Announces plans to launch Happy Dance™ in ULTA Beauty™
Cronos Israel continues to grow the PEACE NATURALS™ brand in the Israeli medical cannabis market
Preserves robust balance sheet with approximately
“Our fourth quarter 2020 results are the summation of the hard work and perseverance the Company has put into this past year despite the challenges of 2020. As we look to 2021, I’m incredibly excited about the teams we have supporting our brands and the breakthrough research and development ("R&D"), innovation and exciting marketing campaigns
Financial Results
| (in thousands of USD) | Three months ended |
Change | Year ended |
Change | ||||||||||||||||||||||||||||||||||
| 2020 | 2019 | $ | % | 2020 | 2019 | $ | % | |||||||||||||||||||||||||||||||
| Net revenue | ||||||||||||||||||||||||||||||||||||||
| $ | 3,506 | $ | 2,689 | $ | 817 | 30 | % | $ | 9,495 | $ | 3,364 | $ | 6,131 | 182 | % | |||||||||||||||||||||||
| Rest of World | 13,540 | 4,619 | 8,921 | 193 | % | 37,224 | 20,386 | 16,838 | 83 | % | ||||||||||||||||||||||||||||
| Consolidated net revenue | 17,046 | 7,308 | 9,738 | 133 | % | 46,719 | 23,750 | 22,969 | 97 | % | ||||||||||||||||||||||||||||
| Gross profit (loss) | $ | (14,898 | ) | $ | (20,108 | ) | $ | 5,210 | (26 | ) | % | $ | (25,833 | ) | $ | (17,597 | ) | $ | (8,236 | ) | 47 | % | ||||||||||||||||
| Gross margin | (87 | ) | % | (275 | ) | % | N/A | 188 | pp | (55 | ) | % | (74 | ) | % | N/A | 19 | pp | ||||||||||||||||||||
| Adjusted EBITDA (i) | $ | (53,133 | ) | $ | (51,674 | ) | $ | (1,459 | ) | 3 | % | $ | (147,253 | ) | $ | (98,308 | ) | $ | (48,945 | ) | 50 | % | ||||||||||||||||
| Other Data | ||||||||||||||||||||||||||||||||||||||
| Cash and cash equivalents(ii) | $ | 1,078,023 | $ | 1,199,693 | $ | (121,670 | ) | (10 | ) | % | ||||||||||||||||||||||||||||
| Short-term investments (ii) | 211,766 | 306,347 | (94,581 | ) | (31 | ) | % | |||||||||||||||||||||||||||||||
| Capital expenditures | 10,963 | 757 | 10,206 | 1348 | % | 35,391 | 38,953 | (3,562 | ) | (9 | ) | % | ||||||||||||||||||||||||||
(i) See “Non-GAAP Measures” for more information, including a reconciliation of adjusted earnings (loss) before interest, taxes, depreciation and amortization (“Adjusted EBITDA”)
(ii) Dollar amounts are as of the last day of the period indicated
Fourth Quarter 2020
- Net revenue of
$17.0 million in Q4 2020 increased by$9.7 million from Q4 2019. The increase year-over-year was primarily driven by continued growth in the adult-use market inCanada , sales in the Israeli medical market and growth in ourU.S. segment. Partially offset by non-recurring wholesale revenue in the Canadian market in Q4 2019 and strategic price reductions on various adult-use cannabis products inCanada in Q4 2020. - Gross loss of
$14.9 million in Q4 2020 decreased by$5.2 million from Q4 2019. The decrease in losses year-over-year was primarily driven by a decline in inventory write-downs and increased gross profit in theU.S. segment. Offset by third party purchased flower associated with adult-use products inCanada and a decline in wholesale sales in Q4 2020 versus Q4 2019. - The Company incurred an inventory write-down in Q4 2020 of
$15.0 million on dried cannabis and cannabis extracts, primarily driven by cannabis product price compression in the Canadian market. The Company may incur further inventory write-downs due to pricing pressures in the marketplace. - Adjusted EBITDA loss of
$53.1 million in Q4 2020 increased by$1.5 million from Q4 2019. The increase in losses year-over-year was primarily driven by an increase in general and administrative expenses and an increase in R&D spending. - Capital expenditures of
$11.0 million in Q4 2020 increased by$10.2 million from Q4 2019. The increase year-over-year was primarily driven by spending at the Company's Peace Naturals campus, Cronos Fermentation, our Israeli facility, and our new ERP system.
Full-Year 2020
- Net revenue of
$46.7 million in Full-Year 2020 increased by$23.0 million from Full-Year 2019. The increase year-over-year was primarily driven by continued growth in the adult-use market inCanada , growth in ourU.S. segment, which included a full-year of the Redwood business as opposed to 117 days in Full-Year 2019, and sales in the Israeli medical market. Partially offset by non-recurring wholesale revenue in the Canadian market in Full-Year 2019 and strategic price reductions on various adult-use cannabis products inCanada in Full-Year 2020. - Gross loss of
$25.8 million in Full-Year 2020 increased by$8.2 million from Full-Year 2019. The increase in losses year-over-year was primarily driven by third party purchased flower associated with adult-use products inCanada and a decline in wholesale sales in Full-Year 2020 versus Full-Year 2019. Partially offset by increased gross profit in theU.S. segment due to a full year of results from the Redwood business and a decrease in inventory write-downs in the ROW segment. - The Company incurred an inventory write-down in Full-Year 2020 of
$26.1 million , on dried cannabis and cannabis extracts, primarily driven by cannabis product price compression in the Canadian market. The Company may incur further inventory write-downs due to pricing pressures in the marketplace. - Adjusted EBITDA loss of
$147.3 million in Full-Year 2020 increased by$48.9 million from Full-Year 2019. The increase in losses year-over-year was primarily driven by an increase in gross loss, increased general and administrative expenses, higher sales and marketing costs related to brand development and R&D spending. - Capital expenditures of
$35.4 million in Full-Year 2020 decreased by$3.6 million from Full-Year 2019. The decrease year-over-year was primarily driven by a reduction in spending at the Company's Peace Naturals campus and Cronos Israel. Partially offset by an increase in spending at Cronos Fermentation.
Business Updates
Brand Portfolio
Happy Dance™ continues its expansion by securing its first major
During 2020, Cronos Israel received all certifications and licenses required for the cultivation, production and marketing of dried flower, pre-rolls and oils in
Global Supply Chain
In 2020,
Throughout 2020, Natuera, the Company’s joint venture in
Update on COVID-19
Cronos Group’s manufacturing sites have adjusted and continue to develop in order to comply with the current COVID-19 guidelines provided by governmental authorities. In the
Rest of World Results
Cronos Group’s Rest of World reporting segment includes results of the Company’s operations for all markets outside of the
| (in thousands of USD) | Three months ended |
Change | Year ended |
Change | ||||||||||||||||||||||||||||||||
| 2020 | 2019 | $ | % | 2020 | 2019 | $ | % | |||||||||||||||||||||||||||||
| Cannabis flower | $ | 11,559 | $ | 2,833 | $ | 8,726 | 308 | % | $ | 27,932 | $ | 15,020 | $ | 12,912 | 86 | % | ||||||||||||||||||||
| Cannabis extracts | 1,938 | 1,875 | 63 | 3 | % | 8,759 | 5,338 | 3,421 | 64 | % | ||||||||||||||||||||||||||
| Other | 43 | (89 | ) | 132 | 148 | % | 533 | 28 | 505 | 1,804 | % | |||||||||||||||||||||||||
| Net revenue | 13,540 | 4,619 | 8,921 | 193 | % | 37,224 | 20,386 | 16,838 | 83 | % | ||||||||||||||||||||||||||
| Gross profit (loss) | $ | (16,723 | ) | $ | (21,538 | ) | $ | 4,815 | (22 | ) | % | $ | (29,993 | ) | $ | (19,470 | ) | $ | (10,523 | ) | 54 | % | ||||||||||||||
| Gross margin | (124 | ) | % | (466 | ) | % | N/A | 342 | pp | (81 | ) | % | (96 | ) | % | N/A | 15 | pp | ||||||||||||||||||
| Adjusted EBITDA(i) | $ | (36,350 | ) | $ | (47,343 | ) | $ | 10,993 | (23 | ) | % | $ | (98,349 | ) | $ | (84,826 | ) | $ | (13,523 | ) | 16 | % | ||||||||||||||
(i) See “Non-GAAP Measures” for more information, including a reconciliation to adjusted EBITDA
Fourth Quarter 2020
- Net revenue of
$13.5 million in Q4 2020 increased by$8.9 million from Q4 2019. The increase year-over-year was primarily driven by continued growth in the adult-use market inCanada and sales in the Israeli medical market. Partially offset by non-recurring wholesale revenue in the Canadian market in Q4 2019 and strategic price reductions on various adult-use cannabis products inCanada in Q4 2020. - Gross loss of
$16.7 million in Q4 2020 decreased by$4.8 million from Q4 2019. The decrease in losses year-over-year was primarily driven by a decline in inventory write-downs. Offset by third party purchased flower associated with adult-use products inCanada and a decline in wholesale sales in Q4 2020 versus Q4 2019. - The Company incurred an inventory write-down in Q4 2020 of
$15.0 million , on dried cannabis and cannabis extracts, primarily driven by cannabis product price compression in the Canadian market. The Company may incur further inventory write-downs due to pricing pressures in the marketplace. - Adjusted EBITDA loss of
$36.4 million in Q4 2020 decreased by$11.0 million from Q4 2019. The improvement year-over-year was primarily driven by a decline in gross loss, reduced sales and marketing costs and a decline in general and administrative expenses.
Full-Year 2020
- Net revenue of
$37.2 million in Full-Year 2020 increased by$16.8 million from Full-Year 2019. The increase year-over-year was primarily driven by continued growth in the adult-use market inCanada and sales in the Israeli medical market. Partially offset by non-recurring wholesale revenue in the Canadian market in Full-Year 2019 and strategic price reductions on various adult-use cannabis products inCanada in Full-Year 2020. - Gross loss of
$30.0 million in Full-Year 2020 increased by$10.5 million from Full-Year 2019. The increase in losses year-over-year was primarily driven by third party purchased flower associated with adult-use products inCanada and a decline in wholesale sales in Full-Year 2020 versus Full-Year 2019. The Company anticipates that gross margin will continue to fluctuate as price and mix change from quarter-to-quarter. - The Company incurred an inventory write-down in Full-Year 2020 of
$26.1 million , on dried cannabis and cannabis extracts, primarily driven by cannabis product price compression in the Canadian market. The Company may incur further inventory write-downs due to pricing pressures in the marketplace. - Adjusted EBITDA loss of
$98.3 million in Full-Year 2020 increased by$13.5 million from Full-Year 2019. The increase in losses year-over-year was primarily driven by an increase in gross loss, increased R&D spending, increased general and administrative expenses, and higher sales and marketing costs related to brand development.
United States Results
Cronos Group’s
| (in thousands of USD) | Three months ended |
Change | Year ended |
Change | ||||||||||||||||||||||||||||||||||
| 2020 | 2019 | $ | % | 2020 | 2019 | $ | % | |||||||||||||||||||||||||||||||
| Net revenue | $ | 3,506 | 2,689 | $ | 817 | 30 | % | $ | 9,495 | $ | 3,364 | $ | 6,131 | 182 | % | |||||||||||||||||||||||
| Gross profit (loss) | $ | 1,825 | $ | 1,430 | $ | 395 | 28 | % | $ | 4,160 | $ | 1,873 | $ | 2,287 | 122 | % | ||||||||||||||||||||||
| Gross margin | 52 | % | 53 | % | N/A | (1 | ) | pp | 44 | % | 56 | % | N/A | (12 | ) | pp | ||||||||||||||||||||||
| Adjusted EBITDA(i) | $ | (11,765 | ) | $ | (1,192 | ) | $ | (10,573 | ) | 887 | % | $ | (28,019 | ) | $ | (1,703 | ) | $ | (26,316 | ) | 1,545 | % | ||||||||||||||||
(i) See “Non-GAAP Measures” for more information, including a reconciliation to adjusted EBITDA
Fourth Quarter 2020
- Net revenue of
$3.5 million in Q4 2020 increased by$0.8 million from Q4 2019. The increase year-over-year was primarily driven by growth in existing product lines and introductions of new hemp-derived CBD products. - Gross profit of
$1.8 million in Q4 2020 increased by$0.4 million from Q4 2019. - Adjusted EBITDA loss of
$11.8 million in Q4 2020 increased by$10.6 million from Q4 2019. The increase in losses year-over-year was primarily driven by higher sales and marketing costs related to brand development and increased general and administrative expenses.
Full-Year 2020
- Net revenue of
$9.5 million in Full-Year 2020 increased by$6.1 million from Full-Year 2019. The increase year-over-year was primarily driven by a full-year of the Redwood business as opposed to 117 days in Full-Year 2019 and the growth in existing product lines and introductions of new hemp-derived CBD products. A significant amount of theU.S. Segment's FY 2020 revenue was earned during the fourth quarter as a result of increased sales in the direct-to-consumer channel driven by holiday sales. - Gross profit of
$4.2 million in Full-Year 2020 increased by$2.3 million from Full-Year 2019. - Adjusted EBITDA loss of
$28.0 million in Full-Year 2020 increased by$26.3 million from Full-Year 2019. The increase in losses year-over-year was primarily driven by higher sales and marketing costs related to brand development and increased general and administrative expenses.
Conference Call
The Company will host a conference call and live audio webcast on
- Live audio webcast: https://ir.thecronosgroup.com/events-presentations
- Toll Free from the
U.S. andCanada dial-in: (866) 795-2258 - International dial-in: (409) 937-8902
- Conference ID: 1192729
About
Cronos Group is an innovative global cannabinoid company with international production and distribution across five continents. Cronos Group is committed to building disruptive intellectual property by advancing cannabis research, technology and product development. With a passion to responsibly elevate the consumer experience, Cronos Group is building an iconic brand portfolio. Cronos Group’s portfolio includes PEACE NATURALS™, a global health and wellness platform, two adult-use brands, COVE™ and Spinach™, and three hemp-derived CBD brands,
Forward-looking statements
This press release may contain information that may constitute forward-looking information and forward-looking statements within the meaning of applicable securities laws (collectively, “Forward-Looking Statements”), which are based upon our current internal expectations, estimates, projections, assumptions and beliefs. All information that is not clearly historical in nature may constitute Forward-Looking Statements. In some cases, Forward-Looking Statements can be identified by the use of forward-looking terminology such as “expect”, “likely”, “may”, “will”, “should”, “intend”, “anticipate”, “potential”, “proposed”, “estimate” and other similar words, expressions and phrases, including negative and grammatical variations thereof, or statements that certain events or conditions “may” or “will” happen, or by discussion of strategy. Forward-Looking Statements include estimates, plans, expectations, opinions, forecasts, projections, targets, guidance or other statements that are not statements of historical fact.
Forward-Looking Statements include, but are not limited to, statements with respect to:
- the uncertainties associated with the COVID-19 pandemic, including our ability, and the abilities of our joint ventures and our suppliers and distributors, to effectively deal with the restrictions, limitations and health issues presented by the COVID-19 pandemic, the ability to continue our production, distribution and sale of our products, and demand for and the use of our products by consumers;
- laws and regulations and any amendments thereto applicable to our business and the impact thereof, including uncertainty regarding the application of
United States ("U.S.") state and federal law toU.S. hemp (including CBD) products and the scope of any regulations by theU.S. Food and Drug Administration , theU.S. Drug Enforcement Administration , theU.S. Federal Trade Commission , theU.S. Patent and Trademark Office and any state equivalent regulatory agencies overU.S. hemp (including CBD) products; - the laws and regulations and any amendments thereto relating to
U.S. hemp industry in theU.S. , including the promulgation of regulations for theU.S. hemp industry by theU.S. Department of Agriculture and relevant state regulatory authorities; - the grant, renewal and impact of any license or supplemental license to conduct activities with cannabis or any amendments thereof;
- our international activities and joint venture interests, including required regulatory approvals and licensing, anticipated costs and timing, and expected impact;
- our ability to successfully create and launch brands and further create, launch and scale
U.S. hemp-derived consumer products and cannabis products; - the benefits, viability, safety, efficacy, dosing and social acceptance of cannabis including CBD and other cannabinoids;
- expectations regarding the implementation and effectiveness of key personnel changes;
- the anticipated benefits and impact of the Altria's
C$2.4 billion (approximately$1.8 billion ) investment in us (the “Altria Investment”); - the potential exercise of the warrant held by Altria, pre-emptive rights and/or top-up rights in connection with the
Altria Investment , including proceeds to us that may result therefrom; - expectations regarding the use of proceeds of equity financings, including the proceeds from the
Altria Investment ; - the legalization of the use of cannabis for medical or adult-use in jurisdictions outside of
Canada , the related timing and impact thereof and our intentions to participate in such markets, if and when such use is legalized; - expectations regarding the potential success of, and the costs and benefits associated with, our joint ventures, strategic alliances and equity investments, including the strategic partnership with
Ginkgo Bioworks, Inc. ; - our ability to execute on our strategy and the anticipated benefits of such strategy;
- expectations of the amount or frequency of impairment losses, including as a result of the write-down of intangible assets, including goodwill;
- the ongoing impact of the legalization of additional cannabis product types and forms for adult-use in
Canada , including federal, provincial, territorial and municipal regulations pertaining thereto, the related timing and impact thereof and our intentions to participate in such markets; - the future performance of our business and operations;
- our competitive advantages and business strategies;
- the competitive conditions of the industry;
- the expected growth in the number of customers using our products;
- our ability or plans to identify, develop, commercialize or expand our technology and R&D initiatives in cannabinoids, or the success thereof;
- expectations regarding acquisitions and dispositions and the anticipated benefits therefrom, including the proposed sale of our
Original B.C. Ltd. (“OGBC”) production facility; - expectations regarding revenues, expenses and anticipated cash needs;
- expectations regarding cash flow, liquidity and sources of funding;
- expectations regarding capital expenditures;
- the expansion of our production and manufacturing, the costs and timing associated therewith and the receipt of applicable production and sale licenses;
- the expected growth in our growing, production and supply chain capacities;
- expectations regarding the resolution of litigation and other legal and regulatory proceedings, reviews and investigations;
- expectations with respect to future production costs;
- expectations with respect to future sales and distribution channels and networks;
- the expected methods to be used to distribute and sell our products;
- the anticipated future gross margins of our operations;
- accounting standards and estimates;
- our ability to timely and effectively remediate any material weaknesses in our internal control over financial reporting; and
- expectations regarding the costs and benefits associated with our contracts and agreements with third parties, including under our third-party supply and manufacturing agreements.
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) our ability, and the abilities of our joint ventures and our suppliers and distributors, to effectively deal with the restrictions, limitations and health issues presented by the COVID-19 pandemic and the ability to continue our production, distribution and sale of our products and customer demand for and use of our products; (ii) management’s perceptions of historical trends, current conditions and expected future developments; (iii) our ability to generate cash flow from operations; (iv) general economic, financial market, regulatory and political conditions in which we operate; (v) the production and manufacturing capabilities and output from our facilities and our joint ventures, strategic alliances and equity investments; (vi) consumer interest in our products; (vii) competition; (viii) anticipated and unanticipated costs; (ix) government regulation of our activities and products including, but not limited, to the areas of taxation and environmental protection; (x) the timely receipt of any required regulatory authorizations, approvals, consents, permits and/or licenses; (xi) our ability to obtain qualified staff, equipment and services in a timely and cost-efficient manner; (xii) our ability to conduct operations in a safe, efficient and effective manner; (xiii) our ability to realize anticipated benefits, synergies or generate revenue, profits or value from our recent acquisitions into our existing operations; (xiv) our ability to complete planned dispositions, including the sale of OGBC, and, if completed, obtain our anticipated sales price; and (xv) 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
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. The Forward-Looking Statements contained in this press release and other reports we file with, or furnish to, the
As used in this press release, “CBD” means cannabidiol and “U.S. hemp” has the meaning given to the term “hemp” in the
Consolidated Balance Sheets
As of
(In thousands of USD)
| As of |
|||||||||
| 2020 | 2019 | ||||||||
| Assets | |||||||||
| Current assets | |||||||||
| Cash and cash equivalents | $ | 1,078,023 | $ | 1,199,693 | |||||
| Short-term investments | 211,766 | 306,347 | |||||||
| Accounts receivable | 8,928 | 4,638 | |||||||
| Other receivables | 10,033 | 7,232 | |||||||
| Current portion of loans receivable | 7,083 | 4,664 | |||||||
| Prepaids and other assets | 11,161 | 9,395 | |||||||
| Inventory, net | 44,002 | 38,043 | |||||||
| Held-for-sale assets | 1,176 | 3,248 | |||||||
| Total current assets | 1,372,172 | 1,573,260 | |||||||
| Investments in equity accounted investees | 19,235 | 557 | |||||||
| Advances to joint ventures | 467 | 19,437 | |||||||
| Loans receivable, net | 87,191 | 44,967 | |||||||
| Property, plant and equipment | 187,599 | 159,948 | |||||||
| Right-of-use assets | 9,776 | 6,546 | |||||||
| Intangible assets | 69,720 | 71,235 | |||||||
| 179,522 | 214,492 | ||||||||
| Total assets | $ | 1,925,682 | $ | 2,090,442 | |||||
| Liabilities | |||||||||
| Current liabilities | |||||||||
| Accounts payable and other liabilities | $ | 42,102 | $ | 35,301 | |||||
| Current portion of lease obligation | 1,322 | 427 | |||||||
| Derivative liabilities | 163,410 | 297,160 | |||||||
| Total current liabilities | 206,834 | 332,888 | |||||||
| Due to non-controlling interests | 2,188 | 1,844 | |||||||
| Lease obligation | 8,492 | 6,680 | |||||||
| Total liabilities | 217,514 | 341,412 | |||||||
| Commitments and contingencies | |||||||||
| Shareholders’ equity | |||||||||
| Share capital | 569,260 | 561,165 | |||||||
| Additional paid-in capital | 34,596 | 23,234 | |||||||
| Retained earnings | 1,064,509 | 1,137,646 | |||||||
| Accumulated other comprehensive income | 42,999 | 27,838 | |||||||
| Total equity attributable to shareholders of |
1,711,364 | 1,749,883 | |||||||
| Non-controlling interests | (3,196 | ) | (853 | ) | |||||
| Total shareholders' equity | 1,708,168 | 1,749,030 | |||||||
| Total liabilities and shareholders' equity | $ | 1,925,682 | $ | 2,090,442 | |||||
See notes to consolidated financial statements.
Consolidated Statements of Net Income (Loss) and Comprehensive Income (Loss)
For the years ended
(In thousands of USD, except share and per share amounts)
| Year ended |
||||||||||||||
| 2020 | 2019 | 2018 | ||||||||||||
| Net revenue, before excise taxes | $ | 54,353 | $ | 25,639 | $ | 13,234 | ||||||||
| Excise taxes | (7,634 | ) | (1,889 | ) | (1,113 | ) | ||||||||
| Net revenue | 46,719 | 23,750 | 12,121 | |||||||||||
| Cost of sales | 46,497 | 12,174 | 5,908 | |||||||||||
| Inventory write-down | 26,055 | 29,173 | — | |||||||||||
| Gross profit (loss) | (25,833 | ) | (17,597 | ) | 6,213 | |||||||||
| Operating expenses | ||||||||||||||
| Sales and marketing | 34,386 | 23,048 | 2,537 | |||||||||||
| Research and development | 20,366 | 12,155 | 1,814 | |||||||||||
| General and administrative | 80,529 | 49,271 | 13,349 | |||||||||||
| Share-based payments | 15,361 | 11,619 | 8,151 | |||||||||||
| Depreciation and amortization | 2,872 | 2,090 | 807 | |||||||||||
| Repurposing charges | — | 5,328 | — | |||||||||||
| Total operating expenses | 153,514 | 103,511 | 26,658 | |||||||||||
| Operating loss | (179,347 | ) | (121,108 | ) | (20,445 | ) | ||||||||
| Other income (expense) | ||||||||||||||
| Interest income, net | 18,415 | 27,969 | 81 | |||||||||||
| Gain on revaluation of derivative liabilities | 129,254 | 1,276,819 | — | |||||||||||
| Impairment loss on goodwill and intangible assets | (40,000 | ) | — | — | ||||||||||
| Gain on disposal of other investments | 4,789 | 16,277 | 164 | |||||||||||
| Share of loss from investments in equity accounted investees | (4,510 | ) | (2,009 | ) | (723 | ) | ||||||||
| Financing and transaction costs | (40 | ) | (32,208 | ) | — | |||||||||
| Other income (loss) | (1,834 | ) | 197 | — | ||||||||||
| Total other income (expense) | 106,074 | 1,287,045 | (478 | ) | ||||||||||
| Income (loss) before income taxes | (73,273 | ) | 1,165,937 | (20,923 | ) | |||||||||
| Income tax expense | 1,347 | — | — | |||||||||||
| Income (loss) from continuing operations | (74,620 | ) | 1,165,937 | (20,923 | ) | |||||||||
| Loss from discontinued operations | (650 | ) | (363 | ) | (894 | ) | ||||||||
| Net income (loss) | $ | (75,270 | ) | $ | 1,165,574 | $ | (21,817 | ) | ||||||
| Net income (loss) attributable to: | ||||||||||||||
| $ | (73,137 | ) | $ | 1,166,506 | $ | (21,636 | ) | |||||||
| Non-controlling interests | (2,133 | ) | (932 | ) | (181 | ) | ||||||||
| $ | (75,270 | ) | $ | 1,165,574 | $ | (21,817 | ) | |||||||
| Other comprehensive income (loss) | ||||||||||||||
| Foreign exchange gain (loss) on translation | $ | 14,951 | $ | 37,687 | $ | (12,337 | ) | |||||||
| Gain on revaluation and disposal of other investments, net of tax | — | — | 3 | |||||||||||
| Total other comprehensive income (loss) | 14,951 | 37,687 | (12,334 | ) | ||||||||||
| Comprehensive income (loss) | $ | (60,319 | ) | $ | 1,203,261 | $ | (34,151 | ) | ||||||
| Comprehensive income (loss) attributable to: | ||||||||||||||
| $ | (57,976 | ) | $ | 1,204,214 | $ | (33,964 | ) | |||||||
| Non-controlling interests | (2,343 | ) | (953 | ) | (187 | ) | ||||||||
| $ | (60,319 | ) | $ | 1,203,261 | $ | (34,151 | ) | |||||||
| Net income (loss) per share | ||||||||||||||
| Basic | $ | (0.21 | ) | $ | 3.76 | $ | (0.12 | ) | ||||||
| Diluted | (0.21 | ) | 3.33 | (0.12 | ) | |||||||||
| Weighted average number of outstanding shares | ||||||||||||||
| Basic | 351,576,848 | 310,067,179 | 172,269,170 | |||||||||||
| Diluted | 351,576,848 | 342,811,992 | 172,269,170 | |||||||||||
See notes to consolidated financial statements.
Consolidated Statements of Net Income (Loss) and Comprehensive Income (Loss)
For the three months ended
(In thousands of USD, except share and per share amounts, unaudited)
| Three months ended |
|||||||||
| 2020 | 2019 | ||||||||
| Net revenue, before excise taxes | $ | 19,956 | $ | 7,915 | |||||
| Excise taxes | (2,910 | ) | (607 | ) | |||||
| Net revenue | 17,046 | 7,308 | |||||||
| Cost of sales | 16,913 | 3,667 | |||||||
| Inventory write-down | 15,031 | 23,749 | |||||||
| Gross profit (loss) | (14,898 | ) | (20,108 | ) | |||||
| Operating expenses | |||||||||
| Sales and marketing | 13,537 | 13,325 | |||||||
| Research and development | 7,411 | 6,079 | |||||||
| General and administrative | 19,481 | 14,284 | |||||||
| Share-based payments | 2,463 | 3,670 | |||||||
| Depreciation and amortization | 620 | 775 | |||||||
| Repurposing charges | — | 5,328 | |||||||
| Total operating expenses | 43,512 | 43,461 | |||||||
| Operating loss | (58,410 | ) | (63,569 | ) | |||||
| Other income (expense) | |||||||||
| Interest income (expense) | 3,149 | 7,514 | |||||||
| Gain (loss) on revaluation of derivative liabilities | (53,541 | ) | 118,811 | ||||||
| Gain on disposal of other investments | 46 | 34 | |||||||
| Share of income (loss) from investments in equity accounted investees | (1,217 | ) | (505 | ) | |||||
| Financing and transaction costs | — | (524 | ) | ||||||
| Other income (loss) | (1,249 | ) | 50 | ||||||
| Total other income (expense) | (52,812 | ) | 125,380 | ||||||
| Income (loss) before income taxes | (111,222 | ) | 61,812 | ||||||
| Income tax recovery (expense) | 359 | (58 | ) | ||||||
| Income (loss) from continuing operations | (111,581 | ) | 61,870 | ||||||
| Loss from discontinued operations | (131 | ) | (300 | ) | |||||
| Net income (loss) | $ | (111,712 | ) | $ | 61,570 | ||||
| Net income (loss) attributable to: | |||||||||
| $ | (111,233 | ) | $ | 62,005 | |||||
| Non-controlling interests | (479 | ) | (435 | ) | |||||
| $ | (111,712 | ) | $ | 61,570 | |||||
| Other comprehensive income (loss) | |||||||||
| Foreign exchange gain (loss) on translation | $ | 50,605 | $ | 28,263 | |||||
| Total other comprehensive income (loss) | 50,605 | 28,263 | |||||||
| Comprehensive income (loss) | (61,107 | ) | 89,833 | ||||||
| Comprehensive income (loss) attributable to: | |||||||||
| (60,414 | ) | 90,285 | |||||||
| Non-controlling interests | (693 | ) | (452 | ) | |||||
| $ | (61,107 | ) | $ | 89,833 | |||||
| Net income (loss) per share | |||||||||
| Basic | $ | (0.31 | ) | $ | 0.18 | ||||
| Diluted | (0.31 | ) | 0.17 | ||||||
| Weighted average number of outstanding shares | |||||||||
| Basic | 358,068,549 | 345,981,864 | |||||||
| Diluted | 358,068,549 | 375,318,457 | |||||||
See notes to consolidated financial statements.
Consolidated Statements of Cash Flows
For the years ended
(In thousands of USD)
| Year ended |
||||||||||||||
| 2020 | 2019 | 2018 | ||||||||||||
| Operating activities | ||||||||||||||
| Net (loss) income | $ | (75,270 | ) | $ | 1,165,574 | $ | (21,817 | ) | ||||||
| Items not affecting cash: | ||||||||||||||
| Gain on revaluation of derivative liabilities | (129,254 | ) | (1,276,819 | ) | — | |||||||||
| Impairment on goodwill and intangible assets | 40,000 | — | — | |||||||||||
| Inventory write-down | 26,055 | 29,173 | — | |||||||||||
| Provisions for inventory and doubtful accounts | 3,741 | 136 | — | |||||||||||
| Share-based payments | 15,361 | 11,619 | 8,151 | |||||||||||
| Depreciation and amortization | 7,045 | 3,913 | 1,937 | |||||||||||
| Share of loss from investments in equity accounted investees | 4,510 | 2,009 | 723 | |||||||||||
| Gain on disposal of other investments | (4,789 | ) | (16,277 | ) | (164 | ) | ||||||||
| Non-cash sales and marketing | 2,863 | 410 | — | |||||||||||
| Income tax expense | 1,347 | — | — | |||||||||||
| Non-cash repurposing costs | — | 4,439 | — | |||||||||||
| Other non-cash operating activity expense (income) | (123 | ) | (243 | ) | (9 | ) | ||||||||
| Net changes in non-cash working capital | (33,943 | ) | (54,208 | ) | 3,662 | |||||||||
| Net cash provided by (used in) operating activities | (142,457 | ) | (130,274 | ) | (7,517 | ) | ||||||||
| Investing activities | ||||||||||||||
| Proceeds from (purchase of) short-term investments, net | 95,404 | (299,923 | ) | — | ||||||||||
| Investments in equity accounted investees | — | (1,658 | ) | (480 | ) | |||||||||
| Proceeds from sale of other investments | 4,789 | 19,614 | 747 | |||||||||||
| Advances to joint ventures | — | (15,135 | ) | (5,358 | ) | |||||||||
| Purchase of property, plant and equipment, net of disposals | (31,412 | ) | (38,664 | ) | (88,308 | ) | ||||||||
| Purchase of intangible assets | (3,979 | ) | (289 | ) | (278 | ) | ||||||||
| Acquisition of Redwood | — | (224,295 | ) | — | ||||||||||
| Advances on loans receivable | (44,652 | ) | (43,337 | ) | — | |||||||||
| Other non-cash investing activity expense (income) | — | 415 | (231 | ) | ||||||||||
| Net cash provided by (used in) investing activities | 20,150 | (603,272 | ) | (93,908 | ) | |||||||||
| Financing activities | ||||||||||||||
| Advance to non-controlling interests | (1,019 | ) | — | — | ||||||||||
| Repayment of lease obligations | (2,414 | ) | (919 | ) | — | |||||||||
| Withholding taxes paid on equity awards | (2,148 | ) | (915 | ) | (16 | ) | ||||||||
| Proceeds from |
— | 1,809,556 | — | |||||||||||
| Proceeds from exercise of Top-up Rights | — | 67,051 | — | |||||||||||
| Proceeds from exercise of warrants and options | 116 | 1,455 | 2,612 | |||||||||||
| Proceeds from share issuance | — | — | 115,510 | |||||||||||
| Share issuance costs | — | (3,722 | ) | (7,577 | ) | |||||||||
| Proceeds from construction loan payable | — | — | 11,583 | |||||||||||
| Repayment of construction loan payable | — | (15,971 | ) | — | ||||||||||
| Advance under Credit Facility | — | 48,715 | — | |||||||||||
| Repayment of Credit Facility | — | (48,309 | ) | — | ||||||||||
| Net cash provided by (used in) financing activities | (5,465 | ) | 1,856,941 | 122,112 | ||||||||||
| Effect of foreign currency translation on cash and cash equivalents | 6,102 | 52,371 | (4,085 | ) | ||||||||||
| Increase in cash and cash equivalents | (121,670 | ) | 1,175,766 | 16,602 | ||||||||||
| Cash and cash equivalents, beginning of period | 1,199,693 | 23,927 | 7,325 | |||||||||||
| Cash and cash equivalents, end of period | $ | 1,078,023 | $ | 1,199,693 | $ | 23,927 | ||||||||
See notes to consolidated financial statements.
Non-GAAP Measures
Adjusted EBITDA
Management reviews Adjusted EBITDA, a non-GAAP measure which excludes non-cash items or items that do not reflect management’s assessment of on-going business performance. Management defines Adjusted EBITDA as net income (loss) before interest, tax expense, depreciation and amortization adjusted for: impairment loss on goodwill and intangible assets, repurposing charges, financing and transaction costs, loss (gain) on revaluation of derivative liabilities, loss (gain) on disposal of investments, share of loss (income) from equity accounted investees, loss from discontinued operations, other loss (income), review costs related to the restatement of the Company’s 2019 interim financial statements, the Company’s responses to the reviews of such interim financial statements by various regulatory authorities and legal costs defending shareholder class action complaints brought against the Company as a result of the restatement, and share-based payments.
Management believes that Adjusted EBITDA provides the most useful insight into underlying business trends and results and provides a more meaningful comparison of year-over-year results. Management uses Adjusted EBITDA for planning, forecasting and evaluating business and financial performance, including allocating resources and evaluating results relative to employee compensation targets. As a result of the appointment of
Adjusted EBITDA by segment
Management also reviews adjusted earnings (loss) before interest, tax, depreciation and amortization by segment (“Adjusted EBITDA by segment”), a non-GAAP measure which excludes non-cash items or items that do not reflect management’s assessment of on-going business performance. Corporate expenses are removed from Adjusted EBITDA by segment. Corporate expenses are expenses that relate to the consolidated business. The Company’s method of allocating corporate expenses is refined periodically. Management defines Adjusted EBITDA by segment as net income (loss) by segment before interest, tax expense, depreciation and amortization adjusted for the same items that are adjusted in consolidated Adjusted EBITDA.
Management believes that Adjusted EBITDA by segment provides useful insight into underlying segment trends and results and provides a more meaningful comparison of year-over-year segment results. Management uses Adjusted EBITDA by segment for planning, forecasting and evaluating business and financial performance, including allocating resources and evaluating results relative to employee compensation targets. As a result of the appointment of
Adjusted EBITDA is reconciled to net income (loss) as follows for the years ended
| (in thousands of USD) | Year ended |
|||||||||||||||||||
| US | ROW | Corporate Expenses |
Total | |||||||||||||||||
| Net income (loss) | $ | (77,368 | ) | $ | 32,671 | $ | (30,573 | ) | $ | (75,270 | ) | |||||||||
| Adjustments | ||||||||||||||||||||
| Interest expense (income), net | 18 | (18,433 | ) | — | (18,415 | ) | ||||||||||||||
| Income tax expense | 323 | 1,024 | — | 1,347 | ||||||||||||||||
| Impairment loss on goodwill and intangible assets | 40,000 | — | — | 40,000 | ||||||||||||||||
| Financing and transaction costs | 40 | — | — | 40 | ||||||||||||||||
| Gain on revaluation of derivative liabilities | — | (129,254 | ) | — | (129,254 | ) | ||||||||||||||
| Gain on disposal of other investments | — | (4,789 | ) | — | (4,789 | ) | ||||||||||||||
| Share of loss from equity accounted investees | — | 4,510 | — | 4,510 | ||||||||||||||||
| Loss from discontinued operations | — | 650 | — | 650 | ||||||||||||||||
| Other loss (income) | 20 | 1,814 | — | 1,834 | ||||||||||||||||
| Review costs related to restatement of 2019 interim financial statements | — | — | 9,688 | 9,688 | ||||||||||||||||
| Share-based payments | 8,714 | 6,647 | — | 15,361 | ||||||||||||||||
| Adjusted EBIT | (28,253 | ) | (105,160 | ) | (20,885 | ) | (154,298 | ) | ||||||||||||
| Adjustments | ||||||||||||||||||||
| Depreciation and amortization | 234 | 6,811 | — | 7,045 | ||||||||||||||||
| Adjusted EBITDA | $ | (28,019 | ) | $ | (98,349 | ) | $ | (20,885 | ) | $ | (147,253 | ) | ||||||||
| (in thousands of USD) | Year ended |
|||||||||||||||||||
| US | ROW | Corporate Expenses |
Total | |||||||||||||||||
| Net income (loss) | $ | (3,070 | ) | $ | 1,180,241 | $ | (11,597 | ) | $ | 1,165,574 | ||||||||||
| Adjustments | ||||||||||||||||||||
| Interest income, net | (6 | ) | (27,963 | ) | — | (27,969 | ) | |||||||||||||
| Repurposing charges | — | 7,268 | — | 7,268 | ||||||||||||||||
| Financing and transaction costs | 117 | 32,091 | — | 32,208 | ||||||||||||||||
| Gain on revaluation of derivative liabilities | — | (1,276,819 | ) | — | (1,276,819 | ) | ||||||||||||||
| Gain on disposal of other investments | — | (16,277 | ) | — | (16,277 | ) | ||||||||||||||
| Share of loss from equity accounted investees | — | 2,009 | — | 2,009 | ||||||||||||||||
| Loss from discontinued operations | — | 363 | — | 363 | ||||||||||||||||
| Other loss (income) | 182 | (197 | ) | (182 | ) | (197 | ) | |||||||||||||
| Share-based payments | 900 | 10,719 | — | 11,619 | ||||||||||||||||
| Adjusted EBIT | (1,877 | ) | (88,565 | ) | (11,779 | ) | (102,221 | ) | ||||||||||||
| Adjustments | ||||||||||||||||||||
| Depreciation and amortization | 174 | 3,739 | — | 3,913 | ||||||||||||||||
| Adjusted EBITDA | $ | (1,703 | ) | $ | (84,826 | ) | $ | (11,779 | ) | $ | (98,308 | ) | ||||||||
Adjusted EBITDA is reconciled to net income (loss) as follows for the three months ended
| (in thousands of USD) | Three months ended |
|||||||||||||||||||
| US | ROW | Corporate Expenses |
Total | |||||||||||||||||
| Net income (loss) | $ | (12,861 | ) | $ | (92,969 | ) | $ | (5,882 | ) | $ | (111,712 | ) | ||||||||
| Adjustments | ||||||||||||||||||||
| Interest expense (income), net | 4 | (3,153 | ) | — | (3,149 | ) | ||||||||||||||
| Income tax expense | 180 | 179 | — | 359 | ||||||||||||||||
| Loss on revaluation of derivative liabilities | — | 53,541 | — | 53,541 | ||||||||||||||||
| Gain on disposal of other investments | — | (46 | ) | — | (46 | ) | ||||||||||||||
| Share of loss from equity accounted investees | — | 1,217 | — | 1,217 | ||||||||||||||||
| Loss from discontinued operations | — | 131 | — | 131 | ||||||||||||||||
| Other loss (income) | (1 | ) | 1,250 | — | 1,249 | |||||||||||||||
| Share-based payments | 783 | 1,680 | — | 2,463 | ||||||||||||||||
| Review costs related to restatement of 2019 interim financial statements | — | — | 864 | 864 | ||||||||||||||||
| Adjusted EBIT | (11,895 | ) | (38,170 | ) | (5,018 | ) | (55,083 | ) | ||||||||||||
| Adjustments | ||||||||||||||||||||
| Depreciation and amortization | 130 | 1,820 | — | 1,950 | ||||||||||||||||
| Adjusted EBITDA | $ | (11,765 | ) | $ | (36,350 | ) | $ | (5,018 | ) | $ | (53,133 | ) | ||||||||
| (in thousands of USD) | Three months ended |
|||||||||||||||||||
| US | ROW | Corporate Expenses |
Total | |||||||||||||||||
| Net income (loss) | $ | (2,096 | ) | $ | 67,289 | $ | (3,623 | ) | $ | 61,570 | ||||||||||
| Adjustments | ||||||||||||||||||||
| Interest income, net | (6 | ) | (7,508 | ) | — | (7,514 | ) | |||||||||||||
| Income tax expense | — | 58 | (116 | ) | (58 | ) | ||||||||||||||
| Repurposing charges | — | 7,268 | — | 7,268 | ||||||||||||||||
| Financing and transaction costs | 155 | 369 | — | 524 | ||||||||||||||||
| Gain on revaluation of derivative liabilities | — | (118,811 | ) | — | (118,811 | ) | ||||||||||||||
| Gain on disposal of other investments | — | (35 | ) | — | (35 | ) | ||||||||||||||
| Share of loss from equity accounted investees | — | 505 | — | 505 | ||||||||||||||||
| Loss from discontinued operations | — | (300 | ) | 600 | 300 | |||||||||||||||
| Other loss (income) | — | (50 | ) | — | (50 | ) | ||||||||||||||
| Share-based payments | 714 | 2,956 | — | 3,670 | ||||||||||||||||
| Adjusted EBIT | (1,233 | ) | (48,259 | ) | (3,139 | ) | (52,631 | ) | ||||||||||||
| Adjustments | ||||||||||||||||||||
| Depreciation and amortization | 41 | 916 | — | 957 | ||||||||||||||||
| Adjusted EBITDA | $ | (1,192 | ) | $ | (47,343 | ) | $ | (3,139 | ) | $ | (51,674 | ) | ||||||||
Adjusted operating loss
Management previously reviewed operating loss on an adjusted basis, which excluded certain income and expense items that management believed were not part of underlying operations. These items typically included repurposing charges and non-recurring charges such as the review costs related to the restatement of the Company's 2019 interim financial statements, the Company’s responses to the reviews of such interim financial statements by various regulatory authorities and legal costs defending shareholder class action complaints brought against the Company as a result of the restatement.
Management did not view these items to be part of underlying results as they may have been highly variable, unusual or infrequent, were difficult to predict or could distort underlying business trends and results. Management believed that adjusted operating loss provided useful insight into underlying business trends and results and provided a more meaningful comparison of year-over-year results. Management used to use adjusted operating loss for planning, forecasting and evaluating business and financial performance, including allocating resources and evaluating results relative to employee compensation targets. As a result of the appointment of
| (In thousands of USD) | Three months ended |
Year ended |
||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||
| Reported operating loss | $ | (58,410 | ) | $ | (63,569 | ) | $ | (179,347 | ) | $ | (121,108 | ) | ||||||||
| Adjustments | ||||||||||||||||||||
| Review costs related to restatement of 2019 interim financial statements | 864 | — | 9,688 | — | ||||||||||||||||
| Repurposing charges | — | 7,268 | — | 7,268 | ||||||||||||||||
| Adjusted operating loss | $ | (57,546 | ) | $ | (56,301 | ) | $ | (169,659 | ) | $ | (113,840 | ) | ||||||||
Adjusted operating loss by segment
Management previously reviewed operating loss by segment, which excluded corporate expenses, and adjusted operating loss by segment, which further excluded certain income and expense items that management believed were not part of the underlying segment’s operations. Corporate expenses were expenses that relate to the consolidated business and not to an individual operating segment while the income and expense items typically included non-recurring charges such as repurposing charges and review costs related to the restatement of the Company's 2019 interim financial statements, the Company’s responses to the reviews of such interim financial statements by various regulatory authorities and legal costs defending shareholder class action complaints brought against the Company as a result of the restatement. Management did not view the income and expense items above to be part of underlying results of the segment as they may have been highly variable, unusual or infrequent, were difficult to predict and could distort underlying business trends and results. As a result of the appointment of
| (In thousands of USD) | Year ended |
||||||||||||||||||||||||
| US | ROW | Total Segments |
Corporate Expenses |
Total | |||||||||||||||||||||
| Reported operating loss | $ | (36,967 | ) | $ | (111,807 | ) | $ | (148,774 | ) | $ | (30,573 | ) | $ | (179,347 | ) | ||||||||||
| Adjustments | |||||||||||||||||||||||||
| Review costs related to restatement of 2019 interim financial statements | — | — | — | 9,688 | 9,688 | ||||||||||||||||||||
| Adjusted operating loss | $ | (36,967 | ) | $ | (111,807 | ) | $ | (148,774 | ) | $ | (20,885 | ) | $ | (169,659 | ) | ||||||||||
| (In thousands of USD) | Three months ended |
||||||||||||||||||||||||
| US | ROW | Total Segments |
Corporate Expenses |
Total | |||||||||||||||||||||
| Reported operating loss | $ | (12,678 | ) | $ | (39,850 | ) | $ | (52,528 | ) | $ | (5,882 | ) | $ | (58,410 | ) | ||||||||||
| Adjustments | |||||||||||||||||||||||||
| Review costs related to restatement of 2019 interim financial statements | — | — | — | 864 | 864 | ||||||||||||||||||||
| Adjusted operating loss | $ | (12,678 | ) | $ | (39,850 | ) | $ | (52,528 | ) | $ | (5,018 | ) | $ | (57,546 | ) | ||||||||||
| (In thousands of USD) | Year ended |
||||||||||||||||||||||||
| US | ROW | Total Segments |
Corporate Expenses |
Total | |||||||||||||||||||||
| Reported operating loss | $ | (2,777 | ) | $ | (106,552 | ) | $ | (109,329 | ) | $ | (11,779 | ) | $ | (121,108 | ) | ||||||||||
| Adjustments | |||||||||||||||||||||||||
| Repurposing charges | — | 7,268 | 7,268 | — | 7,268 | ||||||||||||||||||||
| Adjusted operating loss | $ | (2,777 | ) | $ | (99,284 | ) | $ | (102,061 | ) | $ | (11,779 | ) | $ | (113,840 | ) | ||||||||||
| (In thousands of USD) | Three months ended |
||||||||||||||||||||||||
| US | ROW | Total Segments |
Corporate Expenses |
Total | |||||||||||||||||||||
| Reported operating loss | $ | (1,947 | ) | $ | (58,483 | ) | $ | (60,430 | ) | $ | (3,139 | ) | $ | (63,569 | ) | ||||||||||
| Adjustments | |||||||||||||||||||||||||
| Repurposing charges | — | 7,268 | 7,268 | — | 7,268 | ||||||||||||||||||||
| Adjusted operating loss | $ | (1,947 | ) | $ | (51,215 | ) | $ | (53,162 | ) | $ | (3,139 | ) | $ | (56,301 | ) | ||||||||||
Other items affecting the comparability of net income (loss) during FY 2020 and FY 2019 – consolidated
Review costs related to restatement of 2019 interim financial statements
For FY 2020, the Company reported review costs related to the restatement of 2019 interim financial statements of
Repurposing charges
For Q4 2019 and FY 2019, the Company reported pre-tax charges of
Interest income, net
For FY 2020, the Company reported interest income, net of
For Q4 2020, the Company reported interest income, net of
Gain on revaluation of derivative liabilities
For FY 2020, the Company reported a gain on revaluation of derivative liabilities of
For Q4 2020, the Company reported a loss on revaluation of derivative liabilities of
Impairment loss on goodwill and intangible assets
For FY 2020, the Company reported an impairment loss on goodwill and intangible assets of
For Q4 2020 and Q4 2019, no impairment loss was recorded on goodwill and intangible assets.
Gain on disposal of other investments
For FY 2020, the Company reported a gain on disposal of other investments of
For Q4 2020 and Q4 2019, the increase in gain on disposal of other investments did not materially impact the comparability of net income (loss).
Financing and transaction costs
For FY 2020, the Company reported financing and transaction costs of
For Q4 2020, the Company reported no financing and transaction costs representing a decrease of
Income tax expense
For FY 2020, the Company reported an income tax expense of
For Q4 2020, the Company reported an income tax expense of
Foreign currency exchange rates
All currency amounts in this press release are stated in
The exchange rates used to translate from USD to Canadian dollars (“C$”) is shown below:
| (Exchange rates are shown as C$ per $) | Year ended |
|||||||
| 2020 | 2019 |
2018 |
||||||
| Average rate | 1.3411 | 1.3268 | 1.2955 | |||||
| Spot rate | 1.2751 | 1.2990 | 1.3639 | |||||
For further information, please contact:
Shayne Laidlaw
Investor Relations
Tel: (416) 504-0004
investor.relations@thecronosgroup.com
Source: Cronos Group Inc.