in operation
|
Intercompany balances, and any unrealized gains and losses or income and expenses arising from transactions with subsidiaries, are eliminated.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, cash deposits in financial institutions, and other deposits that are readily convertible into cash. The Company considers all short-term, highly liquid investments purchased with maturities of three months or less to be cash equivalents. These investments are carried at cost, which approximates fair value.
Accounts Receivable
Accounts receivables are classified as loans and receivable financial assets. Accounts receivables are recognized initially at fair value and subsequently measured at amortized cost, less any provisions for impairment. When an accounts receivable is uncollectible, it is written off against the provision. Subsequent recoveries of amounts previously written off are credited to the consolidated statements of operations. The allowance for doubtful accounts was $805 and $581 as of December 31, 2020 and 2019, respectively.
Inventories
Inventories are valued at the lower of cost and net realizable value. Costs related to raw materials and finished goods are determined on the first-in, first-out basis. Specific identification and average cost methods are also used primarily for certain packing materials and operating supplies. The Company reviews inventory for obsolete, redundant and slow-moving goods and any such inventory is written-down to net realizable value.
Property and Equipment
Property and equipment are stated at cost, net of accumulated depreciation and impairment losses, if any. Depreciation is calculated on a straight-line basis over the estimated useful life of the asset using the following terms and methods:
Category
|
|
Useful Life
|
Leasehold improvements
|
|
The lesser of the estimated useful life or length of the lease
|
Furniture and fixtures
|
|
3 – 7 years
|
Vehicles
|
|
4 – 5 years
|
Machinery and equipment
|
|
3 – 6 years
|
Land
|
|
Not depreciated
|
The assets’ residual values, useful lives and methods of depreciation are reviewed at each financial year-end and adjusted prospectively if appropriate. An item of equipment is derecognized upon disposal or when no future economic benefits are expected from its use. Any gain or loss arising on derecognition of the asset (calculated as the difference between the net disposal proceeds and the carrying value of the asset) is included in the consolidated statements of operations in the year the asset is derecognized.
Intangible Assets
Intangible assets are recorded at cost, less accumulated amortization and impairment losses, if any. Intangible assets acquired in a business combination are measured at fair value at the acquisition date. Amortization is recorded on a straight-line basis over their estimated useful lives, which do not exceed the contractual period, if any. The estimated useful lives, residual values, and amortization methods are reviewed at each year-end, and any changes in estimates are accounted for prospectively.
Impairment of Long-lived Assets
Long-lived assets, including property, plant and equipment and intangible assets are reviewed for impairment at each statement of financial position date or whenever events or changes in circumstances indicate that the carrying amount of an asset exceeds its recoverable amount. For the purpose of impairment testing, assets that cannot be tested individually are grouped together into the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or groups of assets (the cash-generating unit, or “CGU”). The recoverable amount of an asset or a CGU is the higher of its fair value, less costs to sell, and its value in use. If the carrying amount of an asset exceeds its recoverable amount, an impairment charge is recognized immediately in profit or loss equal to the amount by which the carrying amount exceeds the recoverable amount. Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the lesser of the revised estimate of the recoverable amount, and the carrying amount that would have been recorded had no impairment loss been recognized previously.
Leased Assets
A lease of property and equipment is classified as a capital lease if it transfers substantially all the risks and rewards incidental to ownership to the Company. Lease right-of-use assets represent the right to use an underlying asset for the lease term, and lease liabilities represent the obligation to make payments arising from the lease agreement. These assets and liabilities are recognized at the commencement of the lease based upon the present value of the future minimum lease payments over the lease term. The lease term reflects the noncancelable period of the lease together with periods covered by an option to extend or terminate the lease when management is reasonably certain that it will exercise such option. Changes in the lease term assumption could impact the right-of-use assets and lease liabilities recognized on the balance sheet. As our leases typically do not contain a readily determinable implicit rate, we determine the present value of the lease liability using our incremental borrowing rate at the lease commencement date based on the lease term on a collateralized basis.
Income Taxes
The Company is a United States C corporation for income tax purposes. Income tax expense consisting of current and deferred tax expense is recognized in the consolidated statements of operations. Current tax expense is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at year-end, adjusted for amendments to tax payable with regards to previous years.
Deferred tax assets and liabilities and the related deferred income tax expense or recovery are recognized for deferred tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using the enacted or substantively enacted tax rates expected to apply when the asset is realized or the liability settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that substantive enactment occurs. A deferred tax asset is recognized to the extent that it is probable that future taxable income will be available against which the asset can be utilized.
Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Company intends to settle its current tax assets and liabilities on a net basis.
Revenue Recognition
Revenue is recognized upon transfer of control of promised products or services to customers in an amount that reflects the consideration the Company expects to receive in exchange for those products or services. The Company enters contracts that can include various combinations of products and services, which are generally capable of being distinct and accounted for as separate performance obligations. Revenue is recognized net of allowances for returns and any taxes collected from customers, which are subsequently remitted to governmental authorities.
Revenue is recognized when it satisfies a performance obligation by transferring a promised cannabis good to a customer. A contract, whether a verbal or written sales order, is established with customers prior to order fulfillment with agreement upon unit prices, delivery dates, and payment terms. The transaction price is based on market pricing while considering the value of the Company’s brand and quality. Transaction price is allocated to each product sold based upon the negotiated unit sales price associated with each product line scheduled for delivery within the order. Performance obligation satisfaction occurs upon delivery to customer premises. These types of revenues accounted for under ASC Topic 606, generally, do not require significant estimates or judgments based on the nature of the Company’s revenue stream. The sales prices, including discounts, are fixed at the point of sale and all consideration from contracts is included in the transaction price. The Company’s contracts do not include multiple performance obligations or material variable consideration.
Research and Development
Research costs are expensed as incurred. For the years ended December 31, 2020 and December 31, 2019, research costs are immaterial.
Development expenditures are capitalized only if development costs can be measured reliably, the product or process is technically and commercially feasible, future economic benefits are probable, and the Company intends to and has sufficient resources to complete the development to use or sell the asset. To date, no development costs have been capitalized.
Significant Accounting, Estimates and Assumptions
The preparation of the Company’s consolidated financial statements requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, and revenue and expenses. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the review affects both current and future periods.
Significant judgments, estimates and assumptions that have the most significant effect on the amounts recognized in the consolidated financial statements are described below.
●
|
Estimated Useful Lives and Depreciation of Property and Equipment – Depreciation of property and equipment is dependent upon estimates of useful lives which are determined through the exercise of judgment. The assessment of any impairment of these assets is dependent upon estimates of recoverable amounts that take into account factors such as economic and market conditions and the useful lives of assets.
|
●
|
Deferred Tax Asset and Valuation Allowance – Deferred tax assets, including those arising from tax loss carry-forwards, requires management to assess the likelihood that the Company will generate sufficient taxable earnings in future periods in order to utilize recognized deferred tax assets. Assumptions about the generation of future taxable profits depend on management’s estimates of future cash flows. In addition, future changes in tax laws could limit the ability of the Company to obtain tax deductions in future periods. To the extent that future cash flows and taxable income differ significantly from estimates, the ability of the Company to realize the net deferred tax assets recorded at the reporting date could be impacted.
|
3.1. CHANGES IN OR ADOPTION OF ACCOUNTING POLICIES
The following accounting pronouncements were recently adopted:
In February 2016, FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 requires that a lessee recognize the assets and liabilities that arise from operating leases. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use (ROU) asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. In July 2018, the FASB issued ASU 2018-10, Codification Improvements to Topic 842, Leases and ASU 2018-11, Leases Topic 842 Target improvements, which provides an additional (and optional) transition method whereby the new lease standard is applied at the adoption date and recognized as an adjustment to retained earnings. In March 2019, the FASB issued ASU 2019-01, Leases (Topic 842) Codification Improvements, which further clarifies the determination of fair value of the underlying asset by lessors that are not manufacturers or dealers and modifies transition disclosure requirements for changes in accounting principles and other technical updates. The Company adopted the standard effective January 1, 2019 using the modified retrospective adoption method which allowed it to initially apply the new standard at the adoption date and recognize a cumulative-effect adjustment to the opening balance of accumulated deficit. In connection with the adoption of the new lease pronouncement, the Company recorded a charge to accumulated deficit of $23.
Effects of Adoption
The Company has elected to use the practical expedient package that allows us to not reassess: (1) whether any expired or existing contracts are or contain leases, (2) lease classification for any expired or existing leases and (3) initial direct costs for any expired or existing leases. The Company additionally elected to use the practical expedients that allow lessees to: (1) treat the lease and non-lease components of leases as a single lease component for all of its leases and (2) not recognize on its balance sheet leases with terms less than twelve months.
The Company determines if an arrangement is a lease at inception. The Company leases certain manufacturing facilities, warehouses, offices, machinery and equipment, vehicles and office equipment under operating leases. Under the new standard, operating leases result in the recognition of ROU assets and lease liabilities on the consolidated balance sheet. ROU assets represent our right to use the leased asset for the lease term and lease liabilities represent our obligation to make lease payments. Under the new standard, operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, upon adoption of the new standard, we used our estimated incremental borrowing rate based on the information available, including lease term, as of January 1, 2019 to determine the present value of lease payments. Operating lease ROU assets are adjusted for any lease payments made prior to January 1, 2019 and any lease incentives. Certain of our leases may include options to extend or terminate the original lease term. The Company generally concluded that it is not reasonably certain to exercise these options due primarily to the length of the original lease term and its assessment that economic incentives are not reasonably certain to be realized. Operating lease expense under the new standard is recognized on a straight-line basis over them lease term. Current finance lease obligation consists primarily of the manufacturing and distribution facility lease.
Refer to the Summary of Effects of Lease Accounting Standard Update Adopted in First Quarter of 2019 below for further details.
Leases accounted for under the new standard have initial remaining lease terms of one to seven years. Certain of our lease agreements include rental payments adjusted periodically for inflation. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
Summary of Effects of Lease Accounting Standard Update Adopted in First Quarter of 2019
The cumulative effects of the changes made to our consolidated balance sheet as of the beginning of the first quarter of 2019 as a result of the adoption of the accounting standard update on leases were as follows:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
|
|
|
Effects of adoption of lease accounting
|
|
|
|
|
|
|
|
|
|
standard update related to:
|
|
|
|
|
(in thousands, $US)
|
|
December 31, 2018
|
|
|
Recognition of
Operating Leases
|
|
|
Total Effects
of Adoption
|
|
|
With effect of
least accounting
standard update
January 1, 2019
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
3,680
|
|
|
$
|
602
|
|
|
$
|
602
|
|
|
$
|
4,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
127
|
|
|
|
117
|
|
|
|
117
|
|
|
$
|
244
|
|
Long-term debt, net
|
|
|
2,884
|
|
|
|
508
|
|
|
|
508
|
|
|
$
|
3,392
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Deficit
|
|
|
(4,041
|
)
|
|
|
(23
|
)
|
|
|
(23
|
)
|
|
$
|
(4,064
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
4,710
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
4,710
|
|
In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” and subsequent amendments to the initial guidance: ASU 2018-19 “Codification Improvements to Topic 326, Financial Instruments-Credit Losses”, ASU 2019-04 “Codification Improvements to Topic 326, Financial Instruments-Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments”, ASU 2019-05 “Financial Instruments-Credit Losses”, ASU 2019-11 “Codification Improvements to Topic 326, Financial Instruments - Credit Losses” (collectively, Topic 326),ASU 2020-02 Financial Instruments—Credit Losses (Topic 326) and Leases (Topic 842) and ASU 2020-03 Codification Improvements to Financial Instruments. Topic 326 requires measurement and recognition of expected credit losses for financial assets held. This guidance is effective for the year ended December 31, 2020. The Company believes that the most notable impact of this ASU will relate to its processes around the assessment of the adequacy of its allowance for doubtful accounts on trade accounts receivable and the recognition of credit losses. We continue to monitor the economic implications of the COVID-19 pandemic, however based on current market conditions, the adoption of the ASU did not have a material impact on the consolidated financial statements.
In November 2018, the FASB issued ASU 2018-18, Collaborative Arrangements (Topic 808), Clarifying the Interaction between Topic 808 and Topic 606. This guidance amended Topic 808 and Topic 606 to clarify that transactions in a collaborative arrangement should be accounted for under Topic 606 when the counterparty is a customer for a distinct good or service (i.e., unit of account). The amendments preclude an entity from presenting consideration from a transaction in a collaborative arrangement as revenue from contracts with customers if the counterparty is not a customer for that transaction. This guidance is effective for the year ended December 31, 2020. The adoption of this guidance did not have a material impact on our Consolidated Financial Statements.
The following accounting pronouncements issued have not yet been adopted:
In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This guidance removes certain exceptions to the general principles in Topic 740 and enhances and simplifies various aspects of the income tax accounting guidance, including requirements such as tax basis step-up in goodwill obtained in a transaction that is not a business combination, ownership changes in investments, and interim-period accounting for enacted changes in tax law. This standard is effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2020. We are currently evaluating the impact of ASU 2019-12 on our Consolidated Financial Statements, which is effective for the Company in our fiscal year and interim periods beginning on January 1, 2021.
In January 2020, the FASB issued ASU 2020-01 Investments-Equity Securities (Topic 321), Investments-Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) - Clarifying the Interactions between Topic 321, Topic 323, and Topic 815. This guidance addresses accounting for the transition into and out of the equity method and provides clarification of the interaction of rules for equity securities, the equity method of accounting, and forward contracts and purchase options on certain types of securities. This standard is effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2020. We are currently evaluating the impact of ASU 2020-01 on our Consolidated Financial Statements, which is effective for the Company in our fiscal year and interim periods beginning on January 1, 2021.
In August 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40). This update amends the guidance on convertible instruments and the derivatives scope exception for contracts in an entity’s own equity and improves and amends the related EPS guidance for both Subtopics. This standard is effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2021, which means it will be effective for our fiscal year beginning January 1, 2022. Early adoption is permitted. We are currently evaluating the impact of ASU 2020-06 on our Consolidated Financial Statements.
No other recently issued accounting pronouncements had or are expected to have a material impact on our Consolidated Financial Statements.
4. INVENTORY
Inventory was comprised of the following items:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
December 31,
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
Components and finished goods
|
|
$
|
4,407
|
|
|
$
|
5,234
|
|
Promotional merchandise for resale
|
|
|
586
|
|
|
|
613
|
|
Total Inventory
|
|
$
|
4,993
|
|
|
$
|
5,847
|
|
5. PROPERTY AND EQUIPMENT
A reconciliation of the beginning and ending balances of property and equipment and accumulated depreciation during the year ended December 31, 2020 is as follows:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
|
|
|
Leasehold
|
|
|
Furniture and
|
|
|
|
|
|
|
|
|
Right of Use
|
|
|
|
|
(in thousands)
|
|
Land
|
|
|
Improvements
|
|
|
Fixtures
|
|
|
Equipment
|
|
|
Vehicles
|
|
|
Assets
|
|
|
Total
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance—December 31, 2018
|
|
$
|
3,148
|
|
|
$
|
11
|
|
|
$
|
299
|
|
|
$
|
-
|
|
|
$
|
255
|
|
|
$
|
-
|
|
|
$
|
3,712
|
|
Additions
|
|
|
568
|
|
|
|
510
|
|
|
|
343
|
|
|
|
920
|
|
|
|
489
|
|
|
|
-
|
|
|
|
2,830
|
|
ASU 2016-02 and 2018-10 adoption
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
717
|
|
|
|
717
|
|
Disposals/Transfers
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balance—December 31, 2019
|
|
$
|
3,716
|
|
|
$
|
521
|
|
|
$
|
641
|
|
|
$
|
920
|
|
|
$
|
744
|
|
|
$
|
717
|
|
|
$
|
7,259
|
|
Additions
|
|
|
-
|
|
|
|
89
|
|
|
|
2
|
|
|
|
638
|
|
|
|
-
|
|
|
|
-
|
|
|
|
730
|
|
Disposals/Transfers
|
|
|
(3,716
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(37
|
)
|
|
|
-
|
|
|
|
(3,754
|
)
|
Balance—December 31, 2020
|
|
$
|
-
|
|
|
$
|
610
|
|
|
$
|
643
|
|
|
$
|
1,558
|
|
|
$
|
706
|
|
|
$
|
717
|
|
|
$
|
4,235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance—December 31, 2018
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(25
|
)
|
|
$
|
-
|
|
|
$
|
(6
|
)
|
|
$
|
-
|
|
|
$
|
(32
|
)
|
Depreciation
|
|
|
-
|
|
|
|
(75
|
)
|
|
|
(72
|
)
|
|
|
(94
|
)
|
|
|
(92
|
)
|
|
|
(138
|
)
|
|
$
|
(471
|
)
|
ASU 2016-02 and 2018-10 adoption
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(116
|
)
|
|
$
|
(116
|
)
|
Disposals
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Balance—December 31, 2019
|
|
$
|
-
|
|
|
$
|
(75
|
)
|
|
$
|
(97
|
)
|
|
$
|
(94
|
)
|
|
$
|
(98
|
)
|
|
$
|
(254
|
)
|
|
$
|
(619
|
)
|
Depreciation
|
|
|
-
|
|
|
|
(190
|
)
|
|
|
(92
|
)
|
|
|
(466
|
)
|
|
|
(150
|
)
|
|
|
(138
|
)
|
|
|
(1,035
|
)
|
Disposals
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
16
|
|
|
|
-
|
|
|
|
16
|
|
Balance—December 31, 2020
|
|
$
|
-
|
|
|
$
|
(265
|
)
|
|
$
|
(189
|
)
|
|
$
|
(561
|
)
|
|
$
|
(232
|
)
|
|
$
|
(392
|
)
|
|
$
|
(1,638
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
$
|
3,716
|
|
|
$
|
446
|
|
|
$
|
544
|
|
|
$
|
825
|
|
|
$
|
645
|
|
|
$
|
463
|
|
|
$
|
6,640
|
|
Balance—December 31, 2020
|
|
$
|
-
|
|
|
$
|
346
|
|
|
$
|
454
|
|
|
$
|
997
|
|
|
$
|
474
|
|
|
$
|
325
|
|
|
$
|
2,597
|
|
Depreciation expense of $1,035 and $471 were recorded for the years ended December 31, 2020 and 2019, respectively.
6. INVESTMENTS
In 2018, utilizing $2.8 million in loan financing, the Company invested in land in Santa Ynez, California to be developed to cultivate cannabis in lieu of purchasing the raw material. Due to limited resources, procedural requirements associated with permitting requirements and the time required to develop the site, in 2020 the site was sold resulting in a loss of $652 which is included in other expense as loss on investments in the accompanying Statements of Operations.
In 2019, the Company funded a minority investment in a cannabis-centric lounge and café in West Hollywood, California and began initial investments towards opening operations in Oregon and Washington. Due to restriction on capital availability, the viability of these operations was considered at risk and an impairment charge of $1 million was recorded in 2019 and the investments were abandoned in 2020 resulting in a loss of $1.1 million. The impairment charge and loss on closing the operations are included in other expense as loss on investments in the accompanying Statement of Operations.
In 2020, the company received stock as compensation for accounts receivable due from a customer and in turn sold the stock and recorded a $908 gain on the sale. The gain has been reflected in other expense, net in the accompanying Statement of Operations.
7. DEBT
Debt at December 31, 2020 and 2019 was comprised of the following:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
December 31,
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
Current portion of long-term debt
|
|
|
|
|
|
|
Vehicle loans(1)
|
|
$
|
67
|
|
|
$
|
131
|
|
Note payable(3)
|
|
|
2,920
|
|
|
|
-
|
|
Total short-term debt
|
|
|
2,987
|
|
|
|
131
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, net
|
|
|
|
|
|
|
|
|
Vehicle loans(1)
|
|
|
-
|
|
|
|
11
|
|
Note payable(2)
|
|
|
-
|
|
|
|
2,788
|
|
Total long-term debt
|
|
|
-
|
|
|
|
2,799
|
|
Total Indebtedness
|
|
$
|
2,987
|
|
|
$
|
2,930
|
|
(1) Primarily fixed term loans on transportation vehicles. Weighted average interest rate at December 31, 2020 was 8.3%.
(2) Note payable in connection with farm acquisition. Interest rated at December 31, 2019 was 10%.
(3) Loan agreement with Worth Capital Holdings, net of $80 of deferred financing fees. Interest rate at December 31, 2020 was 15%.
Debt obligations are due in 2021, including the note payable which was paid from proceeds associated with the sale of the Company’s assets. See Note 15.
8. LEASES
A reconciliation of lease obligations for the year ended December 31, 2020 was comprised of the following:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
(in thousands)
|
|
|
|
Lease Liability
|
|
|
|
December 31, 2019
|
|
$
|
508
|
|
Lease principal payments
|
|
|
(131
|
)
|
December 31, 2020
|
|
$
|
377
|
|
|
|
|
|
|
Lease obligation, current portion
|
|
$
|
145
|
|
Lease obligation, long-term portion
|
|
$
|
232
|
|
All extension options that are reasonably certain to be exercised have been included in the measurement of lease obligations. The Company reassesses the likelihood of extension option exercise if there is a significant event or change in circumstances within its control.
The components of lease expense for the year ended December 31, 2020 were as follows:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
Year Ended December 31,
|
|
|
|
(in thousands)
|
|
2020
|
|
Amortization of leased assets(1)
|
|
$
|
139
|
|
Interest on lease liabilities(2)
|
|
|
27
|
|
Total
|
|
$
|
166
|
|
(1) Included in general and administrative expenses in the consolidated statement of operations.
|
|
|
|
|
(2) Included in interest expense in the consolidated statement of operations.
|
|
|
|
|
The key assumptions used in accounting for leases as of December 31, 2020 were a weighted average remaining lease term of 2.4 years and a weighted average discount rate of 6.0%.
The future lease payments with initial remaining terms in excess of one year as of December 31, 2020 were as follows:
(in thousands)
|
|
December 31,
2020
|
|
1 - 3 years
|
|
$
|
377
|
|
9. INCOME TAXES
Coronavirus Aid, Relief and Economic Security Act
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (the CARES Act) was enacted and signed into law in response to the market volatility and instability resulting from the COVID-19 pandemic. It includes a significant number of tax provisions and lifts certain deduction limitations originally imposed by the Tax Cuts and Jobs Act of 2017 (the 2017 Act). The changes are mainly related to: (1) the business interest expense disallowance rules for 2019 and 2020; (2) net operating loss rules; (3) charitable contribution limitations; (4) employee retention credit; and (5) the realization of corporate alternative minimum tax credits.
The Company continues to assess the impact and future implications of these provisions; however, it does not anticipate any amounts that could give rise to a material impact to the overall consolidated financial statements.
The provision for income tax expense for the years ended December 31, 2020 and 2019 consisted of the following:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
Years Ended December 31,
|
|
|
|
|
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
Current
|
|
|
|
|
|
|
Federal
|
|
$
|
-
|
|
|
$
|
-
|
|
State
|
|
|
-
|
|
|
|
-
|
|
Total Current
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Deferred tax expense (benefit)
|
|
|
|
|
|
|
|
|
Federal
|
|
|
5,275
|
|
|
|
5,219
|
|
State
|
|
|
4,823
|
|
|
|
3,011
|
|
Total deferred tax benefit
|
|
|
10,098
|
|
|
|
8,229
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance
|
|
|
(10,098
|
)
|
|
|
(8,229
|
)
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
$
|
-
|
|
|
$
|
-
|
|
As the Company operates in the cannabis industry, it is subject to the limitations of IRC Section 280E, under which 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. Therefore, the effective tax rate can be highly variable and may not necessarily correlate with pre-tax income or loss.
In December 2017, the United States (“U.S.”) Congress passed and the President signed referred to as the 2017 Tax Act, which contains many significant changes to the U.S. tax laws, including, but not limited to, reducing the U.S. federal corporate tax rate from 35% to 21% and utilization limitations of net operating loss carryforwards created in tax years beginning after December 31, 2017 to 80% of taxable income with an indefinite carryforward period. As the Company has a full valuation allowance against its U.S. deferred tax assets, the revaluation of net deferred tax assets resulting from the reduction in the U.S. federal corporate income tax rate did not impact the Company’s effective tax rate. Additional guidance may be issued by the U.S. Treasury Department, the Internal Revenue Service (“IRS”), or other standard-setting bodies, which may result in adjustments to the amounts recorded, including the valuation allowance. Significant components of the Company’s deferred tax assets and liabilities at December 31, 2020 and 2019, are as follows:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
Years Ended December 31,
|
|
|
|
|
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
Deferred tax assets
|
|
|
|
|
|
|
Net operating loss carryforwards
|
|
$
|
9,985
|
|
|
$
|
8,229
|
|
Accruals and reserves
|
|
|
-
|
|
|
|
-
|
|
Depreciation
|
|
|
-
|
|
|
|
-
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
Valuation allowance
|
|
|
(9,985
|
)
|
|
|
(8,229
|
)
|
Total deferred tax assets
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Accruals and reserves
|
|
|
-
|
|
|
|
-
|
|
Total deferred tax liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax liabilities
|
|
$
|
-
|
|
|
$
|
-
|
|
Management assesses the available positive and negative evidence to estimate if sufficient future taxable income will be generated to use the existing deferred tax assets. A significant piece of objective negative evidence evaluated was the cumulative losses incurred through the year ended December 31, 2020. Such objective evidence limits the ability to consider other subjective evidence, such as the Company’s projections for future growth. On the basis of this evaluation, the Company has determined that it is more likely than not that the Company will not recognize the benefits of the federal and state net deferred tax assets, and, as a result, a full valuation allowance totaling $10.0 million and $8.2 million has been recorded against its net deferred tax assets as of December 31, 2020 and 2019. The amount of the deferred tax asset considered realizable, however, could be adjusted if estimates of future taxable income during the carryforward period are reduced or increased or if objective negative evidence in the form of cumulative losses is no longer present and additional weight may be given to subjective evidence such as our projections for growth.
As of December 31, 2020 and 2019, the Company had federal net operating loss (“NOL”) carryforwards of approximately $24.6 million and $24.9 million respectively. The Company had state NOL carryforwards of approximately $37.1 million and $23.2 million. Utilization of some of the federal and state NOL carryforwards to reduce future income taxes will depend on the Company’s ability to generate sufficient taxable income prior to the expiration of the carryforwards. Under the provisions of the Internal Revenue Code, the NOLs and tax credit carryforwards are subject to review and possible adjustment by the IRS and state tax authorities. NOLs and tax credit carryforwards may become subject to an annual limitation in the event of certain cumulative changes in the ownership interest of significant stockholders over a three-year period in excess of 50%, as defined under Sections 382 and 383 of the Internal Revenue Code, as well as similar state provisions. This could limit the amount of tax attributes that can be utilized annually to offset future taxable income or tax liabilities. The amount of the annual limitation is determined based on the value of the Company immediately prior to the ownership change. The Company has not performed a comprehensive Section 382 study to determine any potential loss limitation with regard to the NOL carryforwards and tax credits. Any limitations would not impact the results of the Company’s operations and cash flows because the Company has recorded a valuation allowance against its net deferred tax assets.
The Company recognizes the impact of a tax position in the financial statements if that position is more likely than not of being sustained on a tax return upon examination by the relevant taxing authority, based on the technical merits of the position. As of December 31, 2020 and 2019, the Company had no unrecognized tax benefits.
The Company recognizes interest and penalties related to income tax matters in income tax expense. As of December 31, 2020 and 2019, the Company had no accrued interest and penalties related to uncertain tax positions.
The Company is subject to examination for its US federal and state jurisdictions for each year in which a tax return was filed, due to the existence of NOL carryforwards. These tax filings in major U.S. jurisdictions are open to examination by tax authorities, such as the IRS from 2016 forward and by tax authorities in various US states from 2016 forward.
10. FAIR VALUE MEASUREMENTS
Accounting standards define fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value. An asset’s or liability’s level is based on the lowest level of input that is significant to the fair value measurement. Assets and liabilities carried at fair value are valued and disclosed in one of the following three levels of the valuation hierarchy:
Level 1:
|
Quoted market prices in active markets for identical assets or liabilities.
|
Level 2:
|
Observable market-based inputs or unobservable inputs that are corroborated by market data.
|
Level 3:
|
Unobservable inputs reflecting the reporting entity’s own assumptions.
|
At December 31, 2020 and 2019, the carrying value of cash and cash equivalents, accounts receivable, prepaid expense and other current assets, accounts payable and other current liabilities approximate fair value due to the short-term nature of such instruments.
The carrying value of the Company’s debt approximates fair value based on current market rates (Level 2).
Nonrecurring fair value measurements
The Company uses fair value measures when determining assets and liabilities acquired in an acquisition as described in Note 5 which are considered a Level 3 measurement.
11. COMMITMENTS AND CONTINGENCIES
Commitments
No significant commitments were outstanding at December 31, 2020.
Contingencies
The Company’s operations are subject to a variety of local and state regulation. Failure to comply with one or more of those regulations could result in fines, restrictions on its operations, or losses of permits that could result in the Company ceasing operations. In 2019, state regulatory agencies filed a complaint against the Company alleging the Company was engaged in unlicensed cannabis activity. While not admitting to any allegations, in 2020 the Company agreed to a settlement in which it paid $546 in fees and expenses and agreed to engage a cannabis compliance coordinator for a period of five years to monitor compliance with local and state regulations. The settlement expense is included in other expense, net in the accompanying Statement of Operations. While management of the Company believes that the Company is in compliance with applicable local and state regulation as of December 31, 2020, cannabis regulations continue to evolve and are subject to differing interpretations. As a result, the Company may be subject to regulatory fines, penalties or restrictions in the future.
Litigation and Claims
From time to time, the Company may be involved in litigation relating to claims arising out of operations in the normal course of business. In 2020, the Company reached a settlement with a landlord over a dispute relating to a facility lease. As a result of the settlement, the lease was terminated and the Company agreed to a payment of fees and expenses amounting to $518, which has been included in other expense, net in the accompanying Statement of Operations. In November 2019, a putative class action captioned Guzman v. The Hacienda Company, LLC was filed asserting claims against Hacienda and individual and unnamed Doe defendants for alleged wage and hour violations, unfair competition and private attorney general claims. In February 2020, a second putative class action captioned Kincey v. Lowell Farms, LLC was filed asserting claims against a subsidiary of Hacienda and unnamed Doe defendants for alleged wage and hour violations and unfair competition general claims. The named plaintiff in the Guzman action and Hacienda have entered into a proposed settlement establishing a gross settlement fund of $1.2 million based on assumptions set forth in the proposed settlement. If approved by the court before which the Guzman action is pending, the Company believes that the settlement will encompass claims in both the Guzman and Kincey actions. The claims in the Guzman and Kincey actions are non-assumed liabilities under the acquisition described in Note 15 – Subsequent Events for which Lowell Farms Inc. is indemnified.
12. GENERAL AND ADMINISTRATIVE EXPENSES
For the years ended December 31, 2020 and 2019, general and administrative expenses were comprised of:
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
Years Ended December 31,
|
|
|
|
(in thousands)
|
|
2020
|
|
|
2019
|
|
Salaries and benefits
|
|
$
|
2,656
|
|
|
$
|
3,169
|
|
Professional fees
|
|
|
1,744
|
|
|
|
1,593
|
|
Facility expenses
|
|
|
700
|
|
|
|
540
|
|
Depreciation
|
|
|
239
|
|
|
|
333
|
|
Supplies
|
|
|
252
|
|
|
|
685
|
|
Administrative
|
|
|
2,673
|
|
|
|
2,830
|
|
Total general and administrative expenses
|
|
$
|
8,264
|
|
|
$
|
9,151
|
|
13. RELATED-PARTY TRANSACTIONS
Transactions with related parties are entered into in the normal course of business and are measured at the amount established and agreed to by the parties.
14. SEGMENT INFORMATION
The Company’s operations are comprised of a single reporting operating segment engaged in the production and sale of cannabis products in the United States. As the operations comprise a single reporting segment, amounts disclosed in the financial statements also represent a single reporting segment.
15. SUBSEQUENT EVENTS
On February 25, 2021, the Company announced the sale of substantially all of the assets of the Company, including the Lowell Herb Co. and Lowell Smokes trademark brands, product portfolio, and production assets to Indus Holdings, Inc. The transaction was valued at approximately $39 million, comprised of $4.1 million in cash and the issuance of 22,643,678 subordinate voting shares of Indus Holdings, Inc.
The Company has evaluated subsequent events through April 26, 2021, the date the financial statements were available to be issued.
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
INTRODUCTION TO UNAUDITED PRO FORMA
CONDENSED COMBINED FINANCIAL STATEMENTS
The following unaudited pro forma condensed combined financial statements are based on our historical consolidated financial statements and The Hacienda Company, LLC historical consolidated financial statements as adjusted to give effect to the February 25, 2021 acquisition of substantially all of the assets of the Lowell Herb Co. and Lowell Smokes trademark brands, product portfolio, and production assets. The unaudited pro forma condensed combined statements of operations for the years ended December 31, 2020 and 2019 give effect to the asset acquisition as if it had occurred on January 1, 2019. The unaudited pro forma condensed combined balance sheets as of December 31, 2020 and 2019 give effect to the acquisition as if it had occurred on January 1, 2019.
The pro forma condensed combined financial statements do not necessarily reflect what the combined company’s financial condition or results of operations would have been had the acquisition occurred on the dates indicated. They also may not be useful in predicting the future financial condition and results of operation of the combined company. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
December 31, 2020
|
|
(in thousands)
|
|
Lowell Farms
Inc.
|
|
|
The Hacienda
Company, LLC
|
|
|
Pro Forma
Adjustments
|
|
|
Notes
|
|
Pro Forma
Combined
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
25,751
|
|
|
$
|
2,602
|
|
|
$
|
(2,602
|
)
|
|
(a)
|
|
$
|
25,751
|
|
Accounts receivable—net
|
|
|
4,529
|
|
|
|
1,190
|
|
|
|
-
|
|
|
|
|
|
5,719
|
|
Inventory
|
|
|
9,933
|
|
|
|
4,993
|
|
|
|
-
|
|
|
|
|
|
14,926
|
|
Prepaid expenses and other current assets
|
|
|
6,391
|
|
|
|
234
|
|
|
|
(234
|
)
|
|
(a)
|
|
|
6,391
|
|
Total current assets
|
|
|
46,604
|
|
|
|
9,019
|
|
|
|
(2,836
|
)
|
|
|
|
|
52,787
|
|
Long-term investments
|
|
|
202
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
202
|
|
Property and equipment, net
|
|
|
49,243
|
|
|
|
2,597
|
|
|
|
(2,341
|
)
|
|
(a)
|
|
|
49,499
|
|
Intangible assets, net
|
|
|
1,093
|
|
|
|
-
|
|
|
|
30,569
|
|
|
(b),(c)
|
|
|
31,662
|
|
Other assets
|
|
|
274
|
|
|
|
110
|
|
|
|
(110
|
)
|
|
(a)
|
|
|
274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
97,416
|
|
|
$
|
11,726
|
|
|
$
|
25,282
|
|
|
|
|
$
|
134,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,137
|
|
|
$
|
2,413
|
|
|
$
|
(2,230
|
)
|
|
(a)
|
|
$
|
2,320
|
|
Accrued payroll and benefits
|
|
|
1,212
|
|
|
|
96
|
|
|
|
(96
|
)
|
|
(a)
|
|
|
1,212
|
|
Notes payable, current portion
|
|
|
1,213
|
|
|
|
2,987
|
|
|
|
(2,920
|
)
|
|
(a)
|
|
|
1,280
|
|
Lease obligation, current portion
|
|
|
2,301
|
|
|
|
145
|
|
|
|
-
|
|
|
|
|
|
2,446
|
|
Other current liabilities
|
|
|
8,860
|
|
|
|
166
|
|
|
|
(166
|
)
|
|
(a)
|
|
|
8,860
|
|
Total current liabilities
|
|
|
15,723
|
|
|
|
5,807
|
|
|
|
(5,412
|
)
|
|
|
|
|
16,118
|
|
Notes payable
|
|
|
303
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
303
|
|
Lease obligation
|
|
|
36,533
|
|
|
|
232
|
|
|
|
-
|
|
|
|
|
|
36,765
|
|
Convertible debentures
|
|
|
13,701
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
13,701
|
|
Other long-term liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
Total liabilities
|
|
|
66,260
|
|
|
|
6,039
|
|
|
|
(5,412
|
)
|
|
|
|
|
66,887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
125,540
|
|
|
|
45,728
|
|
|
|
(11,370
|
)
|
|
(a),(b)
|
|
|
159,898
|
|
Accumulated deficit
|
|
|
(94,384
|
)
|
|
|
(40,041
|
)
|
|
|
42,064
|
|
|
(a),(c)
|
|
|
(92,361
|
)
|
Total stockholders’ equity
|
|
|
31,156
|
|
|
|
5,687
|
|
|
|
30,694
|
|
|
|
|
|
67,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
97,416
|
|
|
$
|
11,726
|
|
|
$
|
25,282
|
|
|
|
|
$
|
134,424
|
|
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
December 31, 2019
|
|
(in thousands)
|
|
Lowell Farms
Inc.
|
|
|
The Hacienda
Company, LLC
|
|
|
Pro Forma
Adjustments
|
|
|
Notes
|
|
Pro Forma
Combined
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,344
|
|
|
$
|
12,037
|
|
|
$
|
(12,037
|
)
|
|
(a)
|
|
$
|
1,344
|
|
Accounts receivable—net
|
|
|
6,890
|
|
|
|
2,998
|
|
|
|
-
|
|
|
|
|
|
9,888
|
|
Inventory
|
|
|
10,418
|
|
|
|
5,847
|
|
|
|
-
|
|
|
|
|
|
16,265
|
|
Prepaid expenses and other current assets
|
|
|
2,729
|
|
|
|
278
|
|
|
|
(278
|
)
|
|
(a)
|
|
|
2,729
|
|
Total current assets
|
|
|
21,381
|
|
|
|
21,160
|
|
|
|
(12,315
|
)
|
|
|
|
|
30,226
|
|
Long-term investments
|
|
|
397
|
|
|
|
1,083
|
|
|
|
(1,083
|
)
|
|
(a)
|
|
|
397
|
|
Property and equipment, net
|
|
|
42,972
|
|
|
|
6,640
|
|
|
|
(6,384
|
)
|
|
(a)
|
|
|
43,228
|
|
Other intangibles, net
|
|
|
1,510
|
|
|
|
-
|
|
|
|
28,099
|
|
|
(b),(c)
|
|
|
29,609
|
|
Other assets
|
|
|
2,274
|
|
|
|
144
|
|
|
|
(144
|
)
|
|
(a)
|
|
|
2,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
68,534
|
|
|
$
|
29,027
|
|
|
$
|
8,173
|
|
|
|
|
$
|
105,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
4,704
|
|
|
$
|
4,115
|
|
|
$
|
(3,932
|
)
|
|
(b)
|
|
$
|
4,887
|
|
Accrued payroll and benefits
|
|
|
531
|
|
|
|
285
|
|
|
|
(285
|
)
|
|
(b)
|
|
|
531
|
|
Notes payable, current portion
|
|
|
135
|
|
|
|
131
|
|
|
|
-
|
|
|
|
|
|
266
|
|
Lease obligation, current portion
|
|
|
2,325
|
|
|
|
131
|
|
|
|
-
|
|
|
|
|
|
2,456
|
|
Other current liabilities
|
|
|
4,356
|
|
|
|
26
|
|
|
|
(26
|
)
|
|
(b)
|
|
|
4,356
|
|
Total current liabilities
|
|
|
12,051
|
|
|
|
4,688
|
|
|
|
(4,243
|
)
|
|
|
|
|
12,496
|
|
Notes payable
|
|
|
371
|
|
|
|
2,799
|
|
|
|
(2,788
|
)
|
|
(b)
|
|
|
382
|
|
Lease obligation
|
|
|
31,480
|
|
|
|
377
|
|
|
|
-
|
|
|
|
|
|
31,857
|
|
Convertible debentures
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
Other long-term liabilities
|
|
|
946
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
946
|
|
Total liabilities
|
|
|
44,848
|
|
|
|
7,864
|
|
|
|
(7,031
|
)
|
|
|
|
|
45,681
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
96,160
|
|
|
|
47,267
|
|
|
|
(12,909
|
)
|
|
(a),(b)
|
|
|
130,518
|
|
Accumulated deficit
|
|
|
(72,474
|
)
|
|
|
(26,104
|
)
|
|
|
28,113
|
|
|
(a),(c)
|
|
|
(70,465
|
)
|
Total stockholders’ equity
|
|
|
23,686
|
|
|
|
21,163
|
|
|
|
15,204
|
|
|
|
|
|
60,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
68,534
|
|
|
$
|
29,027
|
|
|
$
|
8,173
|
|
|
|
|
$
|
105,734
|
|
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
For the Year Ended December 31, 2020
|
|
(in thousands)
|
|
Lowell Farms
Inc.
|
|
|
The Hacienda
Company, LLC
|
|
|
Pro Forma
Adjustments
|
|
|
Notes
|
|
Pro Forma
Combined
|
|
Net revenue
|
|
$
|
42,618
|
|
|
$
|
14,895
|
|
|
$
|
-
|
|
|
|
|
$
|
57,513
|
|
Cost of goods sold
|
|
|
40,413
|
|
|
|
14,626
|
|
|
|
-
|
|
|
|
|
|
55,039
|
|
Gross profit/(loss)
|
|
|
2,205
|
|
|
|
269
|
|
|
|
-
|
|
|
|
|
|
2,474
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
11,762
|
|
|
|
8,264
|
|
|
|
-
|
|
|
|
|
|
20,026
|
|
Sales and marketing
|
|
|
5,169
|
|
|
|
1,895
|
|
|
|
-
|
|
|
|
|
|
7,064
|
|
Depreciation and amortization
|
|
|
1,082
|
|
|
|
1,800
|
|
|
|
-
|
|
|
|
|
|
2,882
|
|
Total operating expenses
|
|
|
18,013
|
|
|
|
11,959
|
|
|
|
-
|
|
|
|
|
|
29,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(15,808
|
)
|
|
|
(11,690
|
)
|
|
|
-
|
|
|
|
|
|
(27,498
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
1,486
|
|
|
|
(190
|
)
|
|
|
-
|
|
|
|
|
|
1,296
|
|
Loss on termination of investment, net
|
|
|
(4,201
|
)
|
|
|
(1,735
|
)
|
|
|
1,735
|
|
|
(c)
|
|
|
(4,201
|
)
|
Unrealized gain/(loss) on change in fair value of investment
|
|
|
168
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
168
|
|
Gain/(Loss) on foreign currency
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
Interest expense
|
|
|
(3,331
|
)
|
|
|
(322
|
)
|
|
|
288
|
|
|
(c)
|
|
|
(3,365
|
)
|
Total other income/(expense)
|
|
|
(5,878
|
)
|
|
|
(2,247
|
)
|
|
|
2,023
|
|
|
|
|
|
(6,102
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before provision for income taxes
|
|
|
(21,686
|
)
|
|
|
(13,937
|
)
|
|
|
2,023
|
|
|
|
|
|
(33,600
|
)
|
Provision for income taxes
|
|
|
224
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(21,910
|
)
|
|
$
|
(13,937
|
)
|
|
$
|
2,023
|
|
|
|
|
$
|
(33,600
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic and diluted
|
|
$
|
(0.65
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.59
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted
|
|
|
33,940
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,584
|
|
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
For the Year Ended December 31, 2019
|
|
(in thousands, except per share amounts)
|
|
Lowell Farms
Inc.
|
|
|
The Hacienda
Company, LLC
|
|
|
Pro Forma
Adjustments
|
|
|
Notes
|
|
Pro Forma
Combined
|
|
Net revenue
|
|
$
|
37,045
|
|
|
$
|
20,765
|
|
|
$
|
-
|
|
|
|
|
$
|
57,810
|
|
Cost of goods sold
|
|
|
47,790
|
|
|
|
25,411
|
|
|
|
-
|
|
|
|
|
|
73,201
|
|
Gross profit/(loss)
|
|
|
(10,745
|
)
|
|
|
(4,646
|
)
|
|
|
-
|
|
|
|
|
|
(15,391
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
25,814
|
|
|
|
9,151
|
|
|
|
-
|
|
|
|
|
|
34,965
|
|
Sales and marketing
|
|
|
8,029
|
|
|
|
4,008
|
|
|
|
-
|
|
|
|
|
|
12,037
|
|
Depreciation and amortization
|
|
|
993
|
|
|
|
2,182
|
|
|
|
-
|
|
|
|
|
|
3,175
|
|
Total operating expenses
|
|
|
34,836
|
|
|
|
15,341
|
|
|
|
-
|
|
|
|
|
|
50,177
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(45,581
|
)
|
|
|
(19,987
|
)
|
|
|
-
|
|
|
|
|
|
(65,568
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
95
|
|
|
|
(9
|
)
|
|
|
-
|
|
|
|
|
|
86
|
|
Loss on termination of investment, net
|
|
|
-
|
|
|
|
(1,000
|
)
|
|
|
1,000
|
|
|
(c)
|
|
|
-
|
|
Unrealized gain/(loss) on change in fair value of investment
|
|
|
(2,250
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
(2,250
|
)
|
Gain/(Loss) on foreign currency
|
|
|
159
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
159
|
|
Interest expense
|
|
|
(2,152
|
)
|
|
|
(1,044
|
)
|
|
|
1,009
|
|
|
(c)
|
|
|
(2,187
|
)
|
Total other income/(expense)
|
|
|
(4,148
|
)
|
|
|
(2,053
|
)
|
|
|
2,009
|
|
|
|
|
|
(4,192
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before provision for income taxes
|
|
|
(49,729
|
)
|
|
|
(22,040
|
)
|
|
|
2,009
|
|
|
|
|
|
(69,760
|
)
|
Provision for income taxes
|
|
|
205
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
205
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(49,934
|
)
|
|
$
|
(22,040
|
)
|
|
$
|
2,009
|
|
|
|
|
$
|
(69,965
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic and diluted
|
|
$
|
(1.59
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1.30
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted
|
|
|
31,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,023
|
|
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
NOTES TO UNAUDITED PRO FORMA
CONDENSED COMBINED FINANCIAL STATEMENTS
1. Basis of presentation
The unaudited pro forma condensed combined financial statements are based on Lowell Farms Inc. (the “Company”) and The Hacienda Company, LLC historical consolidated and combined financial statements as adjusted to give effect to the acquisition of substantially all of the assets of the Lowell Herb Co. and Lowell Smokes trademark brands, product portfolio, and production assets. The unaudited pro forma condensed combined statements of operations for the years ended December 31, 2020 and 2019 give effect to the asset acquisition as if it had occurred on January 1, 2019. The unaudited pro forma condensed combined balance sheets as of December 31, 2020 and 2019 give effect to the acquisition as if it had occurred on January 1, 2019.
2. Purchase price allocation
On February 25, 2021, the Company acquired substantially all of the assets of The Hacienda Company, LLC for total consideration of approximately $41 million.
The following table shows the allocation of the purchase price to the acquired identifiable assets and assumed liabilities:
(in thousands)
|
|
|
|
Accounts receivable
|
|
$
|
1,312
|
|
Inventory
|
|
|
3,300
|
|
Property and equipment
|
|
|
256
|
|
Right-of-use asset
|
|
|
549
|
|
Brands and tradenames
|
|
|
36,298
|
|
Liabilities assumed
|
|
|
(732
|
)
|
Total Purchase Price, net
|
|
$
|
40,983
|
|
3. Pro forma adjustments
The pro forma adjustments are based on our preliminary estimates and assumptions that are subject to change. The following adjustments have been reflected in the unaudited pro forma condensed combined financial information:
Adjustments to the pro forma condensed combined balance sheet –
(a)
|
Reflects the fair value adjustment of $36.3 million for the net assets acquired in the acquisition.
|
(b)
|
Reflects the fair value of equity issued in connection with the net asset purchase and the elimination of The Hacienda Company member equity not acquired
|
(c)
|
Reflects the fair value impact on brand and tradename intangible acquired as a result of adjustments to the condensed combined statements of operations
|
Adjustments to the pro forma condensed statement of operations –
(c)1. Reflects the elimination of the impact of investments not acquired and the associated interest on investment debt.
Pro forma per share information reflects 22,643,678 shares issued in conjunction with the asset acquisition.
The brand and tradename intangible acquired is deemed to have an indefinite life and as such, no amortization has been reflected in the pro forma adjustments. The property and equipment acquired have a fair market value approximating the net book value of such assets, and as a result, no incremental depreciation adjustment is reflected in the pro forma condensed combined financial statements.
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Introduction
Lowell Farms Inc. is providing the following unaudited pro forma condensed combined financial information to aid you in your analysis.
The following unaudited pro forma condensed combined balance sheet as of November 30, 2020 combines the audited historical consolidated balance sheet of Lowell Farms as of December 31, 2020 with the audited historical consolidated balance sheet of Indus as of November 30, 2020, giving effect to the Mergers as if they had been consummated as of that date.
The following unaudited pro forma condensed combined income statement for the year ended November 30, 2020 combines the audited historical consolidated statement of income of Lowell Farms for the year ended December 31, 2020 with the audited historical consolidated statement of operations of Indus for the year ended November 30, 2020, giving effect to the Mergers as if they had occurred on December 1, 2019.
The historical financial information of Lowell Farms was derived from the audited consolidated financial statements of Lowell Farms for the year ended December 31, 2020 and 2019, included as an Exhibit in this Form S-1. The historical financial information of Indus was derived from the audited consolidated financial statements of Indus for the years ended November 30, 2020 and 2019, included in the proxy statement/prospectus/information statement filed with the Securities and Exchange Commission in March 2021. This information should be read together with Lowell Farms’ audited and unaudited financial statements and related notes, “Lowell Farms’ Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and other financial information included elsewhere in this Form S-1.
Basis of Pro Forma Presentation
The historical financial information has been adjusted to give pro forma effect to events that are related and/or directly attributable to the Mergers, are factually supportable and are expected to have a continuing impact on the results of the combined company. The adjustments presented on the unaudited pro forma condensed combined financial statements have been identified and presented to provide relevant information necessary for an accurate understanding of the combined company upon consummation of the Mergers.
The unaudited pro forma condensed combined financial information is for illustrative purposes only. The financial results may have been different had the companies always been combined. You should not rely on the unaudited pro forma condensed combined financial information as being indicative of the historical results that would have been achieved had the companies always been combined or the future results that the combined company will experience. Lowell Farms and Indus have not had any historical relationship prior to the Mergers. Accordingly, no pro forma adjustments were required to eliminate activities between the companies.
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
December 31, 2020
|
|
(in thousands)
|
|
Lowell Farms
Inc.
|
|
|
The Hacienda
Company, LLC
|
|
|
Pro Forma
Adjustments
|
|
|
Notes
|
|
Pro Forma
Combined
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
25,751
|
|
|
$
|
2,602
|
|
|
$
|
(2,602
|
)
|
|
(a)
|
|
$
|
25,751
|
|
Accounts Receivable—net
|
|
|
4,529
|
|
|
|
1,190
|
|
|
|
-
|
|
|
|
|
|
5,719
|
|
Inventory
|
|
|
9,933
|
|
|
|
4,993
|
|
|
|
-
|
|
|
|
|
|
14,926
|
|
Prepaid expenses and other current assets
|
|
|
6,391
|
|
|
|
234
|
|
|
|
(234
|
)
|
|
(a)
|
|
|
6,391
|
|
Total current assets
|
|
|
46,604
|
|
|
|
9,019
|
|
|
|
(2,836
|
)
|
|
|
|
|
52,787
|
|
Long-term investments
|
|
|
202
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
202
|
|
Property and equipment, net
|
|
|
49,243
|
|
|
|
2,597
|
|
|
|
(2,341
|
)
|
|
(a)
|
|
|
49,499
|
|
Intangible Assets, net
|
|
|
1,093
|
|
|
|
-
|
|
|
|
30,569
|
|
|
(b),(c)
|
|
|
31,662
|
|
Other assets
|
|
|
274
|
|
|
|
110
|
|
|
|
(110
|
)
|
|
(a)
|
|
|
274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
97,416
|
|
|
$
|
11,726
|
|
|
$
|
25,282
|
|
|
|
|
$
|
134,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,137
|
|
|
$
|
2,413
|
|
|
$
|
(2,230
|
)
|
|
(a)
|
|
$
|
2,320
|
|
Accrued payroll and benefits
|
|
|
1,212
|
|
|
|
96
|
|
|
|
(96
|
)
|
|
(a)
|
|
|
1,212
|
|
Notes payable, current portion
|
|
|
1,213
|
|
|
|
2,987
|
|
|
|
(2,920
|
)
|
|
(a)
|
|
|
1,280
|
|
Lease obligation, current portion
|
|
|
2,301
|
|
|
|
145
|
|
|
|
-
|
|
|
|
|
|
2,446
|
|
Other current liabilities
|
|
|
8,860
|
|
|
|
166
|
|
|
|
(166
|
)
|
|
(a)
|
|
|
8,860
|
|
Total current liabilities
|
|
|
15,723
|
|
|
|
5,807
|
|
|
|
(5,412
|
)
|
|
|
|
|
16,118
|
|
Notes payable
|
|
|
303
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
303
|
|
Lease obligation
|
|
|
36,533
|
|
|
|
232
|
|
|
|
-
|
|
|
|
|
|
36,765
|
|
Convertible debentures
|
|
|
13,701
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
13,701
|
|
Other long-term liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
Total liabilities
|
|
|
66,260
|
|
|
|
6,039
|
|
|
|
(5,412
|
)
|
|
|
|
|
66,887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
125,540
|
|
|
|
45,728
|
|
|
|
(11,370
|
)
|
|
(a),(b)
|
|
|
159,898
|
|
Accumulated deficit
|
|
|
(94,384
|
)
|
|
|
(40,041
|
)
|
|
|
42,064
|
|
|
(a),(c)
|
|
|
(92,361
|
)
|
Total stockholders’ equity
|
|
|
31,156
|
|
|
|
5,687
|
|
|
|
30,694
|
|
|
|
|
|
67,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
97,416
|
|
|
$
|
11,726
|
|
|
$
|
25,282
|
|
|
|
|
$
|
134,424
|
|
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
December 31, 2019
|
|
(in thousands)
|
|
Lowell Farms
Inc.
|
|
|
The Hacienda
Company, LLC
|
|
|
Pro Forma
Adjustments
|
|
|
Notes
|
|
Pro Forma
Combined
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,344
|
|
|
$
|
12,037
|
|
|
$
|
(12,037
|
)
|
|
(a)
|
|
$
|
1,344
|
|
Accounts Receivable—net
|
|
|
6,890
|
|
|
|
2,998
|
|
|
|
-
|
|
|
|
|
|
9,888
|
|
Inventory
|
|
|
10,418
|
|
|
|
5,847
|
|
|
|
-
|
|
|
|
|
|
16,265
|
|
Prepaid expenses and other current assets
|
|
|
2,729
|
|
|
|
278
|
|
|
|
(278
|
)
|
|
(a)
|
|
|
2,729
|
|
Total current assets
|
|
|
21,381
|
|
|
|
21,160
|
|
|
|
(12,315
|
)
|
|
|
|
|
30,226
|
|
Long-term investments
|
|
|
397
|
|
|
|
1,083
|
|
|
|
(1,083
|
)
|
|
(a)
|
|
|
397
|
|
Property and equipment, net
|
|
|
42,972
|
|
|
|
6,640
|
|
|
|
(6,384
|
)
|
|
(a)
|
|
|
43,228
|
|
Other intangibles, net
|
|
|
1,510
|
|
|
|
-
|
|
|
|
28,099
|
|
|
(b),(c)
|
|
|
29,609
|
|
Other assets
|
|
|
2,274
|
|
|
|
144
|
|
|
|
(144
|
)
|
|
(a)
|
|
|
2,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
68,534
|
|
|
$
|
29,027
|
|
|
$
|
8,173
|
|
|
|
|
$
|
105,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
4,704
|
|
|
$
|
4,115
|
|
|
$
|
(3,932
|
)
|
|
(b)
|
|
$
|
4,887
|
|
Accrued payroll and benefits
|
|
|
531
|
|
|
|
285
|
|
|
|
(285
|
)
|
|
(b)
|
|
|
531
|
|
Notes payable, current portion
|
|
|
135
|
|
|
|
131
|
|
|
|
-
|
|
|
|
|
|
266
|
|
Lease obligation, current portion
|
|
|
2,325
|
|
|
|
131
|
|
|
|
-
|
|
|
|
|
|
2,456
|
|
Other current liabilities
|
|
|
4,356
|
|
|
|
26
|
|
|
|
(26
|
)
|
|
(b)
|
|
|
4,356
|
|
Total current liabilities
|
|
|
12,051
|
|
|
|
4,688
|
|
|
|
(4,243
|
)
|
|
|
|
|
12,496
|
|
Notes payable
|
|
|
371
|
|
|
|
2,799
|
|
|
|
(2,788
|
)
|
|
(b)
|
|
|
382
|
|
Lease obligation
|
|
|
31,480
|
|
|
|
377
|
|
|
|
-
|
|
|
|
|
|
31,857
|
|
Convertible debentures
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
Other long-term liabilities
|
|
|
946
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
946
|
|
Total liabilities
|
|
|
44,848
|
|
|
|
7,864
|
|
|
|
(7,031
|
)
|
|
|
|
|
45,681
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
96,160
|
|
|
|
47,267
|
|
|
|
(12,909
|
)
|
|
(a),(b)
|
|
|
130,518
|
|
Accumulated deficit
|
|
|
(72,474
|
)
|
|
|
(26,104
|
)
|
|
|
28,113
|
|
|
(a),(c)
|
|
|
(70,465
|
)
|
Total stockholders’ equity
|
|
|
23,686
|
|
|
|
21,163
|
|
|
|
15,204
|
|
|
|
|
|
60,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
68,534
|
|
|
$
|
29,027
|
|
|
$
|
8,173
|
|
|
|
|
$
|
105,734
|
|
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
For the Year Ended December 31, 2020
|
|
(in thousands)
|
|
Lowell Farms
Inc.
|
|
|
The Hacienda
Company, LLC
|
|
|
Pro Forma
Adjustments
|
|
|
Notes
|
|
Pro Forma
Combined
|
|
Net revenue
|
|
$
|
42,618
|
|
|
$
|
14,895
|
|
|
$
|
-
|
|
|
|
|
$
|
57,513
|
|
Cost of goods sold
|
|
|
40,413
|
|
|
|
14,626
|
|
|
|
-
|
|
|
|
|
|
55,039
|
|
Gross profit/(loss)
|
|
|
2,205
|
|
|
|
269
|
|
|
|
-
|
|
|
|
|
|
2,474
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
11,762
|
|
|
|
8,264
|
|
|
|
-
|
|
|
|
|
|
20,026
|
|
Sales and marketing
|
|
|
5,169
|
|
|
|
1,895
|
|
|
|
-
|
|
|
|
|
|
7,064
|
|
Depreciation and amortization
|
|
|
1,082
|
|
|
|
1,800
|
|
|
|
-
|
|
|
|
|
|
2,882
|
|
Total operating expenses
|
|
|
18,013
|
|
|
|
11,959
|
|
|
|
-
|
|
|
|
|
|
29,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(15,808
|
)
|
|
|
(11,690
|
)
|
|
|
-
|
|
|
|
|
|
(27,498
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
1,486
|
|
|
|
(190
|
)
|
|
|
-
|
|
|
|
|
|
1,296
|
|
Loss on termination of investment, net
|
|
|
(4,201
|
)
|
|
|
(1,735
|
)
|
|
|
1,735
|
|
|
(c)
|
|
|
(4,201
|
)
|
Unrealized gain/(loss) on change in fair value of investment
|
|
|
168
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
168
|
|
Gain/(Loss) on foreign currency
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
Interest expense
|
|
|
(3,331
|
)
|
|
|
(322
|
)
|
|
|
288
|
|
|
(c)
|
|
|
(3,365
|
)
|
Total other income/(expense)
|
|
|
(5,878
|
)
|
|
|
(2,247
|
)
|
|
|
2,023
|
|
|
|
|
|
(6,102
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before provision for income taxes
|
|
|
(21,686
|
)
|
|
|
(13,937
|
)
|
|
|
2,023
|
|
|
|
|
|
(33,600
|
)
|
Provision for income taxes
|
|
|
224
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(21,910
|
)
|
|
$
|
(13,937
|
)
|
|
$
|
2,023
|
|
|
|
|
$
|
(33,600
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic and diluted
|
|
$
|
(0.65
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.59
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted
|
|
|
33,940
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,584
|
|
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS
(Amounts Expressed in United States Dollars Unless Otherwise Stated)
|
|
For the Year Ended December 31, 2019
|
|
(in thousands, except per share amounts)
|
|
Lowell Farms
Inc.
|
|
|
The Hacienda
Company, LLC
|
|
|
Pro Forma
Adjustments
|
|
|
Notes
|
|
Pro Forma
Combined
|
|
Net revenue
|
|
$
|
37,045
|
|
|
$
|
20,765
|
|
|
$
|
-
|
|
|
|
|
$
|
57,810
|
|
Cost of goods sold
|
|
|
47,790
|
|
|
|
25,411
|
|
|
|
-
|
|
|
|
|
|
73,201
|
|
Gross profit/(loss)
|
|
|
(10,745
|
)
|
|
|
(4,646
|
)
|
|
|
-
|
|
|
|
|
|
(15,391
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
25,814
|
|
|
|
9,151
|
|
|
|
-
|
|
|
|
|
|
34,965
|
|
Sales and marketing
|
|
|
8,029
|
|
|
|
4,008
|
|
|
|
-
|
|
|
|
|
|
12,037
|
|
Depreciation and amortization
|
|
|
993
|
|
|
|
2,182
|
|
|
|
-
|
|
|
|
|
|
3,175
|
|
Total operating expenses
|
|
|
34,836
|
|
|
|
15,341
|
|
|
|
-
|
|
|
|
|
|
50,177
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(45,581
|
)
|
|
|
(19,987
|
)
|
|
|
-
|
|
|
|
|
|
(65,568
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
95
|
|
|
|
(9
|
)
|
|
|
-
|
|
|
|
|
|
86
|
|
Loss on termination of investment, net
|
|
|
-
|
|
|
|
(1,000
|
)
|
|
|
1,000
|
|
|
(c)
|
|
|
-
|
|
Unrealized gain/(loss) on change in fair value of investment
|
|
|
(2,250
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
(2,250
|
)
|
Gain/(Loss) on foreign currency
|
|
|
159
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
159
|
|
Interest expense
|
|
|
(2,152
|
)
|
|
|
(1,044
|
)
|
|
|
1,009
|
|
|
(c)
|
|
|
(2,187
|
)
|
Total other income/(expense)
|
|
|
(4,148
|
)
|
|
|
(2,053
|
)
|
|
|
2,009
|
|
|
|
|
|
(4,192
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before provision for income taxes
|
|
|
(49,729
|
)
|
|
|
(22,040
|
)
|
|
|
2,009
|
|
|
|
|
|
(69,760
|
)
|
Provision for income taxes
|
|
|
205
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
205
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(49,934
|
)
|
|
$
|
(22,040
|
)
|
|
$
|
2,009
|
|
|
|
|
$
|
(69,965
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic and diluted
|
|
$
|
(1.59
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1.30
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted
|
|
|
31,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,023
|
|
LOWELL FARMS INC. AND THE HACIENDA COMPANY, LLC
NOTES TO UNAUDITED PRO FORMA
CONDENSED COMBINED FINANCIAL STATEMENTS
1. Basis of presentation
The unaudited pro forma condensed combined financial statements are based on Lowell Farms Inc. (the “Company”) and The Hacienda Company, LLC historical consolidated and combined financial statements as adjusted to give effect to the acquisition of substantially all of the assets of the Lowell Herb Co. and Lowell Smokes trademark brands, product portfolio, and production assets. The unaudited pro forma condensed combined statements of operations for the years ended December 31, 2020 and 2019 give effect to the asset acquisition as if it had occurred on January 1, 2019. The unaudited pro forma condensed combined balance sheets as of December 31, 2020 and 2019 give effect to the acquisition as if it had occurred on January 1, 2019.
2. Purchase price allocation
On February 25, 2021, the Company acquired substantially all of the assets of The Hacienda Company, LLC for total consideration of approximately $41 million.
The following table shows the allocation of the purchase price to the acquired identifiable assets and assumed liabilities:
(in thousands)
|
|
|
|
Accounts receivable
|
|
$
|
1,312
|
|
Inventory
|
|
|
3,300
|
|
Property and equipment
|
|
|
256
|
|
Right-of-use asset
|
|
|
549
|
|
Brands and tradenames
|
|
|
36,298
|
|
Liabilities assumed
|
|
|
(732
|
)
|
Total Purchase Price, net
|
|
$
|
40,983
|
|
3. Pro forma adjustments
The pro forma adjustments are based on our preliminary estimates and assumptions that are subject to change. The following adjustments have been reflected in the unaudited pro forma condensed combined financial information:
Adjustments to the pro forma condensed combined balance sheet –
(a)
|
Reflects the fair value adjustment of $36.3 million for the net assets acquired in the acquisition.
|
(b)
|
Reflects the fair value of equity issued in connection with the net asset purchase and the elimination of The Hacienda Company member equity not acquired
|
(c)
|
Reflects the fair value impact on brand and tradename intangible acquired as a result of adjustments to the condensed combined statements of operations
|
Adjustments to the pro forma condensed statement of operations –
(c)1. Reflects the elimination of the impact of investments not acquired and the associated interest on investment debt.
Pro forma per share information reflects 22,643,678 shares issued in conjunction with the asset acquisition.
The brand and tradename intangible acquired is deemed to have an indefinite life and as such, no amortization has been reflected in the pro forma adjustments. The property and equipment acquired have a fair market value approximating the net book value of such assets, and as a result, no incremental depreciation adjustment is reflected in the pro forma condensed combined financial statements.
PART II – INFORMATION NOT REQUIRED IN PROSPECTUS