Continued progress of premiumization strategy and record quarter from BioSteel accelerating path to profitability
Canopy Growth Corporation ("Canopy Growth" or the "Company") (TSX: WEED) (NASDAQ: CGC) today announces its financial results for the first quarter ended June 30, 2022. All financial information in this press release is reported in Canadian dollars, unless otherwise indicated.
Highlights
"Through advancements in our North American brand led strategy we delivered a record quarter from BioSteel and maintained #1 share in the premium flower and pre-rolled joint segment, while driving growth of our premium Doja and mainstream Tweed brands. As our U.S. THC ecosystem continues to strengthen with Acreage operating in the recreational cannabis market in New Jersey, along with the expansion of Wana across North America, we remain focused on delivering a robust pipeline of innovation aligned to what consumers are looking for – premium, infused, and ready to enjoy."
David Klein, Chief Executive Officer
"The cost saving program announced earlier in the quarter combined with sound expense discipline contributed to a meaningful decline in operating expenses during the quarter. We expect cost savings to ramp in the second half of the year, enabling us to execute on our path to profitability even as we continue to invest in strategic growth initiatives including in BioSteel and our U.S. THC ecosystem."
Judy Hong, Chief Financial Officer
First Quarter Fiscal 2023 Financial Summary
(inmillionsofCanadian dollars, unaudited) | Net Revenue | Gross margin percentage | Adjusted gross margin percentage4 | Net loss5 | Adjusted EBITDA6 | Free cash flow7 | |
Reported | $110.1 | (1 %) | 2 % | $(2,087,556) | $(74,800) | $(142,808) | |
vs. Q1 FY2022 | (19 %) | (2,100) bps | (1,900) bps | (635 %) | (18 %) | 23 % |
1 | On an organic basis, excluding C3. |
2 | Unless otherwise indicated, market share data disclosed in this press release is calculated using the Company's internal proprietary market share tool that utilizes point of sales data supplied by third-party data providers, government agencies and our own retail store operations across the country. |
3 | Non-GAAP measure. Excludes Asset Impairment and Restructuring costs, and Acquisition-Related costs. |
4 | Adjusted gross margin is a non-GAAP measure, and for Q1 FY2023 excludes $4.0 million of restructuring costs recorded in cost of goods sold (Q1 FY2022 - excludes $1.4 million related to the flow-through of inventory step-up associated with the acquisition of Supreme Cannabis and $nil of restructuring costs recorded in cost of goods sold). See "Non-GAAP Measures". |
5 | Net loss includes a non-cash goodwill impairment of $1,725 million related to our cannabis operations reporting unit. This impairment represents the full goodwill balance associated with the cannabis operations reporting unit and was triggered as a result of the decrease in the Company's market capitalization in Q1 FY2023. |
6 | Adjusted EBITDA is a non-GAAP measure. See "Non-GAAP Measures". |
7 | Free cash flow is a non-GAAP measure. See "Non-GAAP Measures". |
Revenues:
Net revenue of $110 million in Q1 FY2023 declined 19% versus Q1 FY2022. Total global cannabis net revenue of $66 million in Q1 FY2023 represented a decline of 29% over Q1 FY2022 driven in part by a decline in value flower sales in the Canadian recreational cannabis market due to a deliberate business transition to focus on higher margin, premium and mainstream products. Other consumer products revenue of $44 million in Q1 FY2023, represented an increase of 1% over Q1 FY2022. Excluding the impact from acquired businesses and divestiture of C3, net revenue declined 17% and global cannabis net revenue declined 28% versus Q1 FY2022.
Gross margin:
Reported gross margin in Q1 FY2023 was (1%) as compared to 20% in Q1 FY2022. Excluding non-cash restructuring costs recorded in COGS of $4 million, adjusted gross margin was 2%. Gross margin in Q1 FY2023 was further impacted by lower production output and price compression in the Canadian recreational business, a shift in business mix, and a decrease in the amount of payroll subsidies received from the Canadian government pursuant to a COVID-19 relief program.
Operating expenses:
Total SG&A ("SG&A") expenses in Q1 FY2023 declined by 8% versus Q1 FY2022, driven by year-over-year reductions in General & Administrative and Research and Development expenses, offset by increases in Sales and Marketing.
Goodwill impairment:
The Company recognized a non-cash goodwill impairment of $1,725 million related to our cannabis operations reporting unit which is included in our quarterly net loss. This impairment represents the full goodwill balance associated with the cannabis operations reporting unit and was triggered as a result of the decrease in the Company's market capitalization in Q1 FY2023.
Net Loss:
Net Loss in Q1 FY2023 was $2,088 million, which is a $2,478 million increase in the net loss versus Q1 FY2022, driven primarily by the non-cash $1,725 million impairment in goodwill, and non-cash fair value changes.
Adjusted EBITDA:
Adjusted EBITDA loss in Q1 FY2023 was $75 million, an $11 million increase in Adjusted EBITDA loss versus Q1 FY2022 primarily driven by the decline in gross margin, partially offset by the reduction in our total SG&A expenses.
Free Cash Flow:
Free Cash Flow in Q1 FY2023 was an outflow of $143 million, a 23% decrease in outflow versus Q1 FY2022. Relative to Q1 FY2022, the Free Cash Flow outflow decrease reflects a decrease in the cash used for operating activities and optimizing our capital expenditures as part of the previously-noted restructuring actions.
Cash Position:
Cash and short-term investments amounted to $1.2 billion at June 30, 2022, representing a decrease of $0.2 billion from $1.4 billion at March 31, 2022 reflecting primarily EBITDA losses, and the upfront payment made as consideration for the options to acquire Jetty Extracts upon federal permissibility of THC in the U.S.
Strong brand performance and innovation are helping stabilize market share in core segments of the Canadian recreational cannabis market
Medical cannabis revenues increasing, with multiple potential growth drivers
Gains in distribution and sales velocity of BioSteel RTD drove record revenue in Q1 FY2023
U.S. THC Ecosystem continues to strengthen
8 | IRI data for the 4 weeks ended June 12, 2022. |
9 | Until such time as the Company elects to exercise its rights to acquire Wana Brands, the Company will have no direct or indirect economic or voting interests in Wana Brands, the Company will not directly or indirectly control Wana Brands, and the Company, on the one hand, and Wana Brands, on the other hand, will continue to operate independently of one another. |
10 | Until such time as the Company elects to exercise its rights to acquire Acreage Holdings, the Company will have no direct or indirect economic or voting interests in Acreage Holdings, the Company will not directly or indirectly control Acreage Holdings, and the Company, on the one hand, and Acreage Holdings, on the other hand, will continue to operate independently of one another. |
First Quarter Fiscal 2023 Revenue Review
Revenue by Channel
(in millions of Canadian dollars, unaudited) | Q1 FY2023 | Q1 FY2022 | Vs. Q1 FY2022 | |
Canadian recreational cannabis | ||||
Business to business11 | $26.6 | $42.7 | (38 %) | |
Business to consumer | $12.4 | $17.3 | (28 %) | |
$39.0 | $60.0 | (35 %) | ||
Canadian medical cannabis12 | $13.4 | $13.5 | (1 %) | |
$52.4 | $73.5 | (29 %) | ||
International and other | ||||
C3 | $- | $11.4 | (100 %) | |
Other13 | $13.8 | $8.0 | 73 % | |
$13.8 | $19.4 | (29 %) | ||
Global cannabis net revenue | $66.2 | $92.9 | (29 %) | |
Other consumer products | ||||
Storz & Bickel | $15.6 | $24.1 | (35 %) | |
This Works | $5.5 | $6.5 | (15 %) | |
BioSteel14 | $17.9 | $6.7 | 169 % | |
Other | $4.9 | $6.0 | (18 %) | |
Other consumer products revenue | $43.9 | $43.3 | 1 % | |
Net revenue | $110.1 | $136.2 | (19 %) |
11 | For Q1 FY2023, amount is net of excise taxes of $11.6 million and other revenue adjustments of $0.6 million (Q1 FY2022 - $17.8 million and $3.0 million, respectively). |
12 | For Q1 FY2023, amount is net of excise taxes of $1.2 million (Q1 FY2022 - $1.4 million). |
13 | For Q1 FY2023, amount reflects other revenue adjustments of $0.6 million (Q1 FY2022 - $0.4 million). |
14 | For Q1 FY2023, amount reflects other revenue adjustments of $1.7 million (Q1 FY2022 - $1.9 million). |
Revenue by Form
(in millions of Canadian dollars, unaudited) | Q1 FY2023 | Q1 FY2022 | Vs. Q1 FY2022 | |
Canadian recreational cannabis | ||||
Dry bud15,16 | $38.6 | $66.0 | (42 %) | |
Oils and softgels15,16 | $5.2 | $5.7 | (9 %) | |
Beverages, edibles, topicals and vapes15,16 | $7.4 | $9.1 | (19 %) | |
Other revenue adjustments16 | $(0.6) | $(3.0) | 80 % | |
Excise taxes | $(11.6) | $(17.8) | 35 % | |
$39.0 | $60.0 | (35 %) | ||
Medical cannabis and other17 | ||||
Dry bud | $14.2 | $9.6 | 48 % | |
Oils and soft gels | $9.2 | $20.5 | (55 %) | |
Beverages, edibles, topicals and vapes | $5.0 | $4.2 | 19 % | |
Excise taxes | $(1.2) | $(1.4) | 14 % | |
$27.2 | $32.9 | (17 %) | ||
Global cannabis net revenue | $66.2 | $92.9 | (29 %) | |
Other consumer products | ||||
Storz & Bickel | $15.6 | $24.1 | (35 %) | |
This Works | $5.5 | $6.5 | (15 %) | |
BioSteel17 | $17.9 | $6.7 | 169 % | |
Other | $4.9 | $6.0 | (18 %) | |
Other consumer products revenue | $43.9 | $43.3 | 1 % | |
Net revenue | $110.1 | $136.2 | (19 %) |
Canadian Cannabis
International Cannabis
Other Consumer Products
The Q1 FY2023 and Q1 FY2022 financial results presented in this press release have been prepared in accordance with U.S. GAAP.
15 | Excludes the impact of other revenue adjustments. |
16 | Other revenue adjustments represent the Company's determination of returns and pricing adjustments and relate to the Canadian recreational business‐to‐business channel. |
17 | Includes the impact of other revenue adjustments, which represent the Company's determination of returns and other pricing adjustments. |
Webcast and Conference Call Information
The Company will host a conference call and audio webcast with David Klein, CEO and Judy Hong, CFO at 10:00 AM Eastern Time on August 5, 2022.
Webcast Information
A live audio webcast will be available at https://app.webinar.net/bXk1q7d6DRl
Replay Information
A replay will be accessible by webcast until 11:59 PM ET on November 5, 2022 at https://app.webinar.net/bXk1q7d6DRl
Non-GAAP Measures
Adjusted EBITDA is a non-GAAP measure used by management that is not defined by U.S. GAAP and may not be comparable to similar measures presented by other companies. Adjusted EBITDA is calculated as the reported net income (loss), adjusted to exclude income tax recovery (expense); other income (expense), net; loss on equity method investments; share-based compensation expense; depreciation and amortization expense; asset impairment and restructuring costs; restructuring costs recorded in cost of goods sold; and charges related to the flow-through of inventory step-up on business combinations, and further adjusted to remove acquisition-related costs. Asset impairments related to periodic changes to the Company's supply chain processes are not excluded from Adjusted EBITDA given their occurrence through the normal course of core operational activities. The Adjusted EBITDA reconciliation is presented within this news release and explained in the Company's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission ("SEC").
Free Cash Flow is a non- GAAP measure used by management that is not defined by U.S. GAAP and may not be comparable to similar measures presented by other companies. This measure is calculated as net cash provided by (used in) operating activities less purchases of and deposits on property, plant and equipment. The Free Cash Flow reconciliation is presented within this news release and explained in the Company's Quarterly Report on Form 10-Q to be filed with the SEC.
Adjusted Gross Margin and Adjusted Gross Margin Percentage are non-GAAP measures used by management that are not defined by U.S. GAAP and may not be comparable to similar measures presented by other companies. Adjusted Gross Margin is calculated as gross margin excluding restructuring and other charges recorded in cost of goods sold, and charges related to the flow-through of inventory step-up on business combinations. Adjusted Gross Margin Percentage is calculated as Adjusted Gross Margin divided by net revenue. The Adjusted Gross Margin and Adjusted Gross Margin Percentage reconciliation is presented within this news release.
About Canopy Growth Corporation
Canopy Growth (TSX:WEED,NASDAQ:CGC ) is a world-leading diversified cannabis and cannabinoid-based consumer product company, driven by a passion to improve lives, end prohibition, and strengthen communities by unleashing the full potential of cannabis. Leveraging consumer insights and innovation, we offer product varieties in high quality dried flower, oil, softgel capsule, infused beverage, edible, and topical formats, as well as vaporizer devices by Canopy Growth and industry-leader Storz & Bickel. Our global medical brand, Spectrum Therapeutics, sells a range of full-spectrum products using its colour-coded classification system and is a market leader in both Canada and Germany. Through our award-winning Tweed and Tokyo Smoke banners, we reach our adult-use consumers and have built a loyal following by focusing on top quality products and meaningful customer relationships. Canopy Growth has entered into the health and wellness consumer space in key markets including Canada, the United States, and Europe through BioSteel sports nutrition, and This Works skin and sleep solutions; and has introduced additional federally-permissible CBD products to the United States through our First & Free and Martha Stewart CBD brands. Canopy Growth has an established partnership with Fortune 500 alcohol leader Constellation Brands. For more information visit www.canopygrowth.com.
Notice Regarding Forward Looking Statements
This press release contains "forward-looking statements" within the meaning of applicable securities laws, which involve certain known and unknown risks and uncertainties. Forward-looking statements predict or describe our future operations, business plans, business and investment strategies and the performance of our investments. These forward-looking statements are generally identified by their use of such terms and phrases as "intend," "goal," "strategy," "estimate," "expect," "project," "projections," "forecasts," "plans," "seeks," "anticipates," "potential," "proposed," "will," "should," "could," "would," "may," "likely," "designed to," "foreseeable future," "believe," "scheduled" and other similar expressions. Our actual results or outcomes may differ materially from those anticipated. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statement was made.
Forward-looking statements include, but are not limited to, statements with respect to:
Certain of the forward-looking statements contained herein concerning the industries in which we conduct our business are based on estimates prepared by us using data from publicly available governmental sources, market research, industry analysis and on assumptions based on data and knowledge of these industries, which we believe to be reasonable. However, although generally indicative of relative market positions, market shares and performance characteristics, such data is inherently imprecise. The industries in which we conduct our business involve risks and uncertainties that are subject to change based on various factors, which are described further below.
The forward-looking statements contained herein are based upon certain material assumptions that were applied in drawing a conclusion or making a forecast or projection, including: (i) management's perceptions of historical trends, current conditions and expected future developments; (ii) our ability to generate cash flow from operations; (iii) general economic, financial market, regulatory and political conditions in which we operate; (iv) the production and manufacturing capabilities and output from our facilities and our joint ventures, strategic alliances and equity investments; (v) consumer interest in our products; (vi) competition; (vii) anticipated and unanticipated costs; (viii) government regulation of our activities and products including but not limited to the areas of taxation and environmental protection; (ix) the timely receipt of any required regulatory authorizations, approvals, consents, permits and/or licenses; * our ability to obtain qualified staff, equipment and services in a timely and cost-efficient manner; (xi) our ability to conduct operations in a safe, efficient and effective manner; (xii) our ability to realize anticipated benefits, synergies or generate revenue, profits or value from our recent acquisitions into our existing operations; (xiii) our ability to continue to operate in light of the COVID-19 pandemic and the impact of the pandemic on demand for, and sales of, our products and our distribution channels; and (xiv) other considerations that management believes to be appropriate in the circumstances. While our management considers these assumptions to be reasonable based on information currently available to management, there is no assurance that such expectations will prove to be correct.
By their nature, forward-looking statements are subject to inherent risks and uncertainties that may be general or specific and which give rise to the possibility that expectations, forecasts, predictions, projections or conclusions will not prove to be accurate, that assumptions may not be correct and that objectives, strategic goals and priorities will not be achieved. A variety of factors, including known and unknown risks, many of which are beyond our control, could cause actual results to differ materially from the forward-looking statements in this press release and other reports we file with, or furnish to, the Securities and Exchange Commission (the "SEC") and other regulatory agencies and made by our directors, officers, other employees and other persons authorized to speak on our behalf. Such factors include, without limitation, changes in laws, regulations and guidelines and our compliance with such laws, regulations and guidelines; the risk that the COVID-19 pandemic may disrupt our operations and those of our suppliers and distribution channels and negatively impact the demand for and use of our products; consumer demand for cannabis and U.S. hemp products; our limited operating history; inflation risks; the risks and uncertainty regarding future product development; our reliance on licenses issued by and contractual arrangements with various federal, state and provincial governmental authorities; the risk that cost savings and any other synergies from the CBI Group Investments may not be fully realized or may take longer to realize than expected; the implementation and effectiveness of key personnel changes; the risks that our Restructuring Actions will not result in the expected cost savings, efficiencies and other benefits or will result in greater than anticipated turnover in personnel; risks associated with jointly owned investments; risks relating to our current and future operations in emerging markets; future levels of revenues and the impact of increasing levels of competition; risks related to the protection and enforcement of our intellectual property rights; our ability to manage disruptions in credit markets or changes to our credit ratings; future levels of capital, environmental or maintenance expenditures, general and administrative and other expenses; the success or timing of completion of ongoing or anticipated capital or maintenance projects; risks related to the integration of acquired businesses; the timing and manner of the legalization of cannabis in the United States; business strategies, growth opportunities and expected investment; the adequacy of our capital resources and liquidity, including but not limited to, availability of sufficient cash flow to execute our business plan (either within the expected timeframe or at all); counterparty risks and liquidity risks that may impact our ability to obtain loans and other credit facilities on favorable terms; the potential effects of judicial, regulatory or other proceedings, or threatened litigation or proceedings, on our business, financial condition, results of operations and cash flows; risks related to stock exchange restrictions; risks associated with divestment and restructuring; volatility in and/or degradation of general economic, market, industry or business conditions; our exposure to risks related to an agricultural business, including wholesale price volatility and variable product quality; third-party transportation risks; compliance with applicable environmental, economic, health and safety, energy and other policies and regulations and in particular health concerns with respect to vaping and the use of cannabis and U.S. hemp products in vaping devices; the anticipated effects of actions of third parties such as competitors, activist investors or federal, state, provincial, territorial or local regulatory authorities, self-regulatory organizations, plaintiffs in litigation or persons threatening litigation; changes in regulatory requirements in relation to our business and products; and the factors discussed under the heading "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended March 31, 2022. Readers are cautioned to consider these and other factors, uncertainties and potential events carefully and not to put undue reliance on forward-looking statements.
Forward-looking statements are provided for the purposes of assisting the reader in understanding our financial performance, financial position and cash flows as of and for periods ended on certain dates and to present information about management's current expectations and plans relating to the future, and the reader is cautioned that the forward-looking statements may not be appropriate for any other purpose. While we believe that the assumptions and expectations reflected in the forward-looking statements are reasonable based on information currently available to management, there is no assurance that such assumptions and expectations will prove to have been correct. Forward-looking statements are made as of the date they are made and are based on the beliefs, estimates, expectations and opinions of management on that date. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, estimates or opinions, future events or results or otherwise or to explain any material difference between subsequent actual events and such forward-looking statements, except as required by law. The forward-looking statements contained in this press release and other reports we file with, or furnish to, the SEC and other regulatory agencies and made by our directors, officers, other employees and other persons authorized to speak on our behalf are expressly qualified in their entirety by these cautionary statements.
Schedule 1
CANOPY GROWTH CORPORATION CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS (in thousands of Canadian dollars, except number of shares and per share data, unaudited) | ||||
June 30, 2022 | March 31, 2022 | |||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | $769,495 | $776,005 | ||
Short-term investments | 447,620 | 595,651 | ||
Restricted short-term investments | 12,177 | 12,216 | ||
Amounts receivable, net | 96,626 | 96,443 | ||
Inventory | 205,513 | 204,387 | ||
Prepaid expenses and other assets | 62,141 | 52,700 | ||
Total current assets | 1,593,572 | 1,737,402 | ||
Other financial assets | 602,229 | 800,328 | ||
Property, plant and equipment | 926,369 | 942,780 | ||
Intangible assets | 242,479 | 252,695 | ||
Goodwill | 138,419 | 1,866,503 | ||
Other assets | 14,459 | 15,342 | ||
Total assets | $3,517,527 | $5,615,050 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||
Current liabilities: | ||||
Accounts payable | $64,647 | $64,270 | ||
Other accrued expenses and liabilities | 59,913 | 75,278 | ||
Current portion of long-term debt | 193,072 | 9,296 | ||
Other liabilities | 86,776 | 64,054 | ||
Total current liabilities | 404,408 | 212,898 | ||
Long-term debt | 1,264,645 | 1,491,695 | ||
Deferred income tax liabilities | 14,658 | 15,991 | ||
Liability arising from Acreage Arrangement | - | 47,000 | ||
Warrant derivative liability | 1,555 | 26,920 | ||
Other liabilities | 149,341 | 190,049 | ||
Total liabilities | 1,834,607 | 1,984,553 | ||
Commitments and contingencies | ||||
Redeemable noncontrolling interest | 37,150 | 36,200 | ||
Canopy Growth Corporation shareholders' equity: | ||||
Common shares - $nil par value; Authorized - unlimited number of shares; Issued - 417,217,611 shares and 394,422,604 shares, respectively | 7,601,570 | 7,482,809 | ||
Additional paid-in capital | 2,515,453 | 2,519,766 | ||
Accumulated other comprehensive loss | (21,554) | (42,282) | ||
Deficit | (8,454,214) | (6,370,337) | ||
Total Canopy Growth Corporation shareholders' equity | 1,641,255 | 3,589,956 | ||
Noncontrolling interests | 4,515 | 4,341 | ||
Total shareholders' equity | 1,645,770 | 3,594,297 | ||
Total liabilities and shareholders' equity | $3,517,527 | $5,615,050 |
Schedule 2
CANOPY GROWTH CORPORATION CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands of Canadian dollars, except number of shares and per share data, unaudited) | ||||
Three months ended June 30, | ||||
2022 | 2021 | |||
Revenue | $122,862 | $155,423 | ||
Excise taxes | 12,747 | 19,214 | ||
Net revenue | 110,115 | 136,209 | ||
Cost of goods sold | 111,507 | 108,971 | ||
Gross margin | (1,392) | 27,238 | ||
Operating expenses: | ||||
Selling, general and administrative expenses | 103,413 | 112,574 | ||
Share-based compensation | 5,439 | 13,126 | ||
Asset impairment and restructuring costs | 1,727,985 | 89,249 | ||
Total operating expenses | 1,836,837 | 214,949 | ||
Operating loss | (1,838,229) | (187,711) | ||
Loss from equity method investments | - | (100) | ||
Other income (expense), net | (245,578) | 580,666 | ||
(Loss) income before income taxes | (2,083,807) | 392,855 | ||
Income tax expense | (3,749) | (2,900) | ||
Net (loss) income | (2,087,556) | 389,955 | ||
Net loss attributable to noncontrolling interests and redeemable noncontrolling interest | (4,408) | (2,463) | ||
Net (loss) income attributable to Canopy Growth Corporation | $(2,083,148) | $392,418 | ||
Basic (loss) earnings per share | $(5.23) | $1.02 | ||
Basic weighted average common shares outstanding | 398,467,568 | 384,055,133 | ||
Diluted (loss) earnings per share | $(5.23) | $0.84 | ||
Diluted weighted average common shares outstanding | 398,467,568 | 404,546,243 |
Schedule 3
CANOPY GROWTH CORPORATION CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands of Canadian dollars, unaudited) | ||||
Three months ended June 30, | ||||
2022 | 2021 | |||
Cash flows from operating activities: | ||||
Net (loss) income | $(2,087,556) | $389,955 | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||
Depreciation of property, plant and equipment | 15,129 | 17,116 | ||
Amortization of intangible assets | 6,722 | 8,016 | ||
Share of loss on equity method investments | - | 100 | ||
Share-based compensation | 5,439 | 13,126 | ||
Asset impairment and restructuring costs | 1,726,877 | 81,709 | ||
Income tax expense | 3,749 | 2,900 | ||
Non-cash fair value adjustments and charges related to settlement of convertible senior notes | 213,610 | (600,922) | ||
Change in operating assets and liabilities, net of effects from purchases of businesses: | ||||
Amounts receivable | (183) | (4,946) | ||
Inventory | (1,126) | (18,158) | ||
Prepaid expenses and other assets | (9,555) | (8,804) | ||
Accounts payable and accrued liabilities | (15,549) | (9,644) | ||
Other, including non-cash foreign currency | 1,928 | (36,228) | ||
Net cash used in operating activities | (140,515) | (165,780) | ||
Cash flows from investing activities: | ||||
Purchases of and deposits on property, plant and equipment | (2,293) | (20,279) | ||
Purchases of intangible assets | (606) | (833) | ||
Redemption (purchases) of short-term investments | 153,996 | (346,603) | ||
Net cash proceeds (outflows) on sale of subsidiaries | (475) | 10,324 | ||
Sale of (investments in) equity method investments | - | 56 | ||
Investment in other financial assets | (29,205) | - | ||
Net cash outflow on acquisition of subsidiaries | - | (8,857) | ||
Other investing activities | - | (8,367) | ||
Net cash provided by (used in) investing activities | 121,417 | (374,559) | ||
Cash flows from financing activities: | ||||
Proceeds from exercise of stock options | 210 | 3,592 | ||
Repayment of long-term debt | (211) | (48,116) | ||
Other financing activities | (1,043) | (444) | ||
Net cash (used in) provided by financing activities | (1,044) | (44,968) | ||
Effect of exchange rate changes on cash and cash equivalents | 13,632 | (9,506) | ||
Net decrease in cash and cash equivalents | (6,510) | (594,813) | ||
Cash and cash equivalents, beginning of period | 776,005 | 1,154,653 | ||
Cash and cash equivalents, end of period | $769,495 | $559,840 |
Schedule 4
Adjusted Gross Margin1 Reconciliation (Non-GAAP Measure)
Three months ended June 30, | ||||
(in thousands of Canadian dollars except where indicated; unaudited) | 2022 | 2021 | ||
Net revenue | $110,115 | $136,209 | ||
Gross margin, as reported | (1,392) | 27,238 | ||
Adjustments to gross margin: | ||||
Restructuring costs recorded in cost of good sold | 3,961 | - | ||
Charges related to the flow-through of inventory step-up on business combinations | - | 1,414 | ||
Adjusted gross margin1 | $2,569 | $28,652 | ||
Adjusted gross margin percentage1 | 2 % | 21 % | ||
1 Adjusted gross margin and adjusted gross margin percentage are non-GAAP measures. See "Non-GAAP Measures". |
Schedule 5
Adjusted EBITDA1 Reconciliation (Non-GAAP Measure)
Three months ended June 30, | ||||
(in thousands of Canadian dollars, unaudited) | 2022 | 2021 | ||
Net (loss) income | $(2,087,556) | $389,955 | ||
Income tax expense | 3,749 | 2,900 | ||
Other (income) expense, net | 245,578 | (580,666) | ||
Loss on equity method investments | - | 100 | ||
Share-based compensation2 | 5,439 | 13,126 | ||
Acquisition-related costs | 4,193 | 5,780 | ||
Depreciation and amortization2 | 21,851 | 25,132 | ||
Asset impairment and restructuring costs | 1,727,985 | 78,618 | ||
Restructuring costs recorded in cost of goods sold | 3,961 | - | ||
Charges related to the flow-through of inventory step-up on business combinations | - | 1,414 | ||
Adjusted EBITDA1 | $(74,800) | $(63,641) | ||
1Adjusted EBITDA is a non-GAAP measure. See "Non-GAAP Measures". | ||||
2 From Consolidated Statements of Cash Flows. |
Schedule 6
Free Cash Flow Reconciliation1 (Non-GAAP Measure)
Three months ended June 30, | ||||
(in thousands of Canadian dollars, unaudited) | 2022 | 2021 | ||
Net cash used in operating activities | $(140,515) | $(165,780) | ||
Purchases of and deposits on property, plant and equipment | (2,293) | (20,279) | ||
Free cash flow1 | $(142,808) | $(186,059) | ||
1Free cash flow is a non-GAAP measure. See "Non-GAAP Measures". |
Schedule 7
Segmented Gross Margin Reconciliation
Three months ended June 30, | ||||
(in thousands of Canadian dollars, unaudited) | 2022 | 2021 | ||
Global cannabis segment | ||||
Net revenue | $66,196 | $92,939 | ||
Cost of goods sold | 81,668 | 79,570 | ||
Gross margin | (15,472) | 13,369 | ||
Gross margin percentage | (23 %) | 14 % | ||
Other consumer products segment | ||||
Revenue | $43,919 | $43,270 | ||
Cost of goods sold | 29,839 | 29,401 | ||
Gross margin | 14,080 | 13,869 | ||
Gross margin percentage | 32 % | 32 % |
Schedule 8
Segmented Adjusted Gross Margin1 Reconciliation (Non-GAAP Measure)
Three months ended June 30, | ||||
(in thousands of Canadian dollars except where indicated; unaudited) | 2022 | 2021 | ||
Global cannabis segment | ||||
Net revenue | $66,196 | $92,939 | ||
Gross margin, as reported | (15,472) | 13,369 | ||
Adjustments to gross margin: | ||||
Restructuring costs recorded in cost of good sold | 3,300 | - | ||
Charges related to the flow-through of inventory step-up on business combinations | - | 1,414 | ||
Adjusted gross margin1 | $(12,172) | $14,783 | ||
Adjusted gross margin percentage1 | (18 %) | 16 % | ||
Other consumer products segment | ||||
Revenue | $43,919 | $43,270 | ||
Gross margin, as reported | 14,080 | 13,869 | ||
Adjustments to gross margin: | ||||
Restructuring costs recorded in cost of good sold | 661 | - | ||
Adjusted gross margin1 | $14,741 | $13,869 | ||
Adjusted gross margin percentage1 | 34 % | 32 % | ||
1 Adjusted gross margin and adjusted gross margin percentage are non-GAAP measures. See "Non-GAAP Measures". |
Last Trade: | US$3.77 |
Daily Change: | -0.06 -1.57 |
Daily Volume: | 2,925,000 |
Market Cap: | US$319.920M |
November 20, 2024 November 08, 2024 October 09, 2024 August 23, 2024 |
Northstar Clean Technologies is a cleantech company focused on the sustainable recovery and reprocessing of asphalt shingles. Northstar’s mission is to be the leader in the recovery and reprocessing of asphalt shingles in North America...
CLICK TO LEARN MOREUGE International develops, owns, and operates commercial and community solar projects in the United States and strategic markets abroad. Our distributed energy solutions deliver cheaper, cleaner energy to businesses and consumers...
CLICK TO LEARN MORECOPYRIGHT ©2022 GREEN STOCK NEWS