Canopy Growth Corporation ("Canopy Growth" or the "Company") (TSX: WEED) (NASDAQ: CGC) today announces its financial results for the fourth quarter and Fiscal Year 2021 ended March 31, 2021. All financial information in this press release is reported in Canadian dollars, unless otherwise indicated.
"During Fiscal 2021, Canopy Growth transformed into a CPG-modelled organization, reinforcing a foundation for sustained growth and long-term success. By leveraging consumer insights and innovation to deliver best-in-class products, Canopy Growth is positioned to achieve our goal of unleashing the power of cannabis to improve lives," said David Klein, CEO, Canopy Growth. "We are starting to see strong momentum across all of our key businesses and remain firmly focused on capitalizing on U.S. opportunities in Fiscal 2022."
"We made tremendous progress improving our supply chain and right-sizing our manufacturing footprint, bringing supply and demand into balance," added Mike Lee, CFO. "Our cost savings program is on track to deliver $150-$200 million of savings within the next 18 months, and we remain committed to our path to profitability by the end of Fiscal 2022, while continuing to invest in an organization that is focused on insights, innovation and gaining momentum in the U.S. market."
1 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 a third-party data provider, government agencies and our own retail store operations across the country. Tool captures point of sale data from an average of 29% of stores in Alberta, British Columbia, Saskatchewan, Manitoba and Newfoundland & Labrador, point of sale data from 100% of stores in New Brunswick, Nova Scotia and Prince Edward Island, as well as depletions and ecommerce sales data from the OCS. |
Fourth Quarter Fiscal 2021 Financial Summary
(in millions of Canadian dollars, unaudited) | Net revenue | Gross margin percentage | Adjusted gross margin percentage2 | Net loss | Adjusted EBITDA3 | Free cash flow4 |
Reported | $148.4 | 7% | 14% | $(616.7) | $(94.0) | $(124.4) |
vs. Q4 2020 | 38% | NM | (2,800) bps | 54% | 8% | 59% |
Fiscal Year 2021 Financial Summary
(in millions of Canadian dollars, unaudited) | Net revenue | Gross margin percentage | Adjusted gross margin percentage5 | Net loss | Adjusted EBITDA | Free cash flow |
Reported | $546.6 | 12% | 17% | $(1,670.8) | $(340.3) | $(630.2) |
vs. Fiscal 2020 | 37% | 2,000 bps | (900 bps) | (20%) | 23% | 57% |
Fourth Quarter and Full Year Fiscal 2021 Corporate Financial Highlights
2 Adjusted gross margin is a non-GAAP measure, and for Q4 2021 excludes restructuring costs of $10.3 million recorded in cost of goods sold (Q4 2020 - excludes (i) restructuring and other charges of $132.1 million related to the impact of restructuring actions; and (ii) $4.7 million related to the flow-through of inventory step-up associated with fiscal 2020 business combinations). See "Non-GAAP Measures". |
3 Adjusted EBITDA is a non-GAAP measure. See "Non-GAAP Measures". |
4 Free cash flow is a non-GAAP measure. See "Non-GAAP Measures". |
5 Adjusted gross margin is a non-GAAP measure, and for Fiscal 2021 excludes restructuring costs of $26.0 million recorded in cost of goods sold, and $1.5 million related to the flow-through of inventory step-up associated with Fiscal 2020 business combinations (Fiscal 2020 - excludes charges of $136.8 million, as described above). See "Non-GAAP Measures". |
Fourth Quarter and Fiscal Year 2021 Business & Operational Highlights
Fourth Quarter and Fiscal Year 2021 Financial and Operational Review
Revenue by Channel
(in millions of Canadian dollars, unaudited) | Q4 2021 | Q4 2020 | vs. Q4 | FY2021 | FY2020 | vs. FY2020 | |
Canadian recreational cannabis net revenue | |||||||
- Business to business[6] | $43.3 | $30.9 | 40% | $163.6 | $121.6 | 35% | |
- Business to consumer | $17.8 | $13.0 | 37% | $66.0 | $52.1 | 27% | |
$61.1 | $43.9 | 39% | $229.6 | $173.7 | 32% | ||
Canadian medical cannabis net revenue[7] | $13.7 | $13.6 | 1% | $55.5 | $51.6 | 8% | |
$74.8 | $57.5 | 30% | $285.1 | $225.3 | 27% | ||
International and other revenue | |||||||
- C3 | $15.8 | $16.2 | (2%) | $62.3 | $53.8 | 16% | |
- Other | $10.7 | $5.8 | 84% | $31.3 | $15.8 | 98% | |
$26.5 | $22.0 | 20% | $93.6 | $69.6 | 34% | ||
Global cannabis net revenue | $101.3 | $79.5 | 27% | $378.7 | $294.9 | 28% | |
Other consumer products | |||||||
- Storz & Bickel | $17.9 | $11.8 | 52% | $81.0 | $48.4 | 67% | |
- This Works | $8.5 | $8.3 | 2% | $33.3 | $24.7 | 35% | |
- Other | $20.7 | $8.3 | 149% | $53.6 | $30.8 | 74% | |
Other consumer products revenue | $47.1 | $28.4 | 66% | $167.9 | $103.9 | 62% | |
Net revenue | $148.4 | $107.9 | 38% | $546.6 | $398.8 | 37% |
This table has been recast to align with our new segment reporting. International and other revenue includes revenue from our international medical business and hemp-derived CBD business. Other consumer products includes revenue from Storz & Bickel, This Works, BioSteel, clinics, accessories and other ancillary businesses. |
6 Reflects excise taxes of $17.5 million and other revenue adjustments of $3.1 million for Q4 2021 (Q4 2020 - $5.8 million and $5.4 million, respectively), and excise taxes of $54.9 million and other revenue adjustments of $14.0 million for FY2021 (FY2020 - $35.6 million and $51.5 million, respectively). |
Revenue by Form
(in millions of Canadian dollars, unaudited) | Q4 2021 | Q4 2020 | vs. Q4 | FY2021 | FY2020 | vs. FY2020 | |
Canadian recreational cannabis | |||||||
- Dry bud[8] | $67.9 | $48.8 | 39% | $238.0 | $238.1 | - | |
- Oils and softgels8 | $6.7 | $5.2 | 29% | $28.8 | $21.6 | 33% | |
- Beverages, edibles, topicals and vapes | $7.1 | $1.1 | NM | $31.7 | $1.1 | NM | |
- Other revenue adjustments[9] | $(3.1) | $(5.4) | 43% | $(14.0) | $(51.5) | 73% | |
- Excise taxes | $(17.5) | $(5.8) | (202%) | $(54.9) | $(35.6) | (54%) | |
$61.1 | $43.9 | 39% | $229.6 | $173.7 | 32% | ||
Medical cannabis and other | |||||||
- Dry bud | $9.7 | $11.1 | (13%) | $40.5 | $37.4 | 8% | |
- Oils and softgels | $25.5 | $25.8 | (1%) | $101.9 | $89.0 | 14% | |
- Beverages, edibles, topicals and vapes | $6.4 | $- | NM | $12.3 | $- | NM | |
- Excise taxes | $(1.4) | $(1.3) | (8%) | $(5.6) | $(5.2) | (8%) | |
$40.2 | $35.6 | 13% | $149.1 | $121.2 | 23% | ||
Global cannabis net revenue | $101.3 | $79.5 | 27% | $378.7 | $294.9 | 28% | |
Other consumer products | |||||||
- Storz & Bickel | $17.9 | $11.8 | 52% | $81.0 | $48.4 | 67% | |
- This Works | $8.5 | $8.3 | 2% | $33.3 | $24.7 | 35% | |
- Other | $20.7 | $8.3 | 149% | $53.6 | $30.8 | 74% | |
Other consumer products revenue | $47.1 | $28.4 | 66% | $167.9 | $103.9 | 62% | |
Net revenue | $148.4 | $107.9 | 38% | $546.6 | $398.8 | 37% | |
This table has been recast to align with our new segment reporting. |
Canadian Cannabis
International Cannabis
8 Excludes the impact of other revenue adjustments. |
Other Consumer Products
Subsequent to Quarter-end
Webcast and Conference Call Information
The Company will host a conference call and audio webcast with David Klein, CEO and Mike Lee, CFO at 10:00 AM Eastern Time on June 1, 2021.
Webcast Information
A live audio webcast will be available at:
https://produceredition.webcasts.com/starthere.jsp?ei=1455554&tp_key=5f1698b420
Replay Information
A replay will be accessible by webcast until 11:59 PM ET on August 30, 2021 at:
https://produceredition.webcasts.com/starthere.jsp?ei=1455554&tp_key=5f1698b420
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 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; expected credit losses on financial assets and related charges; restructuring and other charges 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. The Adjusted EBITDA reconciliation is presented within this news release and explained in the Company's Annual Report on Form 10-K to be filed with the SEC.
10 As per the press release issued by the Company on April 8, 2021, Source: Provincial Boards; Headset Note: This market share data differs from Canopy's internal market share data provided during Canopy's previous earnings calls due to different methodologies and time periods. Market share data represents 01-Oct-20 through latest available data: Provincial Board data for ON online, PEI, NS (27/28-Mar-21) and NB (17-Mar-21); and Headset data for ON retail (28-Feb-21) and AB, BC and SK (31-Mar-21). |
11 As per the press release issued by the Company on April 8, 2021, Market share data represents 01-Oct-20 through latest available data: Provincial Board data for ON online, PEI, NS (27/28-Mar-21) and NB (17-Mar-21); and Headset data for ON retail (28-Feb-21) and AB, BC and SK (31-Mar-21). |
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 Annual Report on Form 10-K 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; 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; 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; 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, or self-regulatory organizations; 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, 2021. 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 CONSOLIDATED BALANCE SHEETS (in thousands of Canadian dollars, except number of shares and per share data, unaudited) | ||||
March 31, 2021 | March 31, 2020 | |||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | $1,154,653 | $1,303,176 | ||
Short-term investments | 1,144,563 | 673,323 | ||
Restricted short-term investments | 11,332 | 21,539 | ||
Amounts receivable, net | 92,435 | 90,155 | ||
Inventory | 367,979 | 391,086 | ||
Prepaid expenses and other assets | 67,232 | 85,094 | ||
Total current assets | 2,838,194 | 2,564,373 | ||
Equity method investments | 100 | 65,843 | ||
Other financial assets | 708,167 | 249,253 | ||
Property, plant and equipment | 1,074,537 | 1,524,803 | ||
Intangible assets | 308,167 | 476,366 | ||
Goodwill | 1,889,354 | 1,954,471 | ||
Other assets | 4,961 | 22,636 | ||
Total assets | $6,823,480 | $6,857,745 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||
Current liabilities: | ||||
Accounts payable | $67,262 | $123,393 | ||
Other accrued expenses and liabilities | 100,813 | 64,994 | ||
Current portion of long-term debt | 9,827 | 16,393 | ||
Other liabilities | 106,428 | 215,809 | ||
Total current liabilities | 284,330 | 420,589 | ||
Long-term debt | 1,573,136 | 449,022 | ||
Deferred income tax liabilities | 21,379 | 47,113 | ||
Liability arising from Acreage Arrangement | 600,000 | 250,000 | ||
Warrant derivative liability | 615,575 | 322,491 | ||
Other liabilities | 107,240 | 190,660 | ||
Total liabilities | 3,201,660 | 1,679,875 | ||
Commitments and contingencies (Note 34) | ||||
Redeemable noncontrolling interest | 135,300 | 69,750 | ||
Canopy Growth Corporation shareholders' equity: | ||||
Common shares - $nil par value; Authorized - unlimited number of shares; | 7,168,557 | 6,373,544 | ||
Additional paid-in capital | 2,415,650 | 2,615,155 | ||
Accumulated other comprehensive (loss) income | (34,240) | 220,899 | ||
Deficit | (6,068,156) | (4,323,236) | ||
Total Canopy Growth Corporation shareholders' equity | 3,481,811 | 4,886,362 | ||
Noncontrolling interests | 4,709 | 221,758 | ||
Total shareholders' equity | 3,486,520 | 5,108,120 | ||
Total liabilities and shareholders' equity | $6,823,480 | $6,857,745 |
Schedule 2
CANOPY GROWTH CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands of Canadian dollars, except number of shares and per share data, unaudited) | ||||
Three months ended March 31, | ||||
2021 | 2020 | |||
Revenue | $167,375 | $115,068 | ||
Excise taxes | 18,936 | 7,155 | ||
Net revenue | 148,439 | 107,913 | ||
Cost of goods sold | 138,639 | 199,738 | ||
Gross margin | 9,800 | (91,825) | ||
Operating expenses: | ||||
Selling, general and administrative expenses | 148,666 | 197,579 | ||
Share-based compensation | 18,517 | 78,354 | ||
Expected credit losses on financial assets | 1,000 | - | ||
Asset impairment and restructuring costs | 74,819 | 623,266 | ||
Total operating expenses | 243,002 | 899,199 | ||
Operating loss | (233,202) | (991,024) | ||
Loss from equity method investments | (11,778) | (57,752) | ||
Other income (expense), net | (366,770) | (376,295) | ||
Loss before income taxes | (611,750) | (1,425,071) | ||
Income tax (expense) recovery | (4,945) | 98,666 | ||
Net loss | (616,695) | (1,326,405) | ||
Net income (loss) attributable to noncontrolling interests and | 83,283 | (23,384) | ||
Net loss attributable to Canopy Growth Corporation | $(699,978) | $(1,303,021) | ||
Basic and diluted loss per share | $(1.85) | $(3.72) | ||
Basic and diluted weighted average common shares outstanding | 378,519,753 | 349,837,102 |
Schedule 3
CANOPY GROWTH CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands of Canadian dollars, except number of shares and per share data, unaudited) | ||||
Years ended March 31, | ||||
2021 | 2020 | |||
Revenue | $607,198 | $439,626 | ||
Excise taxes | 60,549 | 40,854 | ||
Net revenue | 546,649 | 398,772 | ||
Cost of goods sold | 479,689 | 430,456 | ||
Gross margin | 66,960 | (31,684) | ||
Operating expenses: | ||||
Selling, general and administrative expenses | 575,389 | 693,737 | ||
Share-based compensation | 91,149 | 320,276 | ||
Expected credit losses on financial assets | 109,480 | - | ||
Asset impairment and restructuring costs | 534,398 | 623,266 | ||
Total operating expenses | 1,310,416 | 1,637,279 | ||
Operating loss | (1,243,456) | (1,668,963) | ||
Loss from equity method investments | (52,629) | (64,420) | ||
Other income (expense), net | (387,876) | 224,329 | ||
Loss before income taxes | (1,683,961) | (1,509,054) | ||
Income tax recovery | 13,141 | 121,614 | ||
Net loss | (1,670,820) | (1,387,440) | ||
Net income (loss) attributable to noncontrolling interests and | 74,100 | (66,114) | ||
Net loss attributable to Canopy Growth Corporation | $(1,744,920) | $(1,321,326) | ||
Basic and diluted loss per share | $(4.69) | $(3.80) | ||
Basic and diluted weighted average common shares outstanding | 371,662,296 | 348,038,163 |
Schedule 4
CANOPY GROWTH CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands of Canadian dollars, unaudited) | ||||
Years ended March 31, | ||||
2021 | 2020 | |||
Cash flows from operating activities: | ||||
Net loss | $(1,670,820) | $(1,387,440) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||
Depreciation of property, plant and equipment | 70,914 | 73,716 | ||
Amortization of intangible assets | 56,204 | 51,297 | ||
Share of loss on equity method investments | 52,629 | 64,420 | ||
Share-based compensation | 91,149 | 320,276 | ||
Asset impairment and restructuring costs | 534,398 | 623,266 | ||
Expected credit losses on financial assets and related charges | 109,480 | - | ||
Income tax recovery | (13,141) | (121,614) | ||
Non-cash foreign currency | 8,138 | (2,012) | ||
Interest paid | (25,649) | (25,472) | ||
Change in operating assets and liabilities, net of effects from purchases of businesses: | ||||
Amounts receivable | (11,994) | 20,979 | ||
Prepaid expenses and other assets | 77 | (26,917) | ||
Inventory | 17,211 | (177,091) | ||
Accounts payable and accrued liabilities | (9,627) | (20,750) | ||
Other, including non-cash fair value adjustments | 325,302 | (165,293) | ||
Net cash used in operating activities | (465,729) | (772,635) | ||
Cash flows from investing activities: | ||||
Purchases of and deposits on property, plant and equipment | (164,502) | (704,944) | ||
Purchases of intangible assets | (9,639) | (16,957) | ||
Proceeds on sale of property, plant and equipment | 45,921 | - | ||
Proceeds on sale of intangible assets | 18,337 | - | ||
(Purchases) redemption of short-term investments | (459,834) | 1,427,482 | ||
Cash outflow on completion of RIV Arrangement | (152,801) | - | ||
Sale of (investments in) equity method investments | 7,000 | (5,135) | ||
Investments in other financial assets | (44,721) | (129,590) | ||
Investment in Acreage Arrangement | (49,849) | (395,190) | ||
Loan advanced to Acreage Hempco | (66,995) | - | ||
Recovery of amounts related to construction financing | 10,000 | - | ||
Payment of acquisition related liabilities | (16,897) | (24,482) | ||
Net cash outflow on acquisition of noncontrolling interests | (125) | - | ||
Net cash outflow on acquisition of subsidiaries | - | (498,838) | ||
Net cash used in investing activities | (884,105) | (347,654) | ||
Cash flows from financing activities: | ||||
Payment of share issue costs | (131) | - | ||
Proceeds from issuance of shares by RIV Capital | 1,380 | 1,172 | ||
Proceeds from exercise of stock options | 156,897 | 41,413 | ||
Proceeds from exercise of warrants | 245,186 | 446 | ||
Issuance of long-term debt | 893,160 | 14,761 | ||
Payment of debt issue costs | (16,104) | - | ||
Repayment of long-term debt | (15,619) | (114,953) | ||
Net cash provided by (used in) financing activities | 1,264,769 | (57,161) | ||
Effect of exchange rate changes on cash and cash equivalents | (63,458) | (204) | ||
Net decrease in cash and cash equivalents | (148,523) | (1,177,654) | ||
Cash and cash equivalents, beginning of period | 1,303,176 | 2,480,830 | ||
Cash and cash equivalents, end of period | $1,154,653 | $1,303,176 |
Schedule 5
Adjusted Gross Margin1 Reconciliation (Non-GAAP Measure) | ||||
Three months ended March 31, | ||||
(in thousands of Canadian dollars except where indicated; unaudited) | 2021 | 2020 | ||
Net revenue | $148,439 | $107,913 | ||
Gross margin, as reported | 9,800 | (91,825) | ||
Adjustments to gross margin: | ||||
Restructuring and other charges recorded in cost of goods sold | 10,348 | 132,089 | ||
Charges related to the flow-through of inventory step-up on business combinations | - | 4,687 | ||
Adjusted gross margin1 | $20,148 | $44,951 | ||
Adjusted gross margin percentage1 | 14% | 42% | ||
Years ended March 31, | ||||
(in thousands of Canadian dollars, unaudited) | 2021 | 2020 | ||
Net revenue | $546,649 | $398,772 | ||
Gross margin, as reported | 66,960 | (31,684) | ||
Adjustments to gross margin: | ||||
Restructuring and other charges recorded in cost of goods sold | 25,985 | 132,089 | ||
Charges related to the flow-through of inventory step-up on business combinations | 1,494 | 4,687 | ||
Adjusted gross margin1 | $94,439 | $105,092 | ||
Adjusted gross margin percentage1 | 17% | 26% | ||
1 Adjusted gross margin and adjusted gross margin percentage are non-GAAP measures. See "Non-GAAP Measures". |
Schedule 6
Adjusted EBITDA1 Reconciliation (Non-GAAP Measure) | ||||
Three months ended March 31, | ||||
(in thousands of Canadian dollars, unaudited) | 2021 | 2020 | ||
Net loss | $(616,695) | $(1,326,405) | ||
Income tax expense (recovery) | 4,945 | (98,666) | ||
Other (income) expense, net | 366,770 | 376,295 | ||
Loss on equity method investments | 11,778 | 57,752 | ||
Share-based compensation2 | 18,517 | 78,354 | ||
Acquisition-related costs | 5,561 | 1,840 | ||
Depreciation and amortization2 | 28,928 | 48,781 | ||
Asset impairment and restructuring costs | 74,819 | 623,266 | ||
Expected credit losses on financial assets and related charges | 1,000 | - | ||
Restructuring and other charges recorded in cost of goods sold | 10,348 | 132,089 | ||
Charges related to the flow-through of inventory step-up on business combinations | - | 4,687 | ||
Adjusted EBITDA1 | $(94,029) | $(102,007) |
Years ended March 31, | ||||
(in thousands of Canadian dollars, unaudited) | 2021 | 2020 | ||
Net loss | $(1,670,820) | $(1,387,440) | ||
Income tax recovery | (13,141) | (121,614) | ||
Other (income) expense, net | 387,876 | (224,329) | ||
Loss on equity method investments | 52,629 | 64,420 | ||
Share-based compensation2 | 91,149 | 320,276 | ||
Acquisition-related costs | 13,522 | 20,840 | ||
Depreciation and amortization2 | 127,118 | 125,013 | ||
Asset impairment and restructuring costs | 534,398 | 623,266 | ||
Expected credit losses on financial assets and related charges | 109,480 | - | ||
Restructuring and other charges recorded in cost of goods sold | 25,985 | 132,089 | ||
Charges related to the flow-through of inventory step-up on business combinations | 1,494 | 4,687 | ||
Adjusted EBITDA1 | $(340,310) | $(442,792) | ||
1Adjusted EBITDA is a non-GAAP measure. See "Non-GAAP Measures". | ||||
2 From Consolidated Statements of Cash Flows. |
Schedule 7
Free Cash Flow1 Reconciliation (Non-GAAP Measure) | ||||
Three months ended March 31, | ||||
(in thousands of Canadian dollars, unaudited) | 2021 | 2020 | ||
Net cash used in operating activities | $(97,830) | $(210,639) | ||
Purchases of and deposits on property, plant and equipment | (26,525) | (94,086) | ||
Free cash flow1 | $(124,355) | $(304,725) |
Years ended March 31, | ||||
(in thousands of Canadian dollars, unaudited) | 2021 | 2020 | ||
Net cash used in operating activities | $(465,729) | $(772,635) | ||
Purchases of and deposits on property, plant and equipment | (164,502) | (704,944) | ||
Free cash flow1 | $(630,231) | $(1,477,579) | ||
1Free cash flow is a non-GAAP measure. See "Non-GAAP Measures". |
Schedule 8
Segmented Revenue by Channel | Three months ended | |||||
(in thousands of Canadian dollars, unaudited) | December 31, 2020 | September 30, 2020 | June 30, 2020 | |||
Canadian recreational cannabis net revenue | ||||||
Business-to-business1 | $43,129 | $42,223 | $34,934 | |||
Business-to-consumer | 20,224 | 18,709 | 9,330 | |||
63,353 | 60,932 | 44,264 | ||||
Canadian medical cannabis net revenue2 | 13,947 | 13,888 | 13,910 | |||
77,300 | 74,820 | 58,174 | ||||
International and other revenue | ||||||
C3 | 17,642 | 13,556 | 15,369 | |||
Other | 8,886 | 5,918 | 5,739 | |||
26,528 | 19,474 | 21,108 | ||||
Global cannabis net revenue | 103,828 | 94,294 | 79,282 | |||
Other consumer products | ||||||
Storz & Bickel | 24,147 | 21,836 | 17,120 | |||
This Works | 10,907 | 7,833 | 6,049 | |||
Other | 13,646 | 11,303 | 7,965 | |||
Other consumer products revenue | 48,700 | 40,972 | 31,134 | |||
Net revenue | $152,528 | $135,266 | $110,416 | |||
1 Reflects excise taxes of $15,977 and other revenue adjustments, representing our determination of returns and pricing adjustments, of $3,750 for the three months ended December 31, 2020; excise taxes of $14,200 and other revenue adjustments of $3,750 for the three months ended September 30, 2020; and excise taxes of $7,246 and other revenue adjustments of $3,400 for the three months ended June 30, 2020. | ||||||
2 Reflects excise taxes of $1,402 for the three months ended December 31, 2020; $1,362 for the three months ended September 30, 2020; and $1,426 for the three months ended June 30, 2020. |
Schedule 9
Segmented Revenue by Form | Three months ended | |||||
(in thousands of Canadian dollars, unaudited) | December 31, 2020 | September 30, 2020 | June 30, 2020 | |||
Canadian recreational cannabis | ||||||
Dry bud1 | $66,210 | $63,895 | $40,129 | |||
Oils and softgels1 | 7,292 | 7,021 | 7,721 | |||
Beverages, edibles, topicals and vapes | 9,578 | 7,966 | 7,060 | |||
Other revenue adjustments | (3,750) | (3,750) | (3,400) | |||
Excise taxes | (15,977) | (14,200) | (7,246) | |||
63,353 | 60,932 | 44,264 | ||||
Medical cannabis and other | ||||||
Dry bud | 10,098 | 9,836 | 10,832 | |||
Oils and softgels | 27,696 | 23,458 | 25,215 | |||
Beverages, edibles, topicals and vapes | 4,083 | 1,430 | 397 | |||
Excise taxes | (1,402) | (1,362) | (1,426) | |||
40,475 | 33,362 | 35,018 | ||||
Global cannabis net revenue | 103,828 | 94,294 | 79,282 | |||
Other consumer products | ||||||
Storz & Bickel | 24,147 | 21,836 | 17,120 | |||
This Works | 10,907 | 7,833 | 6,049 | |||
Other | 13,646 | 11,303 | 7,965 | |||
Other consumer products revenue | 48,700 | 40,972 | 31,134 | |||
Net revenue | $152,528 | $135,266 | $110,416 | |||
1 Excludes the impact of other revenue adjustments. |
Schedule 10 – Segmented Gross Margin Reconciliation
Three months ended | ||||||
(in thousands of Canadian dollars except where indicated; unaudited) | December 31, 2020 | September 30, 2020 | June 30, 2020 | |||
Global cannabis segment | ||||||
Net revenue | $103,828 | $94,294 | $79,282 | |||
Cost of goods sold | 96,434 | 82,232 | 86,140 | |||
Gross margin | 7,394 | 12,062 | (6,858) | |||
Gross margin percentage | 7% | 13% | (9%) | |||
Other consumer products segment | ||||||
Revenue | $48,700 | $40,972 | $31,134 | |||
Cost of goods sold | 31,509 | 26,954 | 17,781 | |||
Gross margin | 17,191 | 14,018 | 13,353 | |||
Gross margin percentage | 35% | 34% | 43% |
Schedule 11 – Segmented Adjusted Gross Margin Reconciliation (Non-GAAP Measure)
Three months ended | ||||||
(in thousands of Canadian dollars except where indicated; | December 31, 2020 | September 30, 2020 | June 30, 2020 | |||
Global cannabis segment | ||||||
Net revenue | $103,828 | $94,294 | $79,282 | |||
Gross margin, as reported | 7,394 | 12,062 | (6,858) | |||
Adjustments to gross margin: | ||||||
Restructuring and other charges recorded | 15,637 | - | - | |||
Adjusted gross margin1 | $23,031 | $12,062 | $(6,858) | |||
Adjusted gross margin percentage1 | 22% | 13% | (9%) | |||
Other consumer products segment | ||||||
Revenue | $48,700 | $40,972 | $31,134 | |||
Gross margin, as reported | 17,191 | 14,018 | 13,353 | |||
Adjustments to gross margin: | ||||||
Charges related to the flow-through of inventory step-up on business combinations | - | - | 1,213 | |||
Adjusted gross margin1 | $17,191 | $14,018 | $14,566 | |||
Adjusted gross margin percentage1 | 35% | 34% | 47% | |||
1 Adjusted gross margin and adjusted gross margin percentage are non-GAAP measures. See "Non-GAAP Measures". |
Last Trade: | US$2.69 |
Daily Change: | -0.10 -3.42 |
Daily Volume: | 1,661,136 |
Market Cap: | US$328.620M |
December 12, 2024 December 02, 2024 November 26, 2024 |
DevvStream provides upfront capital for sustainability projects in exchange for carbon credit rights. Through these rights, the company generates and manages carbon credits by utilizing the most technologically advanced...
CLICK TO LEARN MOREGreenPower Motor designs, builds and distributes a full suite of high-floor and low-floor all-electric medium and heavy-duty vehicles, including transit buses, school buses, shuttles, cargo van, and a cab and chassis...
CLICK TO LEARN MORECOPYRIGHT ©2022 GREEN STOCK NEWS