Canopy Growth Corporation ("Canopy Growth" or the ("Company") (TSX: WEED) (NASDAQ: CGC) today announces its financial results for the second quarter fiscal 2022 ended September 30, 2021. All financial information in this press release is reported in Canadian dollars, unless otherwise indicated.
Highlights
"In new industries where the potential is immense, progress is rarely a straight line. With a focused strategy, a foundation for growth, and our burgeoning U.S. ecosystem, Canopy is uniquely positioned to win as the industry matures."
David Klein, Chief Executive Officer, Canopy Growth Corporation
"Achieving profitability remains a top priority. We are focused on increasing market share in Canada, premiumizing our product mix and delivering on our cost savings commitment."
Mike Lee, Chief Financial Officer, Canopy Growth Corporation
Second Quarter Fiscal 2022 Financial Summary
(in millions of Canadian | Net Revenue | Gross margin percentage | Adjusted gross margin percentage1 | Net loss | Adjusted EBITDA2 | Free cash flow3 |
Reported | $131.4 | (54%) | (52%) | $(16.3) | $(162.6) | $(101.3) |
vs. Q2 FY2021 | (3%) | (7,300) bps | (7,100) bps | 83% | (90%) | 47% |
1 | Adjusted gross margin is a non-GAAP measure, and for Q2 fiscal 2022 excludes $3.1 million related to the flow-through of inventory step-up associated with the acquisition of Supreme Cannabis (Q2 FY2021 - excludes $0.3 million related to the flow-through of inventory step-up associated with fiscal 2020 business combinations). See "Non-GAAP Measures". |
2 | Adjusted EBITDA is a non-GAAP measure. See "Non-GAAP Measures". |
3 | Free cash flow is a non-GAAP measure. See "Non-GAAP Measures". |
Second Quarter Fiscal 2022 Financial Summary
Revenues
Net revenue of $131 million in Q2 FY2022 was a decline of 3% versus Q2 FY2021. Total net cannabis revenue of $95 million in Q2 FY2022, represented an increase of 1% over Q2 FY2021. Excluding the impact from acquired businesses, net revenue declined 13% and cannabis revenue declined 14% versus Q2 FY2021.
Gross margin
Reported gross margin in Q2 FY2022 was (54%) as compared to 19% in Q2 FY2021. Excluding non-cash charges related to inventory write-downs and inventory step-up charges from acquisitions, as well as certain other non-recurring items including Canadian government payroll subsidies pursuant to a COVID-19 relief program, gross margin would have been approximately 12%. Inventory write-downs in Q2 FY22 amounted to $87 million and primarily relate to excess Canadian cannabis inventory resulting from lower sales relative to forecast as well as declines in expected near-term demand. Gross margin in Q2 FY2022 was further impacted by lower production output and price compression in the Canadian recreational business as well as higher third-party shipping, distribution and warehousing costs across North America.
Operating expenses
Total SG&A ("SG&A") expenses in Q2 FY2022 declined by 15% versus Q2 FY2021, driven by year-over-year reductions in General & Administrative ("G&A") and Research and Development ("R&D") expenses partially offset by an increase in Sales & Marketing ("S&M") expenses. G&A expenses declined 49% year-over-year primarily due to reductions in staffing and professional fees and benefit from payroll subsidies received from the Canadian government in Q2 FY2022, pursuant to a COVID-19 relief program. R&D expenses declined 38% year-over-year principally due to project timing. S&M expenses increased 49% year-over-year primarily due a return to more normal advertising and promotions spending in Q2 FY2022, compared to the prior year, higher sponsorship fees associated with BioSteel's partnership deals and increased advertising expenses associated with new product launches.
Net Earnings
Net Earnings in Q2 FY2022 amounted to a loss of $16 million, which is an $80 million improvement versus Q2 FY2021, driven primarily by Other Income totaling $196 million during Q2 FY2022 mostly attributable to non-cash fair value changes of $233 million.
Adjusted EBITDA
Adjusted EBITDA loss in Q2 FY2022 was $163 million, a $77 million wider loss versus Q2 FY2021 driven by lower sales, a decline in gross margins, partially offset by the reduction in our total selling, general and administrative expense. Adjusted EBITDA loss in Q2 FY2022, excluding non-cash inventory write-downs would have been a loss of $76 million.
Free Cash Flow
Free Cash Flow in Q2 FY2022 was an outflow of $101 million, a 47% decrease in outflow vs Q2 FY2021. Relative to Q2 FY2021, the Free Cash Flow outflow reduction reflects the decrease in cash used for operating activities and the lower purchases of property, plant and equipment.
Cash Position
Cash and Short-term Investments amounted to $2.0 billion at September 30, 2021, representing a decrease of $0.3 billion from $2.3 billion at March 31, 2021 reflecting EBITDA losses and capital investments.
Outlook
Pushing out positive Adjusted EBITDA target due to market share challenges in the Canadian recreational business and a slower-than-expected ramp-up of U.S. distribution for BioSteel
Second Quarter Fiscal 2022 Business Highlights
Amid a highly competitive Canadian recreational market, increased market share in vapes and edibles and maintained market leadership in premium flower category
| 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. The tool captures point of sale data from an average of 26% of stores in Alberta, British Columbia, Saskatchewan, Manitoba and Newfoundland & Labrador, point of sale data from 100% of stores in New Brunswick, Nova Scotia, Prince Edward Island and Quebec, as well as depletions and e-commerce sales data from the OCS. |
U.S. business continues to gain momentum, distribution expected to ramp into spring CY2022
Over 40 new SKUs shipped in Q2 FY2022 including new innovative cannabis-based mood management vape
In Flower:
In Vapes:
In Beverages:
In Edibles:
Second Quarter Fiscal 2022 Revenue Review
Revenue by Channel
(in millions of Canadian dollars, unaudited) | Q2 FY2022 | Q2 FY2021 | Vs. Q2 FY2021 | ||
Canadian recreational cannabis | |||||
Business to business5 | $41.9 | $42.2 | (1%) | ||
Business to consumer | $16.7 | $18.7 | (11%) | ||
$58.6 | $60.9 | (4%) | |||
Canadian medical cannabis6 | $13.1 | $13.9 | (6%) | ||
$71.7 | $74.8 | (4%) | |||
International and other | |||||
C3 | $11.9 | $13.6 | (13%) | ||
Other | $11.7 | $5.9 | 98% | ||
$23.6 | $19.5 | 21% | |||
Global cannabis net revenue | $95.3 | $94.3 | 1% | ||
Other consumer products | |||||
Storz & Bickel | $14.5 | $21.9 | (34%) | ||
This Works | $9.1 | $7.8 | 17% | ||
Bio Steel | $7.5 | $5.1 | 47% | ||
Other | $5.0 | $6.2 | (19%) | ||
Other consumer products revenue | $36.1 | $41.0 | (12%) | ||
Net revenue | $131.4 | $135.3 | (3%) | ||
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. |
5 | Reflects excise taxes of $12.9 million and other revenue adjustments of $nil for Q2 2022 (Q2 2021 – $14.2 million and $3.8 million, respectively) |
6 | Reflects excise taxes of $1.4 million for Q2 2022 (Q2 2021 - $1.4 million). |
Revenue by Form
(in millions of Canadian dollars, unaudited) | Q2 FY2022 | Q2 FY2021 | Vs. Q2 FY2021 | ||
Canadian recreational cannabis | |||||
Dry bud7 | $56.8 | $63.9 | (11%) | ||
Oils and softgels7 | $5.5 | $7.0 | (21%) | ||
Beverages, edibles, topicals and vapes7 | $9.2 | $8.0 | 15% | ||
Other revenue adjustments8 | $- | $(3.8) | 100% | ||
Excise taxes | $(12.9) | $(14.2) | 9% | ||
$58.6 | $60.9 | (4%) | |||
Medical cannabis and other | |||||
Dry bud | $9.1 | $9.9 | (8%) | ||
Oils and soft gels | $20.8 | $23.5 | (11%) | ||
Beverages, edibles, topicals and vapes | $8.2 | $1.4 | 486% | ||
Excise taxes | $(1.4) | $(1.4) | 0% | ||
$36.7 | $33.4 | 10% | |||
Global cannabis net revenue | $95.3 | $94.3 | 1% | ||
Other consumer products | |||||
Storz & Bickel | $14.5 | $21.9 | (34%) | ||
This Works | $9.1 | $7.8 | 17% | ||
Bio Steel | $7.5 | $5.1 | 47% | ||
Other | $5.0 | $6.2 | (19%) | ||
Other consumer products revenue | $36.1 | $41.0 | (12%) | ||
Net revenue | $131.4 | $135.3 | (3%) | ||
This table has been recast to align with our new segment reporting. |
7 | Excludes the impact of other revenue adjustments. |
8 | Other revenue adjustments represent the Company's determination of returns and pricing adjustments, and relate to the Canadian recreational business–to–business channel. |
Second Quarter Fiscal 2022 Revenue Review
Canadian Cannabis
International Cannabis
Other Consumer Products
The second quarter fiscal 2022 and second quarter fiscal 2021 financial results presented in this press release have been prepared in accordance with U.S. GAAP.
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 November 5, 2021.
Webcast Information
A live audio webcast will be available at:
https://produceredition.webcasts.com/starthere.jsp?ei=1505860&tp_key=a4b00798a9
Replay Information
A replay will be accessible by webcast until 11:59 PM ET on February 3, 2022 at:
https://produceredition.webcasts.com/starthere.jsp?ei=1505860&tp_key=a4b00798a9
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; 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; 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, 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 CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS (in thousands of Canadian dollars, except number of shares and per share data, unaudited) | ||||
September 30, 2021 | March 31, 2021 | |||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | $807,621 | $1,154,653 | ||
Short-term investments | 1,150,325 | 1,144,563 | ||
Restricted short-term investments | 12,219 | 11,332 | ||
Amounts receivable, net | 92,630 | 92,435 | ||
Inventory | 353,309 | 367,979 | ||
Prepaid expenses and other assets | 86,905 | 67,232 | ||
Total current assets | 2,503,009 | 2,838,194 | ||
Other financial assets | 509,284 | 708,167 | ||
Property, plant and equipment | 1,123,323 | 1,074,537 | ||
Intangible assets | 342,172 | 308,167 | ||
Goodwill | 2,004,006 | 1,889,354 | ||
Other assets | 8,962 | 5,061 | ||
Total assets | $6,490,756 | $6,823,480 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||
Current liabilities: | ||||
Accounts payable | $94,367 | $67,262 | ||
Other accrued expenses and liabilities | 86,076 | 100,813 | ||
Current portion of long-term debt | 8,825 | 9,827 | ||
Other liabilities | 70,635 | 106,428 | ||
Total current liabilities | 259,903 | 284,330 | ||
Long-term debt | 1,517,778 | 1,573,136 | ||
Deferred income tax liabilities | 25,464 | 21,379 | ||
Liability arising from Acreage Arrangement | 162,000 | 600,000 | ||
Warrant derivative liability | 104,773 | 615,575 | ||
Other liabilities | 105,818 | 107,240 | ||
Total liabilities | 2,175,736 | 3,201,660 | ||
Commitments and contingencies | ||||
Redeemable noncontrolling interest | 69,400 | 135,300 | ||
Canopy Growth Corporation shareholders' equity: | ||||
Common shares - $nil par value; Authorized - unlimited number of shares; | 7,468,717 | 7,168,557 | ||
Additional paid-in capital | 2,485,914 | 2,415,650 | ||
Accumulated other comprehensive loss | (27,448) | (34,240) | ||
Deficit | (5,686,796) | (6,068,156) | ||
Total Canopy Growth Corporation shareholders' equity | 4,240,387 | 3,481,811 | ||
Noncontrolling interests | 5,233 | 4,709 | ||
Total shareholders' equity | 4,245,620 | 3,486,520 | ||
Total liabilities and shareholders' equity | $6,490,756 | $6,823,480 |
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 September 30, | ||||
2021 | 2020 | |||
Revenue | $145,648 | $150,828 | ||
Excise taxes | 14,274 | 15,562 | ||
Net revenue | 131,374 | 135,266 | ||
Cost of goods sold | 202,514 | 109,186 | ||
Gross margin | (71,140) | 26,080 | ||
Operating expenses: | ||||
Selling, general and administrative expenses | 125,756 | 147,253 | ||
Share-based compensation | 15,953 | 21,984 | ||
Expected credit losses on financial assets and related charges | - | 94,745 | ||
Asset impairment and restructuring costs | 2,510 | 46,363 | ||
Total operating expenses | 144,219 | 310,345 | ||
Operating loss | (215,359) | (284,265) | ||
Loss from equity method investments | - | (32,991) | ||
Other income (expense), net | 195,821 | 221,256 | ||
Loss before income taxes | (19,538) | (96,000) | ||
Income tax recovery (expense) | 3,207 | (552) | ||
Net loss | (16,331) | (96,552) | ||
Net loss attributable to noncontrolling interests and redeemable | (5,273) | (64,491) | ||
Net loss attributable to Canopy Growth Corporation | $(11,058) | $(32,061) | ||
Basic (loss) earnings per share | $(0.03) | $(0.09) | ||
Basic weighted average common shares outstanding | 393,274,758 | 371,520,534 | ||
Diluted (loss) earnings per share | $(0.03) | $(0.09) | ||
Diluted weighted average common shares outstanding | 393,274,758 | 371,520,534 |
Schedule 3
CANOPY GROWTH CORPORATION CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands of Canadian dollars, unaudited) | ||||
Six months ended September 30, | ||||
2021 | 2020 | |||
Cash flows from operating activities: | ||||
Net income (loss) | $373,624 | $(224,874) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||
Depreciation of property, plant and equipment | 37,108 | 36,373 | ||
Amortization of intangible assets | 16,804 | 29,432 | ||
Share of loss on equity method investments | 100 | 40,180 | ||
Share-based compensation | 29,079 | 52,669 | ||
Asset impairment and restructuring costs | 80,690 | 59,157 | ||
Expected credit losses on financial assets and related charges | - | 94,745 | ||
Income tax recovery | (307) | (2,486) | ||
Non-cash fair value adjustments | (834,090) | (268,143) | ||
Change in operating assets and liabilities, net of effects from | ||||
Amounts receivable | 12,354 | 1,498 | ||
Prepaid expenses and other assets | (3,423) | (6,604) | ||
Inventory | 40,208 | (23,500) | ||
Accounts payable and accrued liabilities | 3,778 | (11,408) | ||
Other, including non-cash foreign currency | (7,670) | (57,334) | ||
Net cash used in operating activities | (251,745) | (280,295) | ||
Cash flows from investing activities: | ||||
Purchases of and deposits on property, plant and equipment | (35,658) | (90,195) | ||
Purchases of intangible assets | (2,729) | (7,604) | ||
Proceeds on sale of property, plant and equipment | 2,290 | - | ||
Proceeds on sale of intangible assets | - | 18,337 | ||
Purchases of short-term investments | (705) | (367,779) | ||
Net cash proceeds on sale of subsidiaries | 10,324 | - | ||
(Investments in) sale of other financial assets | 110 | (7,526) | ||
Investment in Acreage Arrangement | - | (49,849) | ||
Loan advanced to Acreage Hempco | - | (66,995) | ||
Net cash outflow on acquisition of subsidiaries | (9,070) | - | ||
Other investing activities | (10,859) | 3,481 | ||
Net cash used in investing activities | (46,297) | (568,130) | ||
Cash flows from financing activities: | ||||
Proceeds from issuance of common shares and warrants | 1,460 | - | ||
Proceeds from exercise of stock options | 4,886 | 10,756 | ||
Proceeds from exercise of warrants | - | 244,990 | ||
Issuance of long-term debt | - | 1,564 | ||
Repayment of long-term debt | (49,991) | (5,920) | ||
Other financing activities | (3,036) | (585) | ||
Net cash (used in) provided by financing activities | (46,681) | 250,805 | ||
Effect of exchange rate changes on cash and cash equivalents | (2,309) | (32,269) | ||
Net decrease in cash and cash equivalents | (347,032) | (629,889) | ||
Cash and cash equivalents, beginning of period | 1,154,653 | 1,303,176 | ||
Cash and cash equivalents, end of period | $807,621 | $673,287 |
Schedule 4
Adjusted Gross Margin1 Reconciliation (Non-GAAP Measure) | ||||
Three months ended September 30, | ||||
(in thousands of Canadian dollars except where indicated; unaudited) | 2021 | 2020 | ||
Net revenue | $131,374 | $135,266 | ||
Gross margin, as reported | (71,140) | 26,080 | ||
Adjustments to gross margin: | ||||
Charges related to the flow-through of inventory step-up on business combinations | 3,123 | 281 | ||
Adjusted gross margin1 | $(68,017) | $26,361 | ||
Adjusted gross margin percentage1 | (52%) | 19% | ||
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 September 30, | ||||
(in thousands of Canadian dollars, unaudited) | 2021 | 2020 | ||
Net loss | $(16,331) | $(96,552) | ||
Income tax (recovery) expense | (3,207) | 552 | ||
Other (income) expense, net | (195,821) | (221,256) | ||
Loss on equity method investments | - | 32,991 | ||
Share-based compensation2 | 15,953 | 21,984 | ||
Acquisition-related costs | 2,391 | 3,472 | ||
Depreciation and amortization2 | 28,780 | 31,758 | ||
Asset impairment and restructuring costs | 2,510 | 46,363 | ||
Expected credit losses on financial assets | - | 94,745 | ||
Charges related to the flow-through of inventory | 3,123 | 281 | ||
Adjusted EBITDA1 | $(162,602) | $(85,662) | ||
1Adjusted EBITDA is a non-GAAP measure. See "Non-GAAP Measures". | ||||
2 From Condensed Interim Consolidated Statements of Cash Flows. |
Schedule 6
Free Cash Flow Reconciliation1 | ||||
Three months ended September 30, | ||||
(in thousands of Canadian dollars, unaudited) | 2021 | 2020 | ||
Net cash used in operating activities | $(85,965) | $(161,749) | ||
Purchases of and deposits on property, plant and equipment | (15,379) | (28,648) | ||
Free cash flow1 | $(101,344) | $(190,397) | ||
1Free cash flow is a non-GAAP measure. See "Non-GAAP Measures". |
Schedule 7
Segmented Gross Margin Reconciliation | |||
Three months ended September 30, | |||
(in thousands of Canadian dollars, unaudited) | 2021 | 2020 | |
Global cannabis segment | |||
Net revenue | $95,325 | $94,294 | |
Cost of goods sold | 177,917 | 82,232 | |
Gross margin | (82,592) | 12,062 | |
Gross margin percentage | (87%) | 13% | |
Other consumer products segment | |||
Revenue | $36,049 | $40,972 | |
Cost of goods sold | 24,597 | 26,954 | |
Gross margin | 11,452 | 14,018 | |
Gross margin percentage | 32% | 34% |
Schedule 8
Segmented Adjusted Gross Margin1 Reconciliation (Non-GAAP Measure)
Three months ended | ||||
(in thousands of Canadian dollars except where indicated; unaudited) | September 30, 2021 | September 30, 2020 | ||
Global cannabis segment | ||||
Net revenue | $95,325 | $94,294 | ||
Gross margin, as reported | (82,592) | 12,062 | ||
Adjustments to gross margin: | ||||
Charges related to the flow-through of inventory | 3,123 | - | ||
Adjusted gross margin1 | $(79,469) | $12,062 | ||
Adjusted gross margin percentage1 | (83%) | 13% | ||
Other consumer products segment | ||||
Revenue | $36,049 | $40,972 | ||
Gross margin, as reported | 11,452 | 14,018 | ||
Adjustments to gross margin: | ||||
Charges related to the flow-through of inventory | - | 281 | ||
Adjusted gross margin1 | $11,452 | $14,299 | ||
Adjusted gross margin percentage1 | 32% | 35% | ||
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 |
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 MORENorthstar 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 MORECOPYRIGHT ©2022 GREEN STOCK NEWS