|
ACREAGE HOLDINGS, INC.
|
(Translation of registrant’s name into English)
|
366 MADISON AVENUE, 11
TH
FLOOR
NEW YORK, NEW YORK, 10017, UNITED STATES
|
(Address of principal executive office)
|
Form 20-F
|
o
|
Form 40-F
|
x
|
|
Note:
Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.
|
|
Note:
Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.
|
|
|
ACREAGE HOLDINGS, INC.
|
Date: May 30, 2019
|
/s/ Glen Leibowitz
|
Glen Leibowitz
Chief Financial Officer
|
99.1
|
Unaudited Condensed Interim Consolidated Financial Statements for the three months ended March 31, 2019 and 2018
|
99.2
|
Management's Discussion and Analysis for the three months ended March 31, 2019
|
99.3
|
Form 52-109FV2 - Certification of Interim Filings - Venture Issuer Basic Certificate - CEO
|
99.4
|
Form 52-109FV2 - Certification of Interim Filings - Venture Issuer Basic Certificate - CFO
|
99.5
|
Form 5 - Quarterly Listing Statement for Q1 2019 dated May 30, 2019
|
|
Page
|
||
|
|
|
|
Condensed Interim Consolidated Statements of Financial Position
|
|
|
|
|
|
|
|
Condensed Interim Consolidated Statements of Operations and Comprehensive Loss
|
|
|
|
|
|
|
|
Condensed Interim Consolidated Statements of Shareholders’ Equity
|
|
|
|
|
|
|
|
Condensed Interim Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
Notes to the Condensed Interim Consolidated Financial Statements
|
-
|
ACREAGE HOLDINGS, INC.
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
|
|
|
(Unaudited)
|
|
|
||||
(in thousands)
|
Note
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
ASSETS
|
|
|
|
|
|
||||
Cash and cash equivalents
|
|
|
$
|
64,183
|
|
|
$
|
104,943
|
|
Restricted cash
|
|
|
95
|
|
|
95
|
|
||
Short-term investments
|
6
|
|
74,822
|
|
|
149,090
|
|
||
Inventory
|
9
|
|
24,649
|
|
|
17,656
|
|
||
Biological assets
|
9
|
|
7,814
|
|
|
8,440
|
|
||
Short-term promissory notes receivable
|
7
|
|
8,329
|
|
|
3,114
|
|
||
Prepaid and other current assets
|
|
|
3,499
|
|
|
2,716
|
|
||
Total current assets
|
|
|
183,391
|
|
|
286,054
|
|
||
Long-term investments
|
6
|
|
4,027
|
|
|
3,844
|
|
||
Long-term promissory notes receivable
|
7
|
|
35,214
|
|
|
27,431
|
|
||
Capital assets, net
|
8
|
|
66,260
|
|
|
45,043
|
|
||
Intangible assets, net
|
5
|
|
239,778
|
|
|
153,953
|
|
||
Goodwill
|
5
|
|
40,137
|
|
|
32,116
|
|
||
Deferred acquisition costs and deposits
|
4
|
|
2,376
|
|
|
22,100
|
|
||
Other non-current assets
|
|
|
1,722
|
|
|
1,280
|
|
||
Total non-current assets
|
|
|
389,514
|
|
|
285,767
|
|
||
TOTAL ASSETS
|
|
|
$
|
572,905
|
|
|
$
|
571,821
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
||||
Accounts payable and accrued liabilities
|
|
|
$
|
6,421
|
|
|
$
|
5,337
|
|
Taxes payable
|
16
|
|
1,773
|
|
|
218
|
|
||
Interest payable
|
10
|
|
293
|
|
|
541
|
|
||
Short-term lease obligation
|
10
|
|
1,074
|
|
|
—
|
|
||
Current portion of debt
|
10
|
|
7,528
|
|
|
15,144
|
|
||
Other current liabilities
|
|
|
2,446
|
|
|
10,711
|
|
||
Total current liabilities
|
|
|
19,535
|
|
|
31,951
|
|
||
Long-term debt
|
10
|
|
486
|
|
|
491
|
|
||
Long-term lease obligation
|
10
|
|
11,708
|
|
|
—
|
|
||
Deferred tax liability
|
4
|
|
36,213
|
|
|
30,527
|
|
||
Other liabilities
|
|
|
1,069
|
|
|
1,129
|
|
||
Total non-current liabilities
|
|
|
49,476
|
|
|
32,147
|
|
||
TOTAL LIABILITIES
|
|
|
69,011
|
|
|
64,098
|
|
||
Share capital
|
|
|
545,907
|
|
|
529,903
|
|
||
Share reserve
|
|
|
99,972
|
|
|
89,262
|
|
||
Accumulated deficit
|
|
|
(259,284
|
)
|
|
(235,261
|
)
|
||
Shareholders' equity - parent
|
11
|
|
386,595
|
|
|
383,904
|
|
||
Non-controlling interests
|
11
|
|
117,299
|
|
|
123,819
|
|
||
TOTAL SHAREHOLDERS’ EQUITY
|
|
|
503,894
|
|
|
507,723
|
|
||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
$
|
572,905
|
|
|
$
|
571,821
|
|
“Kevin Murphy”
|
|
“Glen Leibowitz”
|
Chief Executive Officer
|
|
Chief Financial Officer
|
ACREAGE HOLDINGS, INC.
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
(Unaudited)
|
|
|
|
Three Months Ended
March 31, |
||||||
(in thousands, except per share amounts)
|
Note
|
|
2019
|
|
2018
|
||||
Revenues, net
|
|
|
$
|
12,897
|
|
|
$
|
2,197
|
|
Cost of goods sold
|
9
|
|
(8,361
|
)
|
|
(1,466
|
)
|
||
Gross profit, excluding fair value items
|
|
|
4,536
|
|
|
731
|
|
||
Realized fair value amounts included in inventory sold
|
9
|
|
(2,549
|
)
|
|
—
|
|
||
Unrealized fair value gain on growth of biological assets
|
9
|
|
6,602
|
|
|
533
|
|
||
Gross profit
|
|
|
8,589
|
|
|
1,264
|
|
||
|
|
|
|
|
|
||||
OPERATING EXPENSES
|
|
|
|
|
|
||||
General and administrative
|
|
|
8,894
|
|
|
1,775
|
|
||
Compensation expense
|
12
|
|
27,749
|
|
|
2,985
|
|
||
Marketing
|
|
|
801
|
|
|
204
|
|
||
Depreciation and amortization
|
5, 8, 9
|
|
1,420
|
|
|
10
|
|
||
Total operating expenses
|
|
|
38,864
|
|
|
4,974
|
|
||
|
|
|
|
|
|
||||
Net operating loss
|
|
|
$
|
(30,275
|
)
|
|
$
|
(3,710
|
)
|
|
|
|
|
|
|
||||
Income from investments, net
|
6
|
|
2,727
|
|
|
218
|
|
||
Interest income from promissory notes receivable
|
7
|
|
730
|
|
|
91
|
|
||
Interest expense
|
10
|
|
(511
|
)
|
|
(1,550
|
)
|
||
Change in fair market value of derivative liabilities
|
10
|
|
—
|
|
|
1,042
|
|
||
Other loss, net
|
|
|
(424
|
)
|
|
(41
|
)
|
||
Total other income (loss)
|
|
|
2,522
|
|
|
(240
|
)
|
||
|
|
|
|
|
|
||||
Net loss before income taxes
|
|
|
$
|
(27,753
|
)
|
|
$
|
(3,950
|
)
|
|
|
|
|
|
|
||||
Income tax expense
|
16
|
|
(3,421
|
)
|
|
(236
|
)
|
||
|
|
|
|
|
|
||||
Net loss and comprehensive loss
|
|
|
$
|
(31,174
|
)
|
|
$
|
(4,186
|
)
|
|
|
|
|
|
|
||||
Less: net income (loss) and comprehensive income (loss) attributable to non-controlling interests
|
|
|
(7,151
|
)
|
|
88
|
|
||
|
|
|
|
|
|
||||
Net loss and comprehensive loss attributable to Acreage Holdings, Inc.
|
|
|
$
|
(24,023
|
)
|
|
$
|
(4,274
|
)
|
|
|
|
|
|
|
||||
Net loss per share - basic and diluted:
|
13
|
|
|
|
|
||||
Attributable to Acreage Holdings, Inc.
|
|
|
$
|
(0.30
|
)
|
|
$
|
(0.09
|
)
|
Attributable to non-controlling interests
|
|
|
(0.09
|
)
|
|
0.01
|
|
||
Net loss per share - basic and diluted
|
|
|
$
|
(0.39
|
)
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
|
||||
Weighted average shares outstanding - basic and diluted
|
13
|
|
79,436
|
|
|
49,649
|
|
ACREAGE HOLDINGS, INC.
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
|
(Unaudited)
|
|
|
|
|
|
|
|
Attributable to shareholders of the parent
|
|
|
|
|
||||||||||||||||||||
(in thousands)
|
Note
|
|
Legacy HSCP Units
|
|
Pubco Shares (as converted)
|
|
Share Capital
|
|
Share Reserve
|
|
Accumulated Deficit
|
|
Shareholders’ Equity
|
|
Non-controlling interests
|
|
Total Equity
|
||||||||||||||
December 31, 2017
|
|
|
49,350
|
|
|
—
|
|
|
$
|
29,334
|
|
|
$
|
120
|
|
|
$
|
(9,321
|
)
|
|
$
|
20,133
|
|
|
$
|
10,410
|
|
|
$
|
30,543
|
|
Equity-based compensation expense
|
12
|
|
—
|
|
|
|
|
—
|
|
|
706
|
|
|
—
|
|
|
706
|
|
|
—
|
|
|
706
|
|
|||||||
Class C profits interests vested
|
12
|
|
1,515
|
|
|
—
|
|
|
648
|
|
|
(648
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
PIK units issued from reserve
|
|
|
25
|
|
|
—
|
|
|
120
|
|
|
(120
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Interest expense settled with PIK Class A units
|
10
|
|
—
|
|
|
—
|
|
|
—
|
|
|
357
|
|
|
—
|
|
|
357
|
|
|
—
|
|
|
357
|
|
||||||
Capital contributions, net
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,750
|
|
|
2,750
|
|
||||||
Purchase of non-controlling interests
|
11
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,453
|
)
|
|
(1,453
|
)
|
|
953
|
|
|
(500
|
)
|
||||||
Other equity transactions
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
||||||
Net income (loss)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,274
|
)
|
|
(4,274
|
)
|
|
88
|
|
|
(4,186
|
)
|
||||||
March 31, 2018
|
|
|
50,890
|
|
|
—
|
|
|
$
|
30,102
|
|
|
$
|
415
|
|
|
$
|
(15,055
|
)
|
|
$
|
15,462
|
|
|
$
|
14,201
|
|
|
$
|
29,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
December 31, 2018
|
|
|
—
|
|
|
78,632
|
|
|
$
|
529,903
|
|
|
$
|
89,262
|
|
|
$
|
(235,261
|
)
|
|
$
|
383,904
|
|
|
$
|
123,819
|
|
|
$
|
507,723
|
|
Issuances for acquisitions/purchases
|
4, 5
|
|
—
|
|
|
211
|
|
|
3,948
|
|
|
—
|
|
|
—
|
|
|
3,948
|
|
|
4,000
|
|
|
7,948
|
|
||||||
Shares issued from reserve
|
|
|
—
|
|
|
335
|
|
|
3,759
|
|
|
(3,759
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
NCI adjustments for changes in ownership
|
11
|
|
—
|
|
|
643
|
|
|
3,359
|
|
|
—
|
|
|
—
|
|
|
3,359
|
|
|
(3,359
|
)
|
|
—
|
|
||||||
Other equity transactions
|
|
|
—
|
|
|
12
|
|
|
264
|
|
|
—
|
|
|
—
|
|
|
264
|
|
|
(10
|
)
|
|
254
|
|
||||||
Equity-based compensation expense
|
12
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,922
|
|
|
—
|
|
|
21,922
|
|
|
—
|
|
|
21,922
|
|
||||||
Exercise/vesting of equity-based compensation, net
|
12
|
|
—
|
|
|
190
|
|
|
4,674
|
|
|
(7,453
|
)
|
|
—
|
|
|
(2,779
|
)
|
|
—
|
|
|
(2,779
|
)
|
||||||
Net loss
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,023
|
)
|
|
(24,023
|
)
|
|
(7,151
|
)
|
|
(31,174
|
)
|
||||||
March 31, 2019
|
|
|
—
|
|
|
80,023
|
|
|
$
|
545,907
|
|
|
$
|
99,972
|
|
|
$
|
(259,284
|
)
|
|
$
|
386,595
|
|
|
$
|
117,299
|
|
|
$
|
503,894
|
|
ACREAGE HOLDINGS, INC.
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
|
|
|
|
Three Months Ended
March 31, |
||||||
(in thousands)
|
|
Note
|
|
2019
|
|
2018
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
||||
Net loss
|
|
|
|
$
|
(31,174
|
)
|
|
$
|
(4,186
|
)
|
Adjustments for:
|
|
|
|
|
|
|
||||
Depreciation and amortization
|
|
5, 8, 9
|
|
1,420
|
|
|
10
|
|
||
Equity-settled expenses, including compensation
|
|
|
|
21,922
|
|
|
1,021
|
|
||
Change in fair market value of derivative liabilities
|
|
10
|
|
—
|
|
|
(1,042
|
)
|
||
Change in fair market value of biological assets
|
|
9
|
|
(6,602
|
)
|
|
(533
|
)
|
||
Loss on sale of capital assets
|
|
8
|
|
13
|
|
|
—
|
|
||
Non-cash interest expense
|
|
10
|
|
405
|
|
|
1,122
|
|
||
Deferred tax expense
|
|
|
|
1,593
|
|
|
—
|
|
||
Non-cash income from investments, net
|
|
|
|
(2,182
|
)
|
|
(38
|
)
|
||
Non-cash miscellaneous income
|
|
|
|
—
|
|
|
(7
|
)
|
||
Non-cash allowance on promissory notes receivable
|
|
|
|
516
|
|
|
—
|
|
||
Collection of interest
|
|
|
|
77
|
|
|
—
|
|
||
Change, net of acquisitions in:
|
|
|
|
|
|
|
||||
Inventory
|
|
|
|
2,410
|
|
|
(6
|
)
|
||
Biological assets
|
|
|
|
(1,555
|
)
|
|
(163
|
)
|
||
Other assets
|
|
|
|
(813
|
)
|
|
80
|
|
||
Interest receivable
|
|
|
|
(1,230
|
)
|
|
(91
|
)
|
||
Accounts payable and accrued liabilities
|
|
|
|
559
|
|
|
(4,128
|
)
|
||
Taxes payable
|
|
|
|
1,555
|
|
|
236
|
|
||
Interest payable
|
|
|
|
(248
|
)
|
|
283
|
|
||
Other liabilities
|
|
|
|
129
|
|
|
(1,250
|
)
|
||
Net cash used in operating activities
|
|
|
|
$
|
(13,205
|
)
|
|
$
|
(8,692
|
)
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
||||
Purchases of capital assets
|
|
8
|
|
$
|
(8,300
|
)
|
|
$
|
(2,540
|
)
|
Investments in promissory notes receivable
|
|
7
|
|
(8,322
|
)
|
|
(525
|
)
|
||
Collection of promissory notes receivable
|
|
7
|
|
2,835
|
|
|
250
|
|
||
Cash paid for long-term investments
|
|
|
|
—
|
|
|
(480
|
)
|
||
Proceeds from sale of capital assets
|
|
8
|
|
162
|
|
|
—
|
|
||
Business acquisitions, net of cash acquired
|
|
4
|
|
(20,770
|
)
|
|
—
|
|
||
Purchases of intangible assets
|
|
5
|
|
(56,497
|
)
|
|
—
|
|
||
Deferred acquisition costs and deposits
|
|
4
|
|
(300
|
)
|
|
(250
|
)
|
||
Distributions from investments
|
|
|
|
—
|
|
|
49
|
|
||
Proceeds from short-term investments
|
|
6
|
|
74,768
|
|
|
—
|
|
||
Cash transferred from escrow
|
|
|
|
—
|
|
|
174
|
|
||
Net cash used in investing activities
|
|
|
|
$
|
(16,424
|
)
|
|
$
|
(3,322
|
)
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||
Settlement of investor taxes withheld
|
|
11
|
|
$
|
(2,779
|
)
|
|
$
|
—
|
|
Purchase of non-controlling interest
|
|
11
|
|
—
|
|
|
(400
|
)
|
||
Repayment of debt
|
|
10
|
|
(7,621
|
)
|
|
(5
|
)
|
||
Payment of lease liabilities
|
|
10
|
|
(721
|
)
|
|
—
|
|
||
Capital contributions (distributions) - non-controlling interests, net
|
|
|
|
(10
|
)
|
|
2,750
|
|
||
Net cash provided by (used in) financing activities
|
|
|
|
$
|
(11,131
|
)
|
|
$
|
2,345
|
|
Net decrease in cash
|
|
|
|
$
|
(40,760
|
)
|
|
$
|
(9,669
|
)
|
Cash and cash equivalents - Beginning of period
|
|
|
|
104,943
|
|
|
16,231
|
|
||
Cash and cash equivalents - End of period
|
|
|
|
$
|
64,183
|
|
|
$
|
6,562
|
|
ACREAGE HOLDINGS, INC.
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
|
|
Three Months Ended
March 31, |
||||||
(in thousands)
|
|
2019
|
|
2018
|
||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
|
|
||||
Interest paid
|
|
$
|
354
|
|
|
$
|
145
|
|
Income taxes paid
|
|
273
|
|
|
—
|
|
||
Deferred consideration paid for prior year acquisitions
|
|
6,500
|
|
|
—
|
|
||
Deferred consideration paid for prior year intangible purchases
|
|
2,750
|
|
|
—
|
|
||
OTHER NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
||||
Capital assets not yet paid for
|
|
$
|
380
|
|
|
$
|
—
|
|
Receipt of capital assets previously paid for
|
|
—
|
|
|
147
|
|
||
Capital assets not yet received
|
|
380
|
|
|
—
|
|
||
Issuance of 12 Subordinate Voting Shares ("SVS") for land
|
|
264
|
|
|
—
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
Legal Entity Name
|
|
Entity Type
|
|
State of Operation
|
|
Acreage Holdings America, Inc. (“USCo”)
|
|
Holding company
|
|
n/a
|
|
Acreage Holdings WC, Inc. (“USCo2”)
(1)
|
|
Holding company
|
|
n/a
|
|
High Street Capital Partners, LLC (“HSCP”)
(1)
:
|
|
Holding company
|
|
NY
|
|
New England:
|
|
|
|
|
|
D&B Wellness, LLC (“D&B”)
|
|
Dispensary
|
|
CT
|
|
Prime Wellness of Connecticut (“PWCT”)
|
|
Dispensary
|
|
CT
|
|
Thames Valley Apothecary, LLC (“Thames Valley”)
|
|
Dispensary
|
|
CT
|
|
Prime Wellness Center, Inc. (“PWC”)
|
|
Dispensary/Cultivation
|
|
MA
|
|
MA RMD SVCS, LLC (“MA RMDS”)
|
|
Management company
|
|
MA
|
|
South Shore BioPharma, LLC (“SSBP”)
|
|
Management company
|
|
MA
|
|
The Wellness & Pain Management Connection LLC (“WPMC”)
(2)
|
|
Management company
|
|
ME
|
|
Prime Alternative Treatment Care Consulting, LLC (“PATCC”)
|
|
Management company
|
|
NH
|
|
West:
|
|
|
|
|
|
Cannabliss:
|
|
|
|
|
|
22nd & Burn, Inc.
|
|
Dispensary
|
|
OR
|
|
East 11th, Inc.
|
|
Dispensary
|
|
OR
|
|
The Firestation 23, Inc.
|
|
Dispensary
|
|
OR
|
|
HSCP Oregon, LLC (“HSCP Oregon”)
|
|
Dispensary/Cultivation
|
|
OR
|
|
HSRC NorCal, LLC (“NorCal”)
|
|
Management company
|
|
CA
|
|
Mid-Atlantic:
|
|
|
|
|
|
NYCANNA, LLC (“NYCANNA”)
|
|
Dispensary/Cultivation
|
|
NY
|
|
Maryland Medicinal Research & Caring, LLC (“MMRC”)
|
|
Dispensary
|
|
MD
|
|
Prime Wellness of Pennsylvania, LLC (“PWPA”)
|
|
Cultivation
|
|
PA
|
|
Midwest:
|
|
|
|
|
|
HSC Solutions, LLC (“HSC”)
|
|
Investment company
|
|
NY
|
|
NCC Real Estate, LLC (“NCCRE”)
(3)
|
|
Real estate
|
|
IL
|
|
In Grown Farms 2, LLC (“IGF”)
|
|
Cultivation
|
|
IL
|
|
NCC, LLC (“NCC”)
|
|
Dispensary
|
|
IL
|
|
South:
|
|
|
|
|
|
Acreage Florida, Inc. (f/k/a Nature’s Way Nursery of Miami, Inc.) (“Acreage Florida”)
|
|
Dispensary/Cultivation
|
|
FL
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
Operating lease commitments as at December 31, 2018
|
$
|
12,075
|
|
|
|
||
Discounted using the Company’s incremental borrowing rate as at January 1, 2019
|
$
|
8,235
|
|
Extension options reasonably certain to be exercised
|
4,340
|
|
|
Total lease liabilities recognized at January 1, 2019
|
$
|
12,575
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
Purchase Price Allocation
|
|
Thames Valley
(1)
|
|
NCC
(2)
|
|
Total
|
||||||
Assets acquired:
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
|
$
|
106
|
|
|
$
|
696
|
|
|
$
|
802
|
|
Inventory
|
|
39
|
|
|
170
|
|
|
209
|
|
|||
Other current assets
|
|
1
|
|
|
36
|
|
|
37
|
|
|||
Capital assets, net
|
|
—
|
|
|
539
|
|
|
539
|
|
|||
Goodwill
|
|
3,594
|
|
|
4,427
|
|
|
8,021
|
|
|||
Intangible assets - cannabis licenses
|
|
14,850
|
|
|
2,500
|
|
|
17,350
|
|
|||
Other non-current assets
|
|
—
|
|
|
25
|
|
|
25
|
|
|||
Liabilities assumed:
|
|
|
|
|
|
|
|
|||||
Accounts payable and accrued liabilities
|
|
(121
|
)
|
|
(24
|
)
|
|
(145
|
)
|
|||
Other current liabilities
|
|
—
|
|
|
(621
|
)
|
|
(621
|
)
|
|||
Deferred tax liability
|
|
(3,397
|
)
|
|
(696
|
)
|
|
(4,093
|
)
|
|||
Other liabilities
|
|
—
|
|
|
(175
|
)
|
|
(175
|
)
|
|||
Fair value of net assets acquired
|
|
$
|
15,072
|
|
|
$
|
6,877
|
|
|
$
|
21,949
|
|
|
|
|
|
|
|
|
||||||
Consideration paid:
|
|
|
|
|
|
|
||||||
Cash
|
|
$
|
15,072
|
|
|
$
|
—
|
|
|
$
|
15,072
|
|
Deferred acquisition costs and deposits
|
|
—
|
|
|
100
|
|
|
100
|
|
|||
Subordinate Voting Shares
|
|
—
|
|
|
3,948
|
|
|
3,948
|
|
|||
Settlement of pre-existing relationship
|
|
—
|
|
|
830
|
|
|
830
|
|
|||
FMV of previously held interest
|
|
—
|
|
|
1,999
|
|
|
1,999
|
|
|||
Total consideration
|
|
$
|
15,072
|
|
|
$
|
6,877
|
|
|
$
|
21,949
|
|
|
|
|
|
|
|
|
||||||
Subordinate Voting Shares issued
|
|
—
|
|
|
211
|
|
|
211
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
Acquisition Target
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
Acreage Florida
(1)
|
|
$
|
—
|
|
|
$
|
12,000
|
|
Form Factory, Inc. (“Form Factory”)
(2)
|
|
2,076
|
|
|
10,000
|
|
||
Deposit on capital asset purchase
|
|
300
|
|
|
—
|
|
||
NCC
|
|
—
|
|
|
100
|
|
||
Deferred acquisition costs and deposits
|
|
$
|
2,376
|
|
|
$
|
22,100
|
|
Intangible Assets and Goodwill
|
|
Licenses
|
|
Management Contracts
|
|
Accumulated Amortization
|
|
Total Intangible Assets, net
|
|
Goodwill
|
||||||||||
|
|
$
|
88,697
|
|
|
$
|
68,384
|
|
|
$
|
(3,128
|
)
|
|
$
|
153,953
|
|
|
$
|
32,116
|
|
Acreage Florida
(1)
|
|
69,136
|
|
|
—
|
|
|
—
|
|
|
69,136
|
|
|
—
|
|
|||||
Assets acquired through business combinations
(2)
|
|
17,350
|
|
|
—
|
|
|
—
|
|
|
17,350
|
|
|
8,021
|
|
|||||
Amortization expense
|
|
—
|
|
|
—
|
|
|
(661
|
)
|
|
(661
|
)
|
|
—
|
|
|||||
March 31, 2019
|
|
$
|
175,183
|
|
|
$
|
68,384
|
|
|
$
|
(3,789
|
)
|
|
$
|
239,778
|
|
|
$
|
40,137
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
Investments
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
Total short-term investments
|
|
$
|
74,822
|
|
|
$
|
149,090
|
|
|
|
|
|
|
||||
Investments in private entities
|
|
$
|
4,027
|
|
|
$
|
2,869
|
|
Investments in associates
|
|
—
|
|
|
975
|
|
||
Total long-term investments
|
|
$
|
4,027
|
|
|
$
|
3,844
|
|
Income From Investments, net
|
|
Three Months Ended
March 31, |
||||||
|
|
2019
|
|
2018
|
||||
Short-term investments
|
|
$
|
500
|
|
|
$
|
—
|
|
Investments in private entities
|
|
1,203
|
|
|
180
|
|
||
Investments in associates
|
|
1,024
|
|
|
38
|
|
||
Total
|
|
$
|
2,727
|
|
|
$
|
218
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
Promissory Notes Receivable Balances
|
March 31, 2019
|
|
December 31, 2018
|
||||
Promissory notes receivable, gross
|
$
|
44,059
|
|
|
$
|
30,545
|
|
Allowance for expected credit losses
|
(516
|
)
|
|
—
|
|
||
Total promissory notes receivable, net
|
43,543
|
|
|
30,545
|
|
||
Less: short-term portion of promissory notes receivable
|
8,329
|
|
|
3,114
|
|
||
Total long-term promissory notes receivable
|
$
|
35,214
|
|
|
$
|
27,431
|
|
Promissory Notes Receivable Rollforward
|
|
Principal
|
|
|
|
|
||||||||||||||||||||||
|
TGS
(i)
|
|
SFN
(ii)
|
|
CWG
(iii)
|
|
Lines of Credit
(iv)
|
|
Other
(v)
|
|
Interest Receivable
|
|
Total
|
|||||||||||||||
December 31, 2017
|
|
$
|
1,800
|
|
|
$
|
3,100
|
|
|
$
|
—
|
|
|
$
|
220
|
|
|
$
|
1,456
|
|
|
$
|
411
|
|
|
$
|
6,987
|
|
Principal additions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
425
|
|
|
100
|
|
|
—
|
|
|
525
|
|
|||||||
Interest earned
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
91
|
|
|
91
|
|
|||||||
Payments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(250
|
)
|
|
—
|
|
|
(250
|
)
|
|||||||
March 31, 2018
|
|
$
|
1,800
|
|
|
$
|
3,100
|
|
|
$
|
—
|
|
|
$
|
645
|
|
|
$
|
1,306
|
|
|
$
|
502
|
|
|
$
|
7,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
December 31, 2018
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,587
|
|
|
$
|
19,671
|
|
|
$
|
3,662
|
|
|
$
|
2,625
|
|
|
$
|
30,545
|
|
Principal additions
|
|
—
|
|
|
—
|
|
|
734
|
|
|
15,512
|
|
|
—
|
|
|
—
|
|
|
16,246
|
|
|||||||
Interest earned
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
858
|
|
|
858
|
|
|||||||
Settlement of pre-existing relationship
(vi)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(550
|
)
|
|
(128
|
)
|
|
(678
|
)
|
|||||||
Payments
|
|
—
|
|
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
(2,710
|
)
|
|
(77
|
)
|
|
(2,912
|
)
|
|||||||
March 31, 2019
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,196
|
|
|
$
|
35,183
|
|
|
$
|
402
|
|
|
$
|
3,278
|
|
|
$
|
44,059
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
Lines of Credit
|
|
|
|
|
|
|
|
Interest Income for the
|
||||||||||||||
|
|
|
|
|
|
Balance as at
|
|
Three Months Ended
March 31, |
||||||||||||||
Counterparty
|
|
Maximum Obligation
|
|
Interest Rate
|
|
March 31, 2019
|
|
December 31, 2018
|
|
2019
|
|
2018
|
||||||||||
Greenleaf
(a)
|
|
$
|
24,000
|
|
|
5.5%
|
|
$
|
11,243
|
|
|
$
|
7,030
|
|
|
$
|
107
|
|
|
$
|
—
|
|
Form Factory
(b)
|
|
8,000
|
|
|
10%
|
|
7,924
|
|
|
—
|
|
|
80
|
|
|
—
|
|
|||||
Compassionate Care Foundation, Inc. (“CCF”)
(c)
|
|
12,500
|
|
|
18%
|
|
5,828
|
|
|
5,616
|
|
|
255
|
|
|
—
|
|
|||||
Prime Alternative Treatment Center, Inc.
(d)
|
|
4,650
|
|
|
15%
|
|
4,650
|
|
|
4,650
|
|
|
172
|
|
|
—
|
|
|||||
Patient Centric of Martha’s Vineyard, Ltd. (“PCMV”)
(e)
|
|
4,000
|
|
|
15%
|
|
3,714
|
|
|
856
|
|
|
79
|
|
|
—
|
|
|||||
Health Circle, Inc.
(f)
|
|
8,000
|
|
|
15%
|
|
1,824
|
|
|
1,519
|
|
|
61
|
|
|
23
|
|
|||||
Total
|
|
|
|
|
|
$
|
35,183
|
|
|
$
|
19,671
|
|
|
$
|
754
|
|
|
$
|
23
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
|
Land
|
|
Building
|
|
ROU Assets
(1)
|
|
Construction in Progress
|
|
Furniture, Fixtures and Equipment
|
|
Leasehold Improvements
|
|
Total
|
||||||||||||||
Capital assets, gross
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
December 31, 2018
|
$
|
6,241
|
|
|
$
|
14,364
|
|
|
$
|
—
|
|
|
$
|
5,569
|
|
|
$
|
8,156
|
|
|
$
|
12,115
|
|
|
$
|
46,445
|
|
Additions
|
2,456
|
|
|
1,260
|
|
|
140
|
|
|
774
|
|
|
2,005
|
|
|
2,069
|
|
|
8,704
|
|
|||||||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
428
|
|
|
472
|
|
|
900
|
|
|||||||
Disposals/Other
(1)
|
—
|
|
|
—
|
|
|
12,958
|
|
|
(142
|
)
|
|
(191
|
)
|
|
142
|
|
|
12,767
|
|
|||||||
March 31, 2019
|
$
|
8,697
|
|
|
$
|
15,624
|
|
|
$
|
13,098
|
|
|
$
|
6,201
|
|
|
$
|
10,398
|
|
|
$
|
14,798
|
|
|
$
|
68,816
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Accumulated depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
December 31, 2018
|
$
|
—
|
|
|
$
|
(259
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(444
|
)
|
|
$
|
(699
|
)
|
|
$
|
(1,402
|
)
|
Depreciation
(2)
|
—
|
|
|
(78
|
)
|
|
(514
|
)
|
|
—
|
|
|
(268
|
)
|
|
(310
|
)
|
|
(1,170
|
)
|
|||||||
Disposals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
|||||||
March 31, 2019
|
$
|
—
|
|
|
$
|
(337
|
)
|
|
$
|
(514
|
)
|
|
$
|
—
|
|
|
$
|
(696
|
)
|
|
$
|
(1,009
|
)
|
|
$
|
(2,556
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Capital assets, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
December 31, 2018
|
$
|
6,241
|
|
|
$
|
14,105
|
|
|
$
|
—
|
|
|
$
|
5,569
|
|
|
$
|
7,712
|
|
|
$
|
11,416
|
|
|
$
|
45,043
|
|
March 31, 2019
|
8,697
|
|
|
15,287
|
|
|
12,584
|
|
|
6,201
|
|
|
9,702
|
|
|
13,789
|
|
|
66,260
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
|
Land
|
|
Building
|
|
Construction in Progress
|
|
Furniture, Fixtures and Equipment
|
|
Leasehold Improvements
|
|
Total
|
||||||||||||
Capital assets, gross
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2017
|
$
|
610
|
|
|
$
|
484
|
|
|
$
|
9,764
|
|
|
$
|
160
|
|
|
$
|
78
|
|
|
$
|
11,096
|
|
Additions
|
—
|
|
|
1,637
|
|
|
468
|
|
|
403
|
|
|
179
|
|
|
2,687
|
|
||||||
Disposals/Other
|
—
|
|
|
7,181
|
|
|
(7,959
|
)
|
|
778
|
|
|
—
|
|
|
—
|
|
||||||
March 31, 2018
|
$
|
610
|
|
|
$
|
9,302
|
|
|
$
|
2,273
|
|
|
$
|
1,341
|
|
|
$
|
257
|
|
|
$
|
13,783
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Accumulated depreciation
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2017
|
$
|
—
|
|
|
$
|
(34
|
)
|
|
$
|
—
|
|
|
$
|
(5
|
)
|
|
$
|
(18
|
)
|
|
$
|
(57
|
)
|
Depreciation
(1)
|
—
|
|
|
(43
|
)
|
|
—
|
|
|
(26
|
)
|
|
(1
|
)
|
|
(70
|
)
|
||||||
March 31, 2018
|
$
|
—
|
|
|
$
|
(77
|
)
|
|
$
|
—
|
|
|
$
|
(31
|
)
|
|
$
|
(19
|
)
|
|
$
|
(127
|
)
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
Retail inventory
|
|
$
|
1,722
|
|
|
$
|
1,101
|
|
Cultivation inventory
|
|
22,204
|
|
|
16,047
|
|
||
Supplies & other
|
|
723
|
|
|
508
|
|
||
Total
|
|
$
|
24,649
|
|
|
$
|
17,656
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Beginning balance
|
|
$
|
8,440
|
|
|
$
|
—
|
|
Production cost capitalized
|
|
1,555
|
|
|
163
|
|
||
Depreciation cost capitalized
|
|
411
|
|
|
60
|
|
||
Changes in fair value less costs to sell due to biological transformation
|
|
6,602
|
|
|
533
|
|
||
Transferred to inventory upon harvest
|
|
(9,194
|
)
|
|
—
|
|
||
Ending balance
|
|
$
|
7,814
|
|
|
$
|
756
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
•
|
The average number of weeks in the growing cycle is
19
(17) weeks from propagation to harvest;
|
•
|
The average harvest yield of whole flower is
219
(172) grams per plant; and
|
•
|
The average selling price, which is determined by estimating the wholesale value of cannabis on a state-by-state basis, is
$9
($9) per gram.
|
•
|
A 10% increase in the length of the average grow cycle would result in a
$742
decline in fair value.
|
•
|
A 10% decrease in the average harvest yield per plant would result in a
$855
decline in fair value.
|
•
|
A 10% decrease in average selling price would result in a
$1,442
decline in fair value.
|
Debt Balances
|
March 31, 2019
|
|
December 31, 2018
|
||||
NCCRE loan
|
$
|
507
|
|
|
$
|
511
|
|
Seller’s notes
|
7,507
|
|
|
15,124
|
|
||
Total debt
|
8,014
|
|
|
15,635
|
|
||
Less: current portion of debt
|
7,528
|
|
|
15,144
|
|
||
Total long-term debt
|
$
|
486
|
|
|
$
|
491
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
Debt Rollforward
|
|
Convertible Notes
|
|
NCCRE Loan
|
|
Seller's Notes
|
|
Total Debt
|
||||||||
December 31, 2017
|
|
$
|
27,087
|
|
|
$
|
531
|
|
|
$
|
—
|
|
|
$
|
27,618
|
|
Accretion
|
|
765
|
|
|
—
|
|
|
—
|
|
|
765
|
|
||||
Principal payments
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
||||
March 31, 2018
|
|
$
|
27,852
|
|
|
$
|
526
|
|
|
$
|
—
|
|
|
$
|
28,378
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2018
|
|
$
|
—
|
|
|
$
|
511
|
|
|
$
|
15,124
|
|
|
$
|
15,635
|
|
Principal payments
|
|
—
|
|
|
(4
|
)
|
|
(7,617
|
)
|
|
(7,621
|
)
|
||||
March 31, 2019
|
|
$
|
—
|
|
|
$
|
507
|
|
|
$
|
7,507
|
|
|
$
|
8,014
|
|
Interest Expense
|
|
Three Months Ended
March 31, |
||||||
|
|
2019
|
|
2018
|
||||
Convertible notes:
|
|
|
|
|
||||
Cash interest
|
|
$
|
—
|
|
|
$
|
425
|
|
PIK interest
|
|
—
|
|
|
357
|
|
||
Accretion
(1)
|
|
—
|
|
|
765
|
|
||
Convertible note interest
|
|
$
|
—
|
|
|
$
|
1,547
|
|
NCCRE loan
|
|
5
|
|
|
3
|
|
||
Seller’s notes
|
|
101
|
|
|
—
|
|
||
Interest expense on lease liability
|
|
405
|
|
|
—
|
|
||
Total interest expense
|
|
$
|
511
|
|
|
$
|
1,550
|
|
Derivative Liability Rollforward
|
|
Conversion Option
|
|
Warrants
|
|
Total
|
||||||
December 31, 2017
|
|
$
|
1,159
|
|
|
$
|
1,738
|
|
|
$
|
2,897
|
|
Change in fair market value of derivative liabilities
|
|
(417
|
)
|
|
(625
|
)
|
|
(1,042
|
)
|
|||
March 31, 2018
|
|
$
|
742
|
|
|
$
|
1,113
|
|
|
$
|
1,855
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
Derivative Valuation Assumptions
|
|
March 31, 2018
|
Risk-free rate
|
|
2.16%
|
Expected dividend yield
|
|
—%
|
Expected term (in years)
|
|
1.15
|
Volatility
|
|
74%
|
Undiscounted lease obligations
|
|
March 31, 2019
|
||
Less than one year
|
|
$
|
2,494
|
|
One to five years
|
|
8,360
|
|
|
Greater than five years
|
|
15,660
|
|
|
Total undiscounted lease obligations
|
|
$
|
26,514
|
|
Lease liabilities included in the Statement of Financial Position at March 31, 2019:
|
|
|
||
Short-term
|
|
$
|
1,074
|
|
Long-term
|
|
11,708
|
|
Shareholders’ Equity
|
|
Subordinate Voting Shares
|
|
Subordinate Voting Shares Held in Treasury
|
|
Proportionate Voting Shares (as converted)
|
|
Multiple Voting Shares
|
|
Total Shares Outstanding
|
|||||
December 31, 2018
|
|
21,471
|
|
|
(842
|
)
|
|
57,835
|
|
|
168
|
|
|
78,632
|
|
Issuances
|
|
688
|
|
|
—
|
|
|
60
|
|
|
—
|
|
|
748
|
|
NCI conversions
|
|
643
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
643
|
|
PVS conversions
|
|
21,472
|
|
|
—
|
|
|
(21,472
|
)
|
|
—
|
|
|
—
|
|
March 31, 2019
|
|
44,274
|
|
|
(842
|
)
|
|
36,423
|
|
|
168
|
|
|
80,023
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
HSCP net asset reconciliation
|
|
March 31, 2019
|
||
Current assets
|
|
$
|
183,391
|
|
Non-current assets
|
|
381,713
|
|
|
Current liabilities
|
|
(17,795
|
)
|
|
Non-current liabilities
|
|
(13,263
|
)
|
|
Other NCI balances (see Note 2)
|
|
(1,114
|
)
|
|
Accumulated equity-based compensation
|
|
(76,590
|
)
|
|
Net assets
|
|
$
|
456,342
|
|
HSCP/USCo2 ownership % of HSCP at 3/31/2019
|
|
25.46
|
%
|
|
Net assets allocated to USCo2/HSCP
|
|
$
|
116,185
|
|
Net assets attributable to other NCIs (see Note 2)
|
|
1,114
|
|
|
Total NCI
|
|
$
|
117,299
|
|
HSCP Summarized Statement of Operations
|
|
Three Months Ended March 31, 2019
|
||
Revenue
|
|
$
|
12,897
|
|
Net loss allocable to HSCP/USCo2
|
|
$
|
(27,881
|
)
|
HSCP/USCo2 weighted average ownership % of HSCP for the three months
|
|
25.63
|
%
|
|
Net loss allocated to HSCP/USCo2
|
|
$
|
(7,146
|
)
|
Net loss allocated to other NCIs (see Note 2)
|
|
(5
|
)
|
|
Net loss attributable to NCIs
|
|
$
|
(7,151
|
)
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
|
|
Convertible Units
|
|
December 31, 2018
|
|
27,340
|
|
Issuance of NCI units (Note 5)
|
|
198
|
|
LLC C-1s canceled
|
|
(123
|
)
|
LLC C-1s vested
|
|
625
|
|
NCI units converted to SVS
|
|
(643
|
)
|
March 31, 2019
|
|
27,397
|
|
Compensation expense
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Cash compensation
|
|
$
|
5,827
|
|
|
$
|
2,279
|
|
Equity-based compensation
|
|
21,922
|
|
|
706
|
|
||
Total compensation expense
|
|
$
|
27,749
|
|
|
$
|
2,985
|
|
Restricted Share Units
(Fair value information expressed in whole dollars)
|
|
Three Months Ended
March 31, 2019 |
|
Weighted Average Grant Date Fair Value
|
|||
Unvested, beginning of period
|
|
2,032
|
|
|
$
|
24.53
|
|
Granted
|
|
132
|
|
|
21.24
|
|
|
Vested
|
|
(333
|
)
|
|
24.45
|
|
|
Unvested, end of period
|
|
1,831
|
|
|
$
|
24.39
|
|
Stock Options
(Exercise price expressed in whole dollars) |
|
Three Months Ended
March 31, 2019 |
|
Weighted Average Exercise Price
|
|||
Options Outstanding, beginning of period
|
|
4,605
|
|
|
$
|
25
|
|
Granted
|
|
357
|
|
|
25
|
|
|
Forfeited
|
|
(60
|
)
|
|
25
|
|
|
Options Outstanding, end of period
|
|
4,902
|
|
|
$
|
25
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
|
|
March 31, 2019
|
Risk-free rate
|
|
2.62%
|
Expected dividend yield
|
|
—%
|
Expected term (in years)
|
|
6.00
|
Volatility
|
|
85.00%
|
Fair market value per share
|
|
$23.38
|
Grant date fair value per option
|
|
$16.72
|
|
|
Three Months Ended
March 31, 2019 |
|
Three Months Ended
March 31, 2018 |
||||||||||
(Fair value information expressed in whole dollars)
|
|
Number of Units
|
|
Weighted Average Grant Date Fair Value
|
|
Number of Units
|
|
Weighted Average Grant Date Fair Value
|
||||||
Unvested, beginning of period
|
|
1,825
|
|
|
$
|
0.43
|
|
|
—
|
|
|
$
|
—
|
|
Class C-1 units granted
|
|
—
|
|
|
—
|
|
|
3,838
|
|
|
0.43
|
|
||
Class C-1 vested
|
|
(625
|
)
|
|
0.43
|
|
|
(1,515
|
)
|
|
0.43
|
|
||
Unvested, end of period
|
|
1,200
|
|
|
$
|
0.43
|
|
|
2,323
|
|
|
$
|
0.43
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
Segment information
|
|
New England
|
|
Mid-Atlantic
|
|
Midwest
|
|
West
|
|
South
|
|
Corporate/Eliminations
|
|
Total
|
||||||||||||||
Three months ended March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue
|
|
$
|
7,084
|
|
|
$
|
3,092
|
|
|
$
|
596
|
|
|
$
|
2,125
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,897
|
|
Net income
|
|
2,613
|
|
|
826
|
|
|
(663
|
)
|
|
(511
|
)
|
|
(169
|
)
|
|
(33,270
|
)
|
|
(31,174
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Three months ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenue
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,197
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,197
|
|
Net income
|
|
23
|
|
|
123
|
|
|
1
|
|
|
(183
|
)
|
|
21
|
|
|
(4,171
|
)
|
|
(4,186
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Assets
|
|
$
|
153,921
|
|
|
$
|
103,137
|
|
|
$
|
30,775
|
|
|
$
|
17,274
|
|
|
$
|
69,659
|
|
|
$
|
198,139
|
|
|
$
|
572,905
|
|
Liabilities
|
|
5,129
|
|
|
6,434
|
|
|
2,231
|
|
|
4,335
|
|
|
70
|
|
|
50,812
|
|
|
69,011
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Assets
|
|
$
|
126,014
|
|
|
$
|
86,561
|
|
|
$
|
19,677
|
|
|
$
|
14,041
|
|
|
$
|
4
|
|
|
$
|
325,524
|
|
|
$
|
571,821
|
|
Liabilities
|
|
606
|
|
|
1,452
|
|
|
565
|
|
|
1,502
|
|
|
—
|
|
|
59,973
|
|
|
64,098
|
|
ACREAGE HOLDINGS, INC.
|
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
|
(Unaudited, in thousands)
|
•
|
We acquired all remaining interests in NCC, LLC (“NCC”), a dispensary license holder in Illinois.
|
•
|
We closed on our definitive agreement to purchase Thames Valley Apothecary, LLC, a dispensary license holder in Connecticut, increasing our footprint to three dispensaries in the state.
|
in thousands, except
|
|
Three Months Ended
March 31, |
|
|
|
|
|||||||||
per share amounts
|
|
|
Change
|
||||||||||||
|
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||
New England
|
|
$
|
7,084
|
|
|
$
|
—
|
|
|
$
|
7,084
|
|
|
n/m
|
|
Mid-Atlantic
|
|
3,092
|
|
|
—
|
|
|
3,092
|
|
|
n/m
|
||||
Midwest
|
|
596
|
|
|
—
|
|
|
596
|
|
|
n/m
|
||||
West
|
|
2,125
|
|
|
2,197
|
|
|
(72
|
)
|
|
(3
|
)%
|
|||
Revenues, net
|
|
$
|
12,897
|
|
|
$
|
2,197
|
|
|
$
|
10,700
|
|
|
487
|
%
|
Cost of goods sold
|
|
(8,361
|
)
|
|
(1,466
|
)
|
|
(6,895
|
)
|
|
470
|
%
|
|||
Gross profit excluding fair value items
|
|
$
|
4,536
|
|
|
$
|
731
|
|
|
$
|
3,805
|
|
|
521
|
%
|
Realized fair value amounts included in inventory sold
|
|
(2,549
|
)
|
|
—
|
|
|
(2,549
|
)
|
|
n/m
|
||||
Unrealized fair value gain on growth of biological assets
|
|
6,602
|
|
|
533
|
|
|
6,069
|
|
|
1,139
|
%
|
|||
Gross profit
|
|
$
|
8,589
|
|
|
$
|
1,264
|
|
|
$
|
7,325
|
|
|
580
|
%
|
Total operating expenses
|
|
(38,864
|
)
|
|
(4,974
|
)
|
|
(33,890
|
)
|
|
681
|
%
|
|||
Total other income (loss)
|
|
2,522
|
|
|
(240
|
)
|
|
2,762
|
|
|
n/m
|
||||
Income tax expense
|
|
(3,421
|
)
|
|
(236
|
)
|
|
(3,185
|
)
|
|
1,350
|
%
|
|||
Net loss
|
|
$
|
(31,174
|
)
|
|
$
|
(4,186
|
)
|
|
$
|
(26,988
|
)
|
|
645
|
%
|
Less: net income (loss) attributable to non-controlling interests
|
|
(7,151
|
)
|
|
88
|
|
|
(7,239
|
)
|
|
n/m
|
||||
Net loss attributable to Acreage Holdings, Inc.
|
|
$
|
(24,023
|
)
|
|
$
|
(4,274
|
)
|
|
$
|
(19,749
|
)
|
|
462
|
%
|
Net loss per share attributable to Acreage Holdings, Inc. - basic and diluted
|
|
$
|
(0.30
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.21
|
)
|
|
233
|
%
|
Net income (loss) per share attributable to non-controlling interests - basic and diluted
|
|
(0.09
|
)
|
|
0.01
|
|
|
(0.10
|
)
|
|
n/m
|
||||
Net loss per share - basic and diluted
|
|
$
|
(0.39
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
(0.31
|
)
|
|
388
|
%
|
|
|
|
|
|
|
Change
|
|||||||||
|
|
March 31, 2019
|
|
December 31, 2018
|
|
$
|
|
%
|
|||||||
Cash and cash equivalents
|
|
$
|
64,183
|
|
|
$
|
104,943
|
|
|
$
|
(40,760
|
)
|
|
(39
|
)%
|
Short-term investments
|
|
74,822
|
|
|
149,090
|
|
|
(74,268
|
)
|
|
(50
|
)%
|
|||
Inventory
|
|
24,649
|
|
|
17,656
|
|
|
6,993
|
|
|
40
|
%
|
|||
Biological assets
|
|
7,814
|
|
|
8,440
|
|
|
(626
|
)
|
|
(7
|
)%
|
|||
Capital assets, net
|
|
66,260
|
|
|
45,043
|
|
|
21,217
|
|
|
47
|
%
|
|||
Intangible assets, net
|
|
239,778
|
|
|
153,953
|
|
|
85,825
|
|
|
56
|
%
|
|||
Goodwill
|
|
40,137
|
|
|
32,116
|
|
|
8,021
|
|
|
25
|
%
|
|||
Total assets
|
|
572,905
|
|
|
571,821
|
|
|
1,084
|
|
|
—
|
%
|
|||
Total debt
|
|
8,014
|
|
|
15,635
|
|
|
(7,621
|
)
|
|
(49
|
)%
|
|||
Total non-current liabilities
|
|
49,476
|
|
|
32,147
|
|
|
17,329
|
|
|
54
|
%
|
|||
n/m - Not meaningful
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, |
|
|
|
|
|||||||||
in thousands
|
|
|
Change
|
||||||||||||
|
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||
Revenues, net
|
|
$
|
12,897
|
|
|
$
|
2,197
|
|
|
$
|
10,700
|
|
|
487
|
%
|
Cost of goods sold
|
|
(8,361
|
)
|
|
(1,466
|
)
|
|
(6,895
|
)
|
|
470
|
%
|
|||
Gross profit excluding fair value items
|
|
$
|
4,536
|
|
|
$
|
731
|
|
|
$
|
3,805
|
|
|
521
|
%
|
Realized fair value amounts included in inventory sold
|
|
(2,549
|
)
|
|
—
|
|
|
(2,549
|
)
|
|
n/m
|
||||
Unrealized fair value gain on growth of biological assets
|
|
6,602
|
|
|
533
|
|
|
6,069
|
|
|
1,139
|
%
|
|||
Gross profit
|
|
$
|
8,589
|
|
|
$
|
1,264
|
|
|
$
|
7,325
|
|
|
580
|
%
|
|
|
Three Months Ended
March 31, |
|
|
|
|
||||||
in thousands
|
|
|
Change
|
|||||||||
|
|
2019
|
|
2018
|
|
$
|
|
%
|
||||
Total operating expenses
|
|
(38,864
|
)
|
|
(4,974
|
)
|
|
(33,890
|
)
|
|
681
|
%
|
|
|
Three Months Ended
March 31, |
|
|
|
|
|||||
in thousands
|
|
|
Change
|
||||||||
|
|
2019
|
|
2018
|
|
$
|
|
%
|
|||
Total other income (loss)
|
|
2,522
|
|
|
(240
|
)
|
|
2,762
|
|
|
n/m
|
|
|
Three Months Ended
March 31, |
|
|
|
|
|||||||||
in thousands
|
|
|
Change
|
||||||||||||
|
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||
Net loss
|
|
$
|
(31,174
|
)
|
|
$
|
(4,186
|
)
|
|
$
|
(26,988
|
)
|
|
645
|
%
|
Less: net income (loss) attributable to non-controlling interests
|
|
(7,151
|
)
|
|
88
|
|
|
(7,239
|
)
|
|
n/m
|
||||
Net loss attributable to Acreage Holdings, Inc.
|
|
$
|
(24,023
|
)
|
|
$
|
(4,274
|
)
|
|
$
|
(19,749
|
)
|
|
462
|
%
|
(in thousands, except per share amounts)
|
Q1’19
|
|
Q4’18
|
|
Q3’18
|
|
Q2’18
|
|
Q1’18
|
||||||||||
Revenue
|
$
|
12,897
|
|
|
$
|
10,472
|
|
|
$
|
5,504
|
|
|
$
|
2,951
|
|
|
$
|
2,197
|
|
Net income (loss) attributable to Acreage Holdings, Inc.
|
(24,023
|
)
|
|
(202,877
|
)
|
|
(4,509
|
)
|
|
5,996
|
|
|
(4,274
|
)
|
|||||
Net income (loss) per share attributable to Acreage Holdings, Inc. - basic and diluted
|
(0.30
|
)
|
|
(2.46
|
)
|
|
n/a
|
|
n/a
|
|
n/a
|
Change in Cash
|
|
Three Months Ended
March 31, |
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||
Net cash used in operating activities
|
|
$
|
(13,205
|
)
|
|
$
|
(8,692
|
)
|
|
$
|
(4,513
|
)
|
|
52
|
%
|
Net cash used in investing activities
|
|
(16,424
|
)
|
|
(3,322
|
)
|
|
(13,102
|
)
|
|
394
|
%
|
|||
Net cash provided by (used in) financing activities
|
|
(11,131
|
)
|
|
2,345
|
|
|
(13,476
|
)
|
|
n/m
|
||||
Change in cash
|
|
$
|
(40,760
|
)
|
|
$
|
(9,669
|
)
|
|
$
|
(31,091
|
)
|
|
322
|
%
|
n/m - Not meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
Balance as at
|
||||||||
Counterparty
|
|
Maximum Obligation
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||
Greenleaf
|
|
$
|
24,000
|
|
|
11,243
|
|
|
7,030
|
|
||
Form Factory
|
|
8,000
|
|
|
$
|
7,924
|
|
|
$
|
—
|
|
|
CCF
|
|
12,500
|
|
|
$
|
5,828
|
|
|
$
|
5,616
|
|
|
Prime Alternative Treatment Center, Inc.
(a)
|
|
4,650
|
|
|
4,650
|
|
|
4,650
|
|
|||
Patient Centric of Martha’s Vineyard, Ltd.
|
|
4,000
|
|
|
3,714
|
|
|
856
|
|
|||
Health Circle, Inc.
(b)
|
|
8,000
|
|
|
1,824
|
|
|
1,519
|
|
|||
Total
|
|
|
|
$
|
35,183
|
|
|
$
|
19,671
|
|
Operating lease commitments as at December 31, 2018
|
$
|
12,075
|
|
|
|
||
Discounted using the Company’s incremental borrowing rate as at January 1, 2019
|
$
|
8,235
|
|
Extension options reasonably certain to be exercised
|
4,340
|
|
|
Total lease liabilities recognized at January 1, 2019
|
$
|
12,575
|
|
Shares Outstanding
(expressed in 000s) |
|
Subordinate Shares
(on an as converted basis)
|
|
Issued and Outstanding Shares:
|
|
|
|
Subordinate Voting Shares
|
|
59,169
|
|
Subordinate Voting Shares held in treasury
|
|
(842
|
)
|
Proportionate Voting Shares
(1)
|
|
28,179
|
|
Multiple Voting Shares
|
|
168
|
|
Total Company shares
|
|
86,674
|
|
Non-controlling interest convertible units
|
|
27,223
|
|
Total Issued and Outstanding
|
|
113,897
|
|
|
|
|
|
Options
|
|
4,902
|
|
Warrants
|
|
2,262
|
|
RSUs
|
|
1,802
|
|
HSCP unvested profits interests
|
|
1,200
|
|
Fully Diluted
|
|
124,063
|
|
1.
|
Review:
I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Acreage Holdings, Inc. (the “issuer”) for the interim period ended
March 31, 2019
.
|
2.
|
No misrepresentations:
Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Fair presentation:
Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
/s/ Kevin Murphy
|
Kevin Murphy
|
Chief Executive Officer
|
i.
|
controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
ii.
|
a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
1.
|
Review:
I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Acreage Holdings, Inc. (the “issuer”) for the interim period ended
March 31, 2019
.
|
2.
|
No misrepresentations:
Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Fair presentation:
Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
/s/ Glen Leibowitz
|
Glen Leibowitz
|
Chief Financial Officer
|
i.
|
controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
ii.
|
a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
(a)
|
Prepare this Quarterly Listing Statement using the format set out below. The sequence of questions must not be altered nor should questions be omitted or left unanswered. The answers to the following items must be in narrative form. When the answer to any item is negative or not applicable to the Issuer, state it in a sentence. The title to each item must precede the answer.
|
(b)
|
The term “Issuer” includes the Listed Issuer and any of its subsidiaries.
|
(c)
|
Terms used and not defined in this form are defined or interpreted in Policy 1 – Interpretation and General Provisions.
|
1.
|
Related party transactions
|
(a)
|
A description of the relationship between the transacting parties. Be as precise as possible in this description of the relationship. Terms such as affiliate, associate or related company without further clarifying details are not sufficient.
|
(b)
|
A description of the transaction(s), including those for which no amount has been recorded.
|
(c)
|
The recorded amount of the transactions classified by financial statement category.
|
(d)
|
The amounts due to or from Related Persons and the terms and conditions relating thereto.
|
(e)
|
Contractual obligations with Related Persons, separate from other contractual obligations.
|
(f)
|
Contingencies involving Related Persons, separate from other contingencies.
|
2.
|
Summary of securities issued and options granted during the period.
|
(a)
|
summary of securities issued during the period,
|
Date of Issue
|
Type of Security (common shares, convertible debentures, etc.)
|
Type of Issue (private placement, public offering, exercise of warrants, etc.)
|
Number
|
Price
|
Total Proceeds
|
Type of Consideration (cash, property, etc.)
|
Describe relationship of Person with Issuer (indicate if Related Person)
|
Commission Paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b)
|
summary of options granted during the period,
|
Date
|
Number
|
Name of Optionee
if Related Person
and relationship
|
Generic description of other Optionees
|
Exercise Price
|
Expiry Date
|
Market Price on date of Grant
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.
|
Summary of securities as at the end of the reporting period.
|
(a)
|
description of authorized share capital including number of shares for each class, dividend rates on preferred shares and whether or not cumulative, redemption and conversion provisions,
|
(b)
|
number and recorded value for shares issued and outstanding,
|
(c)
|
description of options, warrants and convertible securities outstanding, including number or amount, exercise or conversion price and expiry date, and any recorded value, and
|
(d)
|
number of shares in each class of shares subject to escrow or pooling agreements or any other restriction on transfer.
|
4.
|
List the names of the directors and officers, with an indication of the position(s) held, as at the date this report is signed and filed.
|
1.
|
The undersigned is a director and/or senior officer of the Issuer and has been duly authorized by a resolution of the board of directors of the Issuer to sign this Quarterly Listing Statement.
|
2.
|
As of the date hereof there is no material information concerning the Issuer which has not been publicly disclosed.
|
3.
|
The undersigned hereby certifies to the Exchange that the Issuer is in compliance with the requirements of applicable securities legislation (as such term is defined in National Instrument 14-101) and all Exchange Requirements (as defined in CNSX Policy 1).
|
4.
|
All of the information in this Form 5 Quarterly Listing Statement is true.
|
Glen S. Leibowitz
|
Name of Director or Senior Officer
|
|
/s/ Glen S. Leibowitz
|
Signature
|
|
Chief Financial Officer
|
Official Capacity
|