Adjusted EBITDA up more than $5M (CDN) versus prior quarter;
Company positioned to bring CBD products to U.S. market by end of fiscal 2020;
Record harvest of over 40,000 kg
Canopy KEY HIGHLIGHTS
· Generated net revenue1 of $90.5 million in Q1 2020.
· Adjusted EBITDA of $(92.0M) up $5.7M versus Q4 2019 inclusive of investments in US CBD expansion activity.
· Increased dried cannabis sales in the Canadian recreational market by 94% over Q4 2019.
· Harvested 40,960 kilograms exceeding expectations in the quarter, an increase of 183% over Q4 2019.
· Increased international medical cannabis revenue by 209% versus Q1 2019.
· Filed 56 patent applications in the quarter, bringing the company’s patent portfolio to an industry-leading 111 patents and 270 patent applications.
· On track to unveil portfolio of value-add, higher-margin products in various form factors in October 2019.
· One-time, non-cash charge on extinguishment of warrant liability biggest contributor to net loss in the quarter.
| 1 Includes negative impact of revenue adjustments which represent the Company’s estimate of variable consideration that may result from rights of return given speed of retail store roll-outs, and which primarily relate to oils and softgels, and the impact from other revenue adjustments on excise taxes. |
SMITHS FALLS, ON, Aug. 14, 2019 /CNW/ –
Canopy Growth Corp. (“Canopy Growth” or the “Company”) (TSX: WEED) (NYSE: CGC) today announced its financial results for the first quarter ended June 30, 2019. All financial information in this press release is reported in Canadian dollars, unless otherwise indicated.
This press release is intended to be read in conjunction with the Company’s Condensed Interim Consolidated Financial Statements and Management Discussion & Analysis for the three months ended June 30, 2019, which and will be filed on SEDAR (www.sedar.com) and will be available at www.canopygrowth.com.
In first quarter fiscal 2020 –
Canopy Growth Corp. harvested 40,960 kg of product, surpassing its previous estimate of 34,000 kilograms. The Q1 harvest is the first full-scale harvest since the retrofitting of its large-scale greenhouse facilities started in calendar 2018. With a majority of the work completed at Mirabel, Delta, and Aldergrove facilities. The Company is now shifting its focus to optimizing these facilities for yield and cost.
Canopy believes these efforts will contribute to both revenue growth and gross margin improvements in coming months. The recent Q1 harvest demonstrates the Company’s ability to scale production of ‘high-THC‘ strains of cannabis. The strains represent over 70% of the harvest. This positions the Company to better meet the burgeoning demand for high-THC products in retail. The Company also saw a steady increase of recreational retail sales. These sales continue to be the primary channel for reaching new consumers.
Canopy Growth Corp. CEO said:
“The Company has two primary objectives as we complete Q1 2020 and look to the remainder of the fiscal year,” said Mark Zekulin, CEO, Canopy Growth Corp. “First, the Company remains focused on laying the foundation for dominance in an emerging global opportunity. With investments in developing intellectual property, building brands, international reach, and ensuring scaled production capability for current and future products. Second, we are fixated on the process of evolving from builders to operators over the remainder of this fiscal year. This means that as our expansion program comes to a close in Canada, and as new value-add products are introduced. We demonstrate a sustainable, high margin, profitable Canadian business.”
Mark Zekulin further states-
“Fiscal 2020 is going to be another exciting time for the cannabis industry as we close in on the launch of new product formats. Our recent harvests are proof that our focus on operational excellence is working. And we look forward to showing both our Canadian and U.S. customers. What we’ve been working on behind the scenes to prepare for the next wave of products coming later this year,” said Zekulin. “Internationally we are now executing on the infrastructure we have spent the last several years building. With just under 1,000 kg or kg equivalents of dried flower, oil and softgel products exported from Canada since April 1. And domestic, commercial production now underway in Germany (C3), Denmark (Spectrum Therapeutics) and the United States (CBD only).”
In Canada-
The Company believes that macro events are increasingly relevant to its performance today and through the remainder of the fiscal year. Having built an ambitious sales and operations structure. Canopy looks forward to the successful launch of new cannabis formats and an acceleration in store openings across the country.
Today, both Ontario and Quebec –
Canada’s two most populous provinces – have one store for every 595,000 and 495,000 people, respectively, versus a saturation rate in Colorado, for example, of 10,000. The Company as such applauds announcements by both provinces to license further retail locations. Canopy will continue to examine alignment of its strategy to market dynamics as the Canadian retail landscape unfolds. It remains confident in its Canadian plans today foreseeing the long-term potential of the Canadian market, and Canopy’s positioning to succeed as the market develops.
In the United States market-
Our team has been actively developing a range of high-quality CBD products. Along-with product marketing plans and securing the production resources necessary to bring products to the U.S. market by the end of this fiscal year. The Company has developed a broad CBD product offering. The offering includes skincare and cosmetics, topical creams, vape products, beverages, edibles, oils and softgels. Canopy is on track to unveil CBD products this fiscal year.
The Company has been working since this past January to identify and contract a robust, scalable supply chain to get CBD products into the market. In addition to the thousands of acres of hemp planted in the United States, the U.S. team has already procured quantities of hemp biomass for processing.
In Kirkwood, New York –
The Company’s supply chain will be augmented, starting next fiscal year, by corporate assets including extraction and production resources at the Company’s facility in Kirkwood, New York as well as additional manufacturing facilities for producing vape and beverage products, in select locations in the United States. Canopy has already begun work on these facilities, though all locations have not yet been announced.
In California and Colorado-
To stand up a new CBD business in the United States, the Company has made significant pre-revenue investments in building a strong team, having established offices in California and Colorado over the past two quarters, with additional offices coming in Illinois and New York. Further, significant headquarters resources, as reflected in Adjusted EBITDA losses attributed to corporate operations below, are devoted to U.S. and global expansion plans.
| First Quarter Fiscal 2020 Financial and Operational Summary | ||||||
| Q1 | Q1 | % | ||||
| (CDN millions, except where indicated) | 2020 | 2019 | Change | |||
| Gross revenue1 | $ | 103.4 | $ | 25.9 | 299% | |
| Net revenue2 | $ | 90.5 | $ | 25.9 | 249% | |
| Gross margin percentage, before fair value impacts in cost of sales3 | 15% | 43% | -28% | |||
| Operating expenses4 | $ | 229.2 | $ | 72.7 | 215% | |
| Adjusted EBITDA5 | $ | (92.0) | $ | (22.5) | 309% | |
| Attributed as follows: | ||||||
| – Operations and corporate overhead | $ | (57.8) | $ | (11.6) | 398% | |
| – Strategic investments and business development | $ | (18.0) | $ | (1.9) | 847% | |
| – Non-operating or under-utilized facilities | $ | (16.2) | $ | (9.0) | 80% | |
| Loss on extinguishment of warrants6 | $ | (1,176.4) | $ | – | NM | |
| Net loss | $ | (1,281.2) | $ | (91.0) | 1308% | |
| Kilograms harvested (kilograms) | 40,960 | 9,685 | 323% | |||
| Inventory and biological assets | $ | 496.6 | $ | 341.1 | 46% | |
| Cash, cash equivalents and marketable securities | $ | 3,140.9 | $ | 4,515.0 | -30% |
| NM = Not Meaningful |
| 1Includes other revenue adjustments which represent the Company’s estimate of variable consideration that may result from rights of return, and which primarily relate to oils and gelcaps. |
| 2Includes other revenue adjustments, and the impact from other revenue adjustments on excise taxes. |
| 3Gross margin percentage, before fair value impacts in cost of sales, is a non-IFRS measure. See “Non-IFRS Measures” below. |
| 4Includes a total of $100.1 million of share-based compensation expense and depreciation and amortization, which are non-cash expenses. |
| 5Adjusted EBITDA is a non-IFRS measure. See “Non-IFRS Measures” below. |
| 6Relates to a non-cash loss on the extinguishment of warrants held by Constellation upon the amendment of the Investor Rights Agreement between Canopy Growth Corp. and Constellation. |
| First Quarter Fiscal 2020 Revenue Highlights | |||||
| Q1 | Q1 | % | |||
| (CDN millions) | 2020 | 2019 | Change | ||
| Canadian recreational cannabis revenue – Business to business1 | $ | 50.4 | $ | – | NM |
| Canadian recreational cannabis revenue – Business to consumer | $ | 10.6 | $ | – | NM |
| Canadian medical cannabis revenue | $ | 13.1 | $ | 21.3 | -38% |
| Canadian cannabis gross revenue | $ | 74.1 | $ | 21.3 | 248% |
| International medical cannabis revenue | $ | 10.5 | $ | 3.4 | 209% |
| Cannabis gross revenue | $ | 84.6 | $ | 24.7 | 243% |
| Other revenue | $ | 18.8 | $ | 1.2 | 1467% |
| Gross revenue | $ | 103.4 | $ | 25.9 | 299% |
| Excise taxes2 | $ | 12.9 | $ | – | NM |
| Net revenue | $ | 90.5 | $ | 25.9 | 249% |
| 1Includes other revenue adjustments which represent the Company’s estimate of variable consideration that may result from rights of return, and which primarily relate to oils and gelcaps. |
| 2Excise taxes is presented net of the impact from other revenue adjustments. |
| First Quarter Fiscal 2020 Product Sales Highlights | ||||||
| Q1 | Q1 | % | ||||
| (CDN millions, except where indicated) | 2020 | 2019 | Change | |||
| Recreational | ||||||
| Dry cannabis sales (kilograms) | 7,673 | – | NM | |||
| Dry cannabis revenue | $ | 60.8 | $ | – | NM | |
| Cannabis oil and softgels sales (kilogram equivalents) | 1,387 | – | NM | |||
| Cannabis oil and softgels revenue1 | $ | 0.2 | $ | – | NM | |
| Medical | ||||||
| Dry cannabis sales (kilograms) | 807 | 2,244 | -64% | |||
| Dry cannabis revenue | $ | 7.2 | $ | 18.4 | -61% | |
| Cannabis oil and softgels sales (kilogram equivalents) | 682 | 451 | 51% | |||
| Cannabis oil and softgels revenue | $ | 16.4 | $ | 6.3 | 160% |
| 1Includes other revenue adjustments which represent the Company’s estimate of variable consideration that may result from rights of return. |
Canopy Growth Corp. sold 10,549 kilograms and kilogram equivalents in Q1 2020, up 13% over Q4 2019. In Q1 2020, the Company generated gross revenue of $60.8 million from the sale of dry flower format products in the Canadian recreational market, representing an increase of 88% from dried flower sales in Q4 2019. Included in dried cannabis sales in Q1 2020 are sales of 1.4 million higher-margin, pre-rolled cannabis products which represented $9.7 million – or 16% – of our total recreational cannabis revenue.
Canopy Revenue In Q1 2020-
The Company generated gross revenue in the medical market totaling $23.6 million, of which $16.4 million dollars or 70% of gross medical revenue was generated by oil sales. Oil sales in the medical market include sales by subsidiary C3, as well as the Company’s traditional finished oils and softgels. Dried flower sales accounted for $7.2 million dollars of gross medical revenue.
During Q1 2020, we evaluated the form, strain, and estimated on-hand provincial and territorial inventory levels against the recent demand and sales trends that have been observed in the recreational market to ensure we make adjustments to our supply chain based on the purchasing preferences of recreational consumers.
As a result of this evaluation, we believe that the risk of an over-supply of certain oil and softgel formats may exist in certain markets due, in part, to incomplete retail platforms in most provinces. Based on this assessment, we have estimated variable consideration that may result from rights of return in the amount of $8 million dollars in gross revenue, which corresponds to estimated future returns of $6.4 million, net of excise tax, and the estimated return amount has been reflected in net revenue.
Canopy First Quarter Fiscal 2020 Gross Margin (before the fair value impacts in cost of sales) Overview (See Non-IFRS Measures)
Gross margin before fair value impacts in cost of sales in Q1 2020 was $13.2 million, or 15% of net revenue. Comparatively, in Q1 2019 gross margin before fair value impacts in cost of sales was $11.1 million, or 43% of net revenue.
The lower gross margin percentage in Q1 2020 was primarily attributable to the impact of operating costs of $16.2 million relating to facilities not yet cultivating cannabis or producing cannabis-related products, or which had under-utilized capacity that resulted in adjustments related to the net realizable value of inventory. Additionally, there was a shift in product mix in Q1 2020 away from higher-margin, advanced manufactured products due to inventories evening out.
Canopy Investment
Canopy continues to invest in the finalization of our Canadian cultivation facilities, our hemp-based CBD business, and our advanced manufacturing capabilities in Smiths Falls, Ontario in preparation for the second phase of Canadian recreational dried cannabis. We expect our gross margins to improve in the coming quarters when all of the cultivation & processing are in use and approaching planned capacity.
Inventory production costs expensed to cost of sales for Q1 2020 were $77.3 million as compared to $14.8 million in Q1 2019. These costs were primarily comprised of the costs of the inventory sold in the period, distribution charges, and the operating costs relating to facilities that were not yet cultivating cannabis, producing cannabis-related products, or had under-utilized capacity.
| First Quarter Fiscal 2020 Operating Expense Summary | |||||
| Q1 | Q1 | % | |||
| (CDN millions) | 2020 | 2019 | Change | ||
| Sales and marketing | $ | 45.1 | $ | 17.3 | 161% |
| Research and development | $ | 8.5 | $ | 0.8 | 963% |
| General and administration | $ | 62.3 | $ | 19.6 | 218% |
| Acquisition-related costs | $ | 13.2 | $ | 1.9 | 595% |
| Share-based compensation expense1 | $ | 87.3 | $ | 30.1 | 190% |
| Depreciation and amortization1 | $ | 12.8 | $ | 3.0 | 327% |
| Total | $ | 229.2 | $ | 72.7 | 215% |
| 1Share-based compensation expense and depreciation and amoritization are non-cash expenses |
Expenditure in Q1 2020
Canopy Sales and Marketing Expense
The increase in sales and marketing expense in Q1 2020 over the comparative period was primarily due to increased staffing as we build-out our network of Tweed and Tokyo Smoke-branded retail stores in Canada; increased number of employees in our marketing and sales functions supporting our domestic and international markets; investments aimed at driving brand awareness and educating consumers through various marketing and promotional campaigns.
In addition, we’re also investing ahead of revenue to prepare for marketing campaigns for the launch of the second phase of recreational cannabis consumer products in Canada, as well as CBD products in the United States, both expected later this year.
Canopy Research and Development Expense
The increase in research and development expense in Q1 2020 over Q1 2019 was due to Canopy Growth’s investment in new research and development efforts. Included in this are costs associated with hiring advanced degree researchers and engineers, in areas of vape R&D, plant genetics, applied technology and cannabis-based medical therapy clinical research.
The new efforts resulted in the Company incurring higher compensation costs associated with the teams conducting research and development activities, costs associated with advanced product and system development and testing, as well as costs associated with conducting external laboratory testing and clinical trials for CBD-based human and animal health products.
Canopy Growth Corp. General and administration expense
General and administration expense in Q1 2020 were higher than Q1 2019 due to an increase in costs associated with enhancing our finance and information technology capabilities, higher public company compliance and regulatory requirements, and administrative costs associated with expanding our operations.
Expense for Acquisition
Acquisition-related costs in Q1 2020 increased significantly over Q1 2019 due higher merger and acquisition activity during the current period, most notably entering into and implementing the plan of arrangement with Acreage and closing the acquisitions of C3 and This Works.
Share Compensation Expense
The increase in share-based compensation expense is primarily attributable to the continued increase in the number of stock options granted to employees, which is primarily related to the increase in the number of employees of the Company from approximately 1,400 at June 30, 2018 to approximately 3,850 at June 30, 2019. The number of outstanding stock options increased from 19.0 million at June 30, 2018 to 30.7 million at June 30, 2019. Additionally, the grant date fair value of the stock options has increased over the past year, which is primarily attributable to the Company’s higher stock price.
First Quarter Fiscal 2020 Adjusted EBITDA summary (See Non-IFRS Measures)
Adjusted EBITDA in Q1 2020 amounted to a loss of $92.0 million, reflecting continuing losses in our core operations in Canada and Europe as we scale as a new business serving a completely new sector, make investments ahead of revenue in many new markets around the world, and make investments in R&D that we believe will generate future value as we build a portfolio of intellectual property that can be used to generate new profit streams in the future. The Company believes these pre-revenue investments are necessary to position the Company to generate a significant and sustained increase in shareholder value over the long-term.
Total other expense, net was $1.1 billion in Q1 2020 as compared to $63 million in Q1 2019. The increase is primarily attributable to a non-cash charge of $1.2 billion on the extinguishment of warrants held by Constellation Brands (“Constellation”) upon the amendment of the Investor Rights Agreement between Canopy Growth Corp. and Constellation.
| First Quarter Fiscal 2020 Earnings Summary | ||||||||
| Q1 | Q1 | % | ||||||
| (CDN millions, except share amounts) | 2020 | 2019 | Change | |||||
| Adjusted EBITDA1 | $ | (92.0) | $ | (22.5) | 309% | |||
| Attributed as follows: | ||||||||
| – Operations and corporate overhead | $ | (57.8) | $ | (11.6) | 398% | |||
| – Strategic investments and business development | $ | (18.0) | $ | (1.9) | 847% | |||
| – Non-operating or under-utilized facilities | $ | (16.2) | $ | (9.0) | 80% | |||
| Net loss | $ | (1,281.2) | $ | (91.0) | 1308% | |||
| Net loss per share (basic and diluted) | $ | (3.70) | $ | (0.40) | 825% |
| 1Adjusted EBITDA is a non-IFRS measure. See “Non-IFRS Measures” below. |
First Quarter Fiscal 2020 Balance Sheet and Cash Flow Summary
At June 30, 2019, the Company’s cash and cash equivalents available and marketable securities totaled $3.1 billion, representing a decrease of $1.4 billion from March 31, 2019. The primary uses of cash during the quarter were the acquistions of C3 and This Works ($430.9 million), the premium paid for the Acreage call option ($395.2 million), and capital spending for infrastructure ($211.8 million), with the balance related to ongoing debt servicing and funding for operational losses.
Inventory at June 30, 2019 amounted to $393.7 million (March 31, 2018 – $262.1 million), including $93.1 million in finished goods and $247.2 million of work-in-progress. In addition, biological assets amounted to $102.9 million, which together with inventory totaled $496.6 million.
Events Subsequent to First Quarter Fiscal 2020
· On July 2, 2019 Mark Zekulin was appointed as sole Chief Executive Officer and Rade Kovacevic was appointed President of the Company upon the termination of Bruce Linton as Co-Chief Executive Officer of the Company. A search has commenced to identify Mr. Zekulin’s replacement as the Company’s Chief Executive Officer.
· On August 9, 2019 the Company announced that it had entered into an agreement to acquire all of the remaining unowned shares in Beckley Canopy Therapeutics (“BCT”), a global cannabinoid-based medical researcher. The closing of the transaction is subject to regulatory approval and certain other closing conditions.
The unaudited Consolidated Financial Statements and Management’s Discussion and Analysis for the three months June 30, 2019 will be filed on SEDAR, and will be available at www.sedar.com. The basis of financial reporting in the Unaudited Condensed Consolidated Financial Statements and Management’s Discussion and Analysis is in thousands of Canadian dollars, unless otherwise indicated.
Non-IFRS Measures
Gross margin percentage, before fair value impacts in cost of sales, a non-IFRS measure, is a key operational metric that does not have any standardized meaning prescribed by IFRS and may not be comparable to similar measures presented by other companies.
This measure is calculated as net revenue less inventory production costs expensed to cost of sales, divided by net revenue, and may be computed from the consolidated statements of operations presented within this news release.
Adjusted EBITDA-
A non-IFRS measure, is a key operational metric that does not have any standardized meaning prescribed by IFRS and may not be comparable to similar measures presented by other companies. Adjusted EBITDA is calculated as earnings before interest, tax, depreciation and amortization, share-based compensation expense, fair value changes and other non-cash items, and further adjusted to remove acquisition-related costs.
Canopy Growth Corp. attributes Adjusted EBITDA to its operations and corporate overhead, strategic investments and business developments, and non-operating or under-utilized facilities. The Adjusted EBITDA reconciliation is presented within this news release and explained in Management’s Discussion & Analysis under “Adjusted EBITDA (Non-IFRS Measure)”, a copy of which will be filed on SEDAR.
About Canopy Growth Corporation
Canopy Growth Corp.(TSX:WEED, NYSE:CGC) is a world-leading diversified cannabis, hemp and cannabis device company, offering distinct brands and curated cannabis varieties in dried, oil and Softgel capsule forms, as well as medical devices through the Company’s subsidiary, Storz & Bickel GMbH & Co. KG. From product and process innovation to market execution, Canopy Growth Corp. is driven by a passion for leadership and a commitment to building a world-class cannabis company one product, site and country at a time. The Company has operations in over a dozen countries across five continents.
The Company’s medical division, Spectrum Therapeutics is proudly dedicated to educating healthcare practitioners, conducting robust clinical research, and furthering the public’s understanding of cannabis, and has devoted millions of dollars toward cutting edge, commercializable research and IP development. Spectrum Therapeutics sells a range of full-spectrum products using its colour-coded classification Spectrum system as well as single cannabinoid Dronabinol under the brand Bionorica Ethics.
Canopy Growth Corp. operates retail stores across Canada under its award-winning Tweed and Tokyo Smoke banners. Tweed is a globally recognized cannabis brand which has built a large and loyal following by focusing on quality products and meaningful customer relationships.
From our historic public listing on the Toronto Stock Exchange and New York Stock Exchange to our continued international expansion, pride in advancing shareholder value through leadership is engrained in all we do at Canopy Growth Corp.
The company has established partnerships with leading sector names including cannabis icons Snoop Dogg and Seth Rogen, breeding legends DNA Genetics and Green House Seeds, and Fortune 500 alcohol leader Constellation Brands, to name but a few. Canopy Growth Corp. operates eleven licensed cannabis production sites with over 5.2 million square feet of production capacity, including over one million square feet of GMP certified production space. For more information visit www.canopygrowth.com
| CANOPY GROWTH CORP. | ||||
| CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | ||||
| UNAUDITED | June 30, | March 31, | ||
| (Expressed in CDN $000’s) | 2019 | 2019 | ||
| Assets | ||||
| Current assets | ||||
| Cash and cash equivalents | $ | 1,816,632 | $ | 2,480,830 |
| Marketable securities | 1,324,255 | 2,034,133 | ||
| Amounts receivable | 102,766 | 106,974 | ||
| Biological assets | 102,908 | 78,975 | ||
| Inventory | 393,738 | 262,105 | ||
| Prepaid expenses and other current assets | 124,042 | 107,123 | ||
| 3,864,341 | 5,070,140 | |||
| Investments in equity method investees | 113,321 | 112,385 | ||
| Other financial assets | 746,691 | 363,427 | ||
| Property, plant and equipment | 1,429,285 | 1,096,340 | ||
| Intangible assets | 528,607 | 519,556 | ||
| Goodwill | 1,931,915 | 1,544,055 | ||
| Other long-term assets | 31,391 | 25,902 | ||
| $ | 8,645,551 | $ | 8,731,805 | |
| Liabilities | ||||
| Current liabilities | ||||
| Accounts payable and accrued liabilities | $ | 256,819 | $ | 226,533 |
| Current portion of long-term debt | 18,288 | 103,716 | ||
| Other current liabilities | 97,647 | 81,414 | ||
| 372,754 | 411,663 | |||
| Long-term debt | 787,508 | 842,259 | ||
| Deferred tax liability | 104,118 | 96,031 | ||
| Share repurchase credit liability | 1,274,972 | – | ||
| Other long-term liabilities | 212,989 | 140,404 | ||
| 2,752,341 | 1,490,357 | |||
| Shareholders’ equity | ||||
| Share capital | 6,074,786 | 6,026,618 | ||
| Other reserves | 2,902,704 | 1,673,472 | ||
| Accumulated other comprehensive income | (34,057) | 28,630 | ||
| Deficit | (3,334,686) | (777,087) | ||
| Equity attributable to Canopy Growth Corp. | 5,608,747 | 6,951,633 | ||
| Non-controlling interests | 284,463 | 289,815 | ||
| Total equity | 5,893,210 | 7,241,448 | ||
| $ | 8,645,551 | $ | 8,731,805 |
| CANOPY GROWTH CORP. | ||||
| CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS | ||||
| FOR THE THREE MONTHS ENDED JUNE 30, 2019 AND 2018 | ||||
| UNAUDITED | June 30, | June 30, | ||
| (Expressed in CDN $000’s except share amounts) | 2019 | 2018 | ||
| Revenue | $ | 103,391 | $ | 25,916 |
| Excise taxes | 12,909 | – | ||
| Net revenue | 90,482 | 25,916 | ||
| Inventory production costs expensed to cost of sales | 77,313 | 14,832 | ||
| Gross margin before the undernoted | 13,169 | 11,084 | ||
| Fair value changes in biological assets included in inventory sold and other inventory charges | 46,130 | 26,388 | ||
| Unrealized gain on changes in fair value of biological assets | (139,019) | (57,289) | ||
| Gross margin | 106,058 | 41,985 | ||
| Sales and marketing | 45,096 | 17,266 | ||
| Research and development | 8,474 | 756 | ||
| General and administration | 62,271 | 19,588 | ||
| Acquisition-related costs | 13,182 | 1,884 | ||
| Share-based compensation expense | 77,081 | 23,072 | ||
| Share-based compensation expense related to acquisition milestones | 10,281 | 7,095 | ||
| Depreciation and amortization | 12,779 | 3,030 | ||
| Operating expenses | 229,164 | 72,691 | ||
| Loss from operations | (123,106) | (30,706) | ||
| Loss on extinguishment of warrants | (1,176,350) | – | ||
| Other income (expense), net | 32,621 | (62,995) | ||
| Total other (expense) income, net | (1,143,729) | (62,995) | ||
| Loss before income taxes | (1,266,835) | (93,701) | ||
| Income tax (expense) recovery | (14,333) | 2,723 | ||
| Net loss | $ | (1,281,168) | $ | (90,978) |
| Net loss attributable to: | ||||
| Canopy Growth Corp. | $ | (1,283,055) | $ | (80,277) |
| Non-controlling interests | 1,887 | (10,701) | ||
| $ | (1,281,168) | $ | (90,978) | |
| Net loss per share, basic and diluted | ||||
| Net loss per share: | $ | (3.70) | $ | (0.40) |
| Weighted average number of outstanding common shares: | 346,779,156 | 200,160,740 |
| CANOPY GROWTH CORP. | ||||
| CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
| FOR THE THREE MONTHS ENDED JUNE 30, 2019 AND 2018 | ||||
| UNAUDITED | June 30, | June 30, | ||
| (Expressed in CDN $000’s) | 2019 | 2018 | ||
| Net inflow (outflow) of cash related to the following activities: | ||||
| Operating | ||||
| Net loss | $ | (1,281,168) | $ | (90,978) |
| Adjustments for: | ||||
| Depreciation of property, plant and equipment | 16,226 | 3,661 | ||
| Amortization of intangible assets | 7,165 | 2,632 | ||
| Share of loss on equity investments | 1,833 | 2,569 | ||
| Fair value changes in biological assets included in inventory sold and other charges | 46,130 | 26,388 | ||
| Unrealized gain on changes in fair value of biological assets | (139,019) | (57,289) | ||
| Share-based compensation | 87,362 | 30,951 | ||
| Other assets | – | (3,120) | ||
| Loss on extinguishment of warrants | 1,176,350 | – | ||
| Other income and expense | (21,400) | 58,152 | ||
| Income tax expense | 14,333 | (2,951) | ||
| Non-cash foreign currency | 2,834 | 834 | ||
| Changes in non-cash operating working capital items | (68,936) | (38,490) | ||
| Net cash used in operating activities | (158,290) | (67,641) | ||
| Investing | ||||
| Purchases and deposits of property, plant and equipment | (211,824) | (153,654) | ||
| Purchases of intangible assets | (1,768) | (2,815) | ||
| Redemption (purchase) of marketable securities | 687,818 | (1,212) | ||
| Investments in equity method investees | (2,824) | (3,500) | ||
| Investments in other financial assets | (29,414) | (21,759) | ||
| Premium paid for Acreage Call Option | (395,190) | – | ||
| Net cash outflow on acquisition of subsidiaries | (430,948) | (41) | ||
| Change in acquisition related liabilities | (21,447) | – | ||
| Net cash used in investing activities | (405,597) | (182,981) | ||
| Financing | ||||
| Payment of share issue costs | (74) | (301) | ||
| Proceeds from issuance of shares by Canopy Rivers | 86 | 787 | ||
| Proceeds from exercise of stock options | 16,077 | 1,758 | ||
| Proceeds from exercise of warrants | 427 | 133 | ||
| Issuance of long-term debt | – | 600,000 | ||
| Payment of long-term debt issue costs | – | (16,045) | ||
| Repayment of long-term debt | (98,207) | (374) | ||
| Net cash (used) provided by financing activities | (81,691) | 585,958 | ||
| Effect of exchange rate changes on cash and cash equivalents | (18,620) | – | ||
| Net cash (outflow) inflow | (664,198) | 335,336 | ||
| Cash and cash equivalents, beginning of period | 2,480,830 | 322,560 | ||
| Cash and cash equivalents, end of period | $ | 1,816,632 | $ | 657,896 |
| Adjusted EBITDA1Non-IFRS Measure | Three months ended | |||
| (In CDN$000’s) | June 30, 2019 | June 30, 2018 | ||
| Adjusted EBITDA1Reconciliation | ||||
| Loss from operations – as reported | $ | (123,106) | $ | (30,706) |
| IFRS fair value accounting related to biological assets and inventory | ||||
| Fair value changes in biological assets included in inventory sold and other charges | 46,130 | 26,388 | ||
| Unrealized gain on changes in fair value of biological assets | (139,019) | (57,289) | ||
| (92,889) | (30,901) | |||
| Share-based compensation expense | 87,362 | 30,951 | ||
| Acquisition-related costs | 13,182 | 1,884 | ||
| Depreciation and amortization (per statements of cash flows) | 23,391 | 6,293 | ||
| 123,935 | 39,128 | |||
| Adjusted EBITDA | $ | (92,060) | $ | (22,479) |
| 1Adjusted EBITDA is earnings before interest, tax, depreciation and amortization, share-based compensation expense, fair value changes and other non-cash items, and further adjusted to remove acquisition-related costs. |
SOURCE Canopy Growth Corporation