loader image

AYR Wellness Reports Second Quarter 2023 Results

Reading Time: 17 minutes


Revenue up 18% Y/Y to $116.7 Million, Excluding Discontinued Operations
Company Delivers Record Adjusted EBITDA1 of $29.4 Million, up 78% Y/Y, 12% Sequentially, with Adjusted EBITDA Margin of 25%
GAAP Loss from Operations Improved 81% Y/Y, 79% Sequentially to $(4.5) Million, Excluding Discontinued Operations
 
MIAMI, Aug. 17, 2023 (GLOBE NEWSWIRE) — AYR Wellness Inc. (CSE: AYR.A, OTCQX: AYRWF) (“AYR” or the “Company”), a leading vertically integrated U.S. multi-state cannabis operator (“MSO”), is reporting financial results for the second quarter ended June 30, 2023. Unless otherwise noted, all results are presented in U.S. dollars.
 
The following financial measures are reported as results from continuing operations due to the sale of the Company’s business in Arizona in March 2023, which are reported as discontinued operations. All historical comparisons have been restated accordingly.
 
David Goubert, President & CEO of AYR, said, “The second quarter represented a meaningful step in AYR’s journey towards generating meaningful cash flow, as we simultaneously got leaner and more efficient while continuing to lay the foundation for revenue growth. We generated record Adjusted EBITDA, up 78% year-over-year with an Adjusted EBITDA margin of 25% and improved our GAAP loss from operations by 81% year-over-year to a loss of $4.5 million. Our efforts around cost savings and optimization accelerated margin expansion ahead of our expectations, and we believe these efforts will enable us to maintain Adjusted EBITDA margin in the mid-twenties for the second half as we unlock working capital through aggressive inventory management throughout the remainder of the year.
 
“We have also made meaningful progress on improving our liquidity profile in the second quarter. Along with the amendments to various earnout considerations completed in May, we also reached contingent agreements to extend the maturity of $69 million in promissory notes by two years and recently refinanced and upsized our Gainesville cultivation facility mortgage. As a result of the collective amendments to the vendor notes, contingent promissory notes and earn-out payments, and refinancing and upsizing of our Gainesville facility mortgage, we have extended the payment terms of more than $120 million of obligations, inclusive of the $69 million of contingent agreements. These important milestones reflect our commitment to strengthening AYR’s balance sheet, as we are intently focused on improving our working capital and liquidity.
 
“We are positioning AYR for sustainable long-term growth and profitability across all our markets, while prioritizing the financial health of the Company. As we look to the rest of the year, we plan to accelerate our cash generation via our 2023 optimization plan, making strides in inventory optimization, continuing to align our production with demand, and developing further synergies within our supply chain, retail, wholesale and purchasing functions. Additionally, we believe our ongoing initiatives to grow our Florida footprint, improve operations in New Jersey, and build out retail footprints in Ohio, Illinois, and Connecticut will enable us to accelerate growth in the quarters ahead.”
 
Second Quarter Financial Summary (excludes results from AZ for all periods) ($ in millions, excl. margin items)

 
Q2 2022
Q1 2023
Q2 2023
% ChangeQ2/Q2
% ChangeQ2/Q1

Revenue
$98.9
 
$117.7
 
$116.7
 
18.0%
 
-0.8%
 

Gross Profit
$36.0
 
$48.3
 
$56.6
 
57.2%
 
17.3%
 

Adjusted Gross Profit1
$51.5
 
$65.3
 
$69.1
 
34.0%
 
5.8%
 

Operating Loss
$(23.7)
 
$(21.7)
 
$(4.5)
 
80.8%
 
79.1%
 

Adjusted EBITDA1
$16.5
 
$26.3
 
$29.5
 
78.1%
 
11.8%
 

Adjusted EBITDA Margin1
16.7%
 
22.4%
 
25.2%
 
854bps
 
284bps
 

 

1Adjusted EBITDA, Adjusted Gross Profit and Adjusted EBITDA Margin are non-GAAP measures, and accordingly are not standardized measures and may not be comparable to similar measures used by other companies. See Definition and Reconciliation of Non-GAAP Measures below. For a reconciliation of Operating Loss to Adjusted EBITDA as well as Gross Profit to Adjusted Gross Profit, see the reconciliation tables appended to this release.
 

Second Quarter and Recent Highlights

Retail Updates

Opened the Company’s 86th retail location, subsequent to quarter end.
Q2 retail sales increased 1% sequentially from Q1, with total transactions up 6%.
The Company has opened 10 Florida stores thus far in 2023, bringing its Florida store total to 62 open locations to date. The Company plans to exit 2023 with a total of Florida 64 stores, compared to 52 to start the year.
Completed re-brand of full fleet of Florida stores to AYR Cannabis Dispensary.
Announced agreement to acquire third Ohio dispensary license.
Announced an exclusive licensing and retail agreement in Florida with Kiva Confections, a global leader in cannabis edibles. As previously announced, the agreement will bring Kiva’s collection of award-winning cannabis edibles to the Florida market for the first time via AYR’s retail locations across the state.

 

Corporate Updates

Closed the acquisition of Tahoe Hydroponics, an award-winning cultivator and one of Nevada’s top producers of high-quality cannabis flower.
As previously announced, reached an agreement to amend the terms of contingent consideration under the membership interest purchase agreements of GSD NJ, LLC and Sira Naturals Inc.
As previously announced, reached contingent agreements to defer approximately $69 million of promissory note payments.
Subsequent to quarter end, closed a $40 million refinancing and upsizing of its existing mortgage for its Gainesville cultivation facility, contributing a net $14 million of cash proceeds. The new loan carries an interest rate of 5-year FHLB Rate + 4%.

Financing and Capital Structure

The Company deployed $6.7 million of capital expenditures in Q2 and ended the quarter with a cash balance of $60.0 million.
The Company has approximately 77.2 million fully diluted shares outstanding based on a treasury method calculation.i
Subsequent to the quarter end, the Company closed on a $40 million refinancing and upsizing of its existing mortgage for its Gainesville cultivation facility. Following the July 7, 2023, paydown of its existing $25.3 million mortgage, the Company had a pro forma cash balance of $74 million.
In 2023, the Company filed an application with the U.S. Internal Revenue Service (“IRS”) for the employee retention credit (“ERC”), as originally enacted through the U.S. Coronavirus Aid, Relief, and Economic Security Act. The Company anticipates receiving $12.3 million relating to its ERC application.

 
Outlook
The Company remains committed to its financial health and is positioning itself to achieve sustainable long-term growth and profitability across all markets of operation. AYR expects to generate revenue and Adjusted EBITDA growth in the second half of 2023 and into 2024 and to generate positive GAAP cash flow from operations for the calendar year 2023.
 
AYR’s expectations for future results are based on the assumptions and risks detailed in its Management’s Discussion and Analysis (“MD&A”) for the period ended June 30, 2023, as filed on SEDAR+ and with the U.S. Securities and Exchange Commission (“SEC”).
 
Conference Call
AYR management will host a conference call today, followed by a question-and-answer period.
Date: Thursday, August 17, 2023Time: 8:30 a.m. ETToll-free dial-in number: (800) 319-4610International dial-in number: (604) 638-5340Conference ID: 10022068
 
Please dial into the conference call 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact the Company’s investor relations team at ir@ayrwellness.com.
 
The conference will be broadcast live and available for replay here.
 
A telephonic replay of the conference call will also be available for one month until end of day Sunday, September 17, 2023.
 
Toll-free replay number: (855) 669-9658International replay number: (412) 317-0088Replay ID: 0257
 
Financial Statements
Certain financial information reported in this news release is extracted from AYR’s Consolidated Financial Statements and MD&A for the quarter ended June 30, 2023. AYR files its financial statements and MD&A on SEDAR+ and with the SEC. All financial information contained in this news release is qualified in its entirety by reference to such financial statements and MD&A.
 
Definition of GAAP“GAAP” means generally accepted accounting principles.
 
Definition and Reconciliation of Non-GAAP Measures
The Company reports certain non-GAAP measures that are used to evaluate the performance of its businesses and the performance of their respective segments, as well as to manage their capital structures. As non-GAAP measures generally do not have a standardized meaning, they may not be comparable to similar measures presented by other issuers. Securities regulators require such measures to be clearly defined and reconciled with their most comparable GAAP measures.
 
Rather, these are provided as additional information to complement those GAAP measures by providing further understanding of the results of the operations of the Company from management’s perspective. Accordingly, these measures should not be considered in isolation, nor as a substitute for analysis of the Company’s financial information reported under GAAP. Non-GAAP measures used to analyze the performance of the Company’s businesses include “Adjusted EBITDA,” and “Adjusted Gross Profit.”
 
The Company believes that these non-GAAP financial measures provide meaningful supplemental information regarding the Company’s performances and may be useful to investors because they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making. These financial measures are intended to provide investors with supplemental measures of the Company’s operating performances and thus highlight trends in the Company’s core businesses that may not otherwise be apparent when solely relying on the GAAP measures.
 
Adjusted EBITDA
“Adjusted EBITDA” represents (loss) income from continuing operations, as reported under GAAP, before interest and tax, adjusted to exclude non-core costs, other non-cash items, including depreciation and amortization, and further adjusted to remove non-cash stock-based compensation, impairment expense, the accounting for the incremental costs to acquire cannabis inventory in a business combination, acquisition and transaction related costs, and start-up costs.
 
Adjusted Gross Profit
“Adjusted Gross Profit” represents gross profit, as reported, adjusted to exclude the accounting for the incremental costs to acquire cannabis inventory in a business combination, interest, depreciation and amortization, start-up costs and other non-core costs.
 
A reconciliation of how AYR calculates Adjusted EBITDA and Adjusted Gross Profit is provided in the tables appended below. Additional reconciliations of Adjusted EBITDA, Adjusted Gross Profit and other disclosures concerning non-GAAP measures are provided in our MD&A for the three months ended June 30, 2023.
 
Forward-Looking Statements
Certain statements are forward-looking statements within the meaning of applicable securities laws, including, but not limited to, those statements relating to the Company and its financial capacity and availability of capital and other statements that are not historical facts. These statements are based upon certain material factors, assumptions, and analyses that were applied in drawing a conclusion or making a forecast or projection, including experience of the Company, as applicable, and perception of historical trends, current conditions, and expected future developments, as well as other factors that are believed to be reasonable in the circumstances. Forward-looking statements are provided for the purpose of presenting information about management’s current expectations and plans relating to the future and readers are cautioned that such statements may not be appropriate for other purposes. These statements may include, without limitation, statements regarding the operations, business, financial condition, expected financial results, performance, prospects, opportunities, priorities, targets, goals, ongoing objectives, strategies, and outlook of the Company. Forward-looking statements are often identified by the words “may”, “would”, “could”, “should”, “will”, “intend”, “plan”, “anticipate”, “believe”, “estimate”, “project”, “expect”, “target”, “continue”, “forecast”, “design”, “goal” or negative versions thereof and other similar expressions.
 
Forward-looking estimates and assumptions involve known and unknown risks and uncertainties that may cause actual results to differ materially. While AYR believes there is a reasonable basis for these assumptions, such estimates may not be met. These estimates represent forward-looking information. Actual results may vary and differ materially from the estimates.
 
Assumptions and Risks
Forward-looking information in this release is subject to the assumptions and risks as described in our MD&A for the quarter ended June 30, 2023, and Annual Information Form as of and for the year ended December 31, 2022.
 
Additional Information
For more information about the Company’s Q2 and 2023 operations and outlook, please view AYR’s corporate presentation posted in the Investors section of the Company’s website at www.ayrwellness.com.
 
About AYR Wellness Inc.
AYR Wellness is a vertically integrated, U.S. multi-state cannabis business. The Company operates simultaneously as a retailer with 85+ licensed dispensaries and a house of cannabis CPG brands.
 
AYR is committed to delivering high-quality cannabis products to its patients and customers while acting as a Force for Good for its team members and the communities that the Company serves. For more information, please visit www.ayrwellness.com.
 
Company Contact:
Jon DeCourceyHead of Investor RelationsT: (786) 885-0397Email: ir@ayrwellness.com
 
Media Contact:
Robert VaniskoVP, Public EngagementT: (786) 885-0397Email: comms@ayrwellness.com
 
Investor Relations Contact:
Sean Mansouri, CFAElevate IRT: (786) 885-0397Email: ir@ayrwellness.com
 

Ayr Wellness Inc.Unaudited Interim Condensed Consolidated Balance Sheets(Expressed in United States Dollars, in thousands, except share amounts)

 
 
As of

 
 
June 30, 2023
 
December 31, 2022
 

ASSETS
 

Current
 
 

 
Cash
$
60,030
 
$
76,827
 

 
Accounts receivable, net
 
8,692
 
 
7,738
 

 
Inventory
 
99,374
 
 
99,810
 

 
Prepaid expenses, deposits, and other current assets
 
13,277
 
 
8,702
 

 
Assets held-for-sale
 

 
 
260,625
 

 
Total Current Assets
 
181,373
 
 
453,702
 

Non-current
 
 

 
Property, plant, and equipment, net
 
308,558
 
 
302,680
 

 
Intangible assets, net
 
717,199
 
 
744,709
 

 
Right-of-use assets – operating, net
 
119,321
 
 
121,340
 

 
Right-of-use assets – finance, net
 
43,367
 
 
43,222
 

 
Goodwill
 
94,108
 
 
94,108
 

 
Deposits and other assets
 
6,254
 
 
8,009
 

TOTAL ASSETS
$
1,470,180
 
$
1,767,770
 

 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

Liabilities
 
 

Current
 
 

 
Trade payables
$
18,475
 
$
26,671
 

 
Accrued liabilities
 
36,620
 
 
25,470
 

 
Lease liabilities – operating – current portion
 
8,365
 
 
7,906
 

 
Lease liabilities – finance – current portion
 
10,402
 
 
9,529
 

 
Contingent consideration – current portion
 

 
 
63,429
 

 
Purchase consideration payable
 

 
 
2,849
 

 
Income tax payable
 
69,727
 
 
46,006
 

 
Debts payable – current portion
 
75,948
 
 
40,523
 

 
Liabilities held-for-sale
 

 
 
43,841
 

 
Accrued interest payable – current portion
 
5,710
 
 
2,581
 

 
Total Current Liabilities
 
225,247
 
 
268,805
 

Non-current
 
 

 
Deferred tax liabilities, net
 
72,413
 
 
72,413
 

 
Lease liabilities – operating – non-current portion
 
116,826
 
 
118,086
 

 
Lease liabilities – finance – non-current portion
 
21,600
 
 
24,016
 

 
Construction finance liabilities
 
36,422
 
 
36,181
 

 
Contingent consideration – non-current portion
 

 
 
26,661
 

 
Debts payable – non-current portion
 
112,891
 
 
136,315
 

 
Senior secured notes, net of debt issuance costs
 
244,318
 
 
244,682
 

 
Accrued interest payable – non-current portion
 

 
 
4,763
 

 
Other long term liabilities
 
25,021
 
 
524
 

TOTAL LIABILITIES
 
854,738
 
 
932,446
 

 
 
 
 

Commitments and contingencies
 
 

 
 
 
 

Shareholders’ equity
 
 

 
Multiple Voting Shares – no par value, unlimited authorized. Issued and outstanding – 3,696,486 shares
 

 
 

 

 
Subordinate, Restricted, and Limited Voting Shares – no par value, unlimited authorized. Issued and outstanding – 63,718,487 and 60,909,492 shares, respectively
 

 
 

 

 
Exchangeable Shares: no par value, unlimited authorized. Issued and outstanding – 9,710,707 and 6,044,339 shares, respectively
 

 
 

 

 
Additional paid-in capital
 
1,364,162
 
 
1,349,713
 

 
Treasury stock – 645,300 shares
 
(8,987
)
 
(8,987
)

 
Accumulated other comprehensive income
 
3,266
 
 
3,266
 

 
Accumulated deficit
 
(735,204
)
 
(510,668
)

 
Equity of Ayr Wellness Inc.
 
623,237
 
 
833,324
 

 
Noncontrolling interest
 
(7,795
)
 
2,000
 

TOTAL SHAREHOLDERS’ EQUITY
 
615,442
 
 
835,324
 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
1,470,180
 
$
1,767,770
 

 

Ayr Wellness Inc.Unaudited Interim Condensed Consolidated Statements of Operations(Expressed in United States Dollars, in thousands)

 
 
Three Months Ended
 
 
Six Months Ended

 
 
June 30, 2023
 
June 30, 2022
 
 
 
June 30, 2023
 
June 30, 2022
 

 
 
 
 
 
 
 
 

Revenues, net of discounts
$
116,737
 
$
98,914
 
 
 
$
234,402
 
$
198,417
 

 
 
 
 
 
 
 
 

Cost of goods sold excluding fair value items
 
60,090
 
 
59,656
 
 
 
 
129,473
 
 
116,314
 

Incremental costs to acquire cannabis inventory in business combinations
 

 
 
3,212
 
 
 
 

 
 
5,731
 

Cost of goods sold
 
60,090
 
 
62,868
 
 
 
 
129,473
 
 
122,045
 

 
 
 
 
 
 
 
 

Gross profit
 
56,647
 
 
36,046
 
 
 
 
104,929
 
 
76,372
 

 
 
 
 
 
 
 
 

Operating expenses
 
 
 
 
 
 

 
Selling, general, and administrative
 
46,929
 
 
47,792
 
 
 
 
98,980
 
 
96,821
 

 
Depreciation and amortization
 
11,867
 
 
11,233
 
 
 
 
27,481
 
 
22,115
 

 
Acquisition expense
 
2,402
 
 
2,722
 
 
 
 
4,642
 
 
4,168
 

 
(Gain) loss on sale of assets
 
(12
)
 
(2,000
)
 
 
 
47
 
 
(2,000
)

Total operating expenses
 
61,186
 
 
59,747
 
 
 
 
131,150
 
 
121,104
 

 
 
 
 
 
 
 
 

Loss from operations
 
(4,539
)
 
(23,701
)
 
 
 
(26,221
)
 
(44,732
)

 
 
 
 
 
 
 
 

Other income (expense), net
 
 
 
 
 
 

 
Fair value (loss) gain on financial liabilities
 
(3,866
)
 
1,701
 
 
 
 
23,731
 
 
31,780
 

 
Interest expense, net
 
(10,496
)
 
(6,913
)
 
 
 
(18,061
)
 
(13,220
)

 
Interest income
 
233
 
 
11
 
 
 
 
399
 
 
40
 

 
Other, net
 
352
 
 

 
 
 
 
631
 
 

 

Total other income (expense), net
 
(13,777
)
 
(5,201
)
 
 
 
6,700
 
 
18,600
 

 
 
 
 
 
 
 
 

Income (loss) from continuing operations before income taxes and noncontrolling interest
 
(18,316
)
 
(28,902
)
 
 
 
(19,521
)
 
(26,132
)

 
 
 
 
 
 
 
 

Income taxes
 
 
 
 
 
 

 
Current tax provision
 
(12,887
)
 
(9,678
)
 
 
 
(24,065
)
 
(19,247
)

 
Deferred tax benefit
 

 
 
1,089
 
 
 
 

 
 
696
 

Total income taxes
 
(12,887
)
 
(8,589
)
 
 
 
(24,065
)
 
(18,551
)

 
 
 
 
 
 
 
 

Net loss from continuing operations
 
(31,203
)
 
(37,491
)
 
 
 
(43,586
)
 
(44,683
)

 
 
 
 
 
 
 
 

Discontinued operations
 
 
 
 
 
 

 
Gain (loss) from discontinued operations, net of taxes (including loss on disposal of $180,194 for the six months ended June 30, 2023)
 
559
 
 
(2,758
)
 
 
 
(184,686
)
 
(4,759
)

Loss from discontinued operations
 
559
 
 
(2,758
)
 
 
 
(184,686
)
 
(4,759
)

 
 
 
 
 
 
 
 

Net loss
 
(30,644
)
 
(40,249
)
 
 
 
(228,272
)
 
(49,442
)

 
Net loss attributable to noncontrolling interest
 
(711
)
 
(1,892
)
 
 
 
(3,736
)
 
(3,508
)

 
Net loss attributable to Ayr Wellness Inc.
$
(29,933
)
$
(38,357
)
 
 
$
(224,536
)
$
(45,934
)

 
 
 
 
 
 
 
 

Basic and diluted net loss per share
 
 
 
 
 
 

 
Continuing operations
$
(0.42
)
$
(0.52
)
 
 
$
(0.56
)
$
(0.60
)

 
Discontinued operations
 
0.01
 
 
(0.04
)
 
 
 
(2.59
)
 
(0.07
)

 
Total basic and diluted net loss per share
$
(0.41
)
$
(0.56
)
 
 
$
(3.15
)
$
(0.67
)

 
 
 
 
 
 
 
 

Weighted average number of shares outstanding (basic and diluted)
 
72,756
 
 
68,625
 
 
 
 
71,390
 
 
68,108
 

 
 
 
 
 
 
 
 

Ayr Wellness Inc.Unaudited Interim Condensed Consolidated Statements of Cash Flows(Expressed in United States Dollars, in thousands)

 
Six Months Ended

 
June 30, 2023
 
June 30, 2022
 

Operating activities
 
 

Consolidated net loss
$
(228,272
)
$
(49,442
)

Less: Loss from discontinued operations (Note 4)
 
(4,492
)
 
(4,759
)

Net loss from continuing operations before noncontrolling interest
 
(223,780
)
 
(44,683
)

Adjustments for:
 
 

Fair value gain on financial liabilities
 
(23,731
)
 
(31,780
)

Stock-based compensation
 
10,008
 
 
19,381
 

Stock-based compensation – related parties
 

 
 
707
 

Depreciation and amortization
 
17,783
 
 
7,294
 

Amortization on intangible assets
 
29,010
 
 
28,234
 

Incremental costs to acquire cannabis inventory in a business combination
 

 
 
5,731
 

Deferred tax benefit
 

 
 
(696
)

Amortization on financing costs
 
1,145
 
 
1,146
 

Amortization on financing premium
 
(1,509
)
 
(1,509
)

Loss (gain) on disposal of property, plant, and equipment
 
47
 
 
(2,000
)

Loss on the disposal of Arizona business
 
180,194
 
 

 

Changes in operating assets and liabilities, net of business combinations:
 
 

Accounts receivable
 
(1,254
)
 
2,193
 

Inventory
 
736
 
 
(3,294
)

Prepaid expenses, deposits, and other current assets
 
1,550
 
 
713
 

Trade payables
 
(8,770
)
 
2,460
 

Accrued liabilities
 
(1,215
)
 
(4,575
)

Accrued interest payable
 
(2,044
)
 
(3,714
)

Lease liabilities – operating
 
1,219
 
 
1,078
 

Income tax payable
 
23,416
 
 
(8,005
)

Cash provided by (used in) continuing operations
 
2,805
 
 
(31,319
)

Cash provided by (used in) discontinued operations
 
2,180
 
 
(3,553
)

Cash provided by (used in) operating activities
 
4,985
 
 
(34,872
)

 
 
 

Investing activities
 
 

Purchase of property, plant, and equipment
 
(13,939
)
 
(48,429
)

Capitalized interest
 
(5,464
)
 
(7,168
)

Cash paid for business combinations and asset acquisitions, net of cash acquired
 
(1,500
)
 
(11,465
)

Cash paid for business combinations and asset acquisitions, working capital
 
(2,600
)
 
(2,812
)

Proceeds from the sale of assets, net of transaction costs
 

 
 
27,591
 

Cash received (paid) for bridge financing
 
(73
)
 
1,258
 

Advances to related corporation
 

 
 
(5,907
)

Deposits for business combinations, net of cash on hand
 

 
 
(2,825
)

Purchase of intangible asset
 
(1,500
)
 
(1,000
)

Cash used in investing activities from continuing operations
 
(25,076
)
 
(50,757
)

Proceeds from sale of Arizona – discontinued operation
 
18,084
 
 

 

Cash received for working capital – discontinued operations
 
840
 
 

 

Cash provided by (used in) investing activities of discontinued operations
 
(44
)
 
3,166
 

Cash used in investing activities
 
(6,196
)
 
(47,591
)

 
 
 

Financing activities
 
 

Proceeds from exercise of options
 

 
 
300
 

Proceeds from notes payable, net of financing costs
 
10,000
 
 
51,713
 

Proceeds from financing transaction, net of financing costs
 

 
 
27,599
 

Payment for settlement of contingent consideration
 
(10,000
)
 
(10,000
)

Deposits paid for financing lease and note payable
 

 
 
(924
)

Tax withholding on stock-based compensation awards
 
(321
)
 
(3,996
)

Repayments of debts payable
 
(13,778
)
 
(6,563
)

Repayments of lease liabilities – finance (principal portion)
 
(5,177
)
 
(4,561
)

Repurchase of Equity Shares
 

 
 
(8,430
)

Cash provided by (used in) financing activities by continuing operations
 
(19,276
)
 
45,138
 

Cash used in financing activities from discontinued operations
 
(123
)
 
(274
)

Cash provided by (used in) financing activities
 
(19,399
)
 
44,864
 

 
 
 

Net decrease in cash
 
(20,610
)
 
(37,599
)

Cash, beginning of the period
 
76,827
 
 
154,342
 

Cash included in assets held-for-sale
 
3,813
 
 

 

Cash, end of the period
$
60,030
 
$
116,743
 

 
 
 

Supplemental disclosure of cash flow information:
 
 

Interest paid during the period, net
 
23,110
 
 
26,049
 

Income taxes paid during the period
 
959
 
 
30,680
 

Non-cash investing and financing activities:
 
 

Recognition of right-of-use assets for operating leases
 
3,134
 
 
23,002
 

Recognition of right-of-use assets for finance leases
 
3,858
 
 
23,342
 

Issuance of promissory note related to business combinations
 
1,580
 
 
16,000
 

Conversion of convertible note related to business combination
 
2,800
 
 

 

Issuance of Equity Shares related to business combinations and asset acquisitions
 
115
 
 
6,352
 

Issuance of Equity Shares related to settlement of contingent consideration
 
4,647
 
 
11,748
 

Issuance of promissory note related to settlement of contingent consideration
 
14,000
 
 
14,934
 

Settlement of contingent consideration
 
37,713
 
 

 

Capital expenditure disbursements for cultivation facility
 
241
 
 

 

Cancellation of Equity Shares
 

 
 
78
 

Extinguishment of note payable related to sale of Arizona business
 
22,505
 
 

 

Extinguishment of accrued interest payable related to sale of Arizona business
 
1,165
 
 

 

Reduction of lease liabilities related to sale of Arizona business
 
16,734
 
 

 

Reduction of right-of-use assets related to sale of Arizona business
 
16,739
 
 

 

 
 
 

 

 

Ayr Wellness Inc.Unaudited Interim Consolidated Adjusted EBITDA and Gross Profit Reconciliation(Expressed in United States Dollars, in thousands)

 
 
 
 
 

 
Three Months Ended
Six Months Ended

 
June 30, 2023
 
 
June 30, 2022
 
 
June 30, 2023
 
 
June 30, 2022
 

 
$
 
 
$
 
 
$
 
 
$
 

Loss from continuing operations (GAAP)
(4,539
)
 
(23,701
)
 
(26,221
)
 
(44,732
)

 
 
 
 
 

Incremental costs to acquire cannabis inventory in a business combination

 
 
3,212
 
 

 
 
5,731
 

Interest (within cost of goods sold “COGS”)
763
 
 
742
 
 
1,514
 
 
1,204
 

Depreciation and amortization (from statement of cash flows)
21,756
 
 
18,394
 
 
46,793
 
 
35,528
 

Acquisition and transaction costs
2,402
 
 
2,722
 
 
4,642
 
 
4,168
 

Stock-based compensation, non-cash
4,424
 
 
9,727
 
 
10,008
 
 
20,088
 

Start-up costs1
2,235
 
 
3,862
 
 
5,962
 
 
7,106
 

(Gain) loss on sale of assets
(12
)
 
(2,000
)
 
47
 
 
(2,000
)

Other2
2,417
 
 
3,543
 
 
13,037
 
 
5,466
 

 
33,985
 
 
40,202
 
 
82,003
 
 
77,291
 

 
 
 
 
 

Adjusted EBITDA from continuing operations (non-GAAP)
29,446
 
 
16,500
 
 
55,782
 
 
32,559
 

 
 
 
 
 

 
 
 
 
 

 
 
 
 
 

1 These are set-up costs to prepare a location for its intended use. Start-up costs are expensed as incurred and are not indicative of ongoing operations

2 Other non-core costs including non-operating adjustments, severance costs and non-cash inventory write-downs

 
 
 
 
 

 
 
 
 
 

 
 
 
 
 

 
Three Months Ended
Six Months Ended

 
June 30, 2023
 
 
June 30, 2022
 
 
June 30, 2023
 
 
June 30, 2022
 

 
$
 
 
$
 
 
$
 
 
$
 

Gross profit (GAAP)
56,647
 
 
36,046
 
 
104,929
 
 
76,372
 

 
 
 
 
 

Incremental costs to acquire cannabis inventory in a business combination

 
 
3,212
 
 

 
 
5,731
 

Interest (within COGS)
763
 
 
742
 
 
1,514
 
 
1,204
 

Depreciation and amortization (within COGS)
9,889
 
 
7,161
 
 
19,313
 
 
13,413
 

Start-up costs (within COGS)
748
 
 
1,154
 
 
3,010
 
 
2,752
 

Other (within COGS)
1,013
 
 
3,215
 
 
5,577
 
 
4,052
 

 
 
 
 
 

Adjusted Gross Profit from continuing operations (non-GAAP)
69,060
 
 
51,530
 
 
134,343
 
 
103,524
 

 
 
 
 
 

 

[i] Includes pending M&A and contingent considerations related to GSD and Sira Naturals purchase considerations. Excludes AYR granted but unvested service-based LTIP shares totaling 4.8 million.

This article was published by CFN Enterprises Inc. (OTCQB: CNFN), owner and operator of CFN Media, the industry’s leading agency and digital financial media network dedicated to the burgeoning CBD and legal cannabis industries. Call +1 (833) 420-CNFN for more information.

About Ryan Allway
Mr. Allway has over a decade of experience in the financial markets as both a private investor and financial journalist. He has been actively involved in the cannabis industry since its inception, covering public and private companies.



Source link

share this article
  • This field is for validation purposes and should be left unchanged.

Subscribe to receive the latest business and industry news in your inbox.

  • This field is for validation purposes and should be left unchanged.

latest from the industry
PSYCHEDELICS news

Whitepaper

  • This field is for validation purposes and should be left unchanged.

  • This field is for validation purposes and should be left unchanged.

Use