acrg-20240930falseDecember 31Q3202400017623590.1http://fasb.org/us-gaap/2024#PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortizationhttp://fasb.org/us-gaap/2024#PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortizationhttp://fasb.org/us-gaap/2024#LongTermDebtAndCapitalLeaseObligationsCurrenthttp://fasb.org/us-gaap/2024#LongTermDebtAndCapitalLeaseObligationsCurrenthttp://fasb.org/us-gaap/2024#LongTermDebtAndCapitalLeaseObligationshttp://fasb.org/us-gaap/2024#LongTermDebtAndCapitalLeaseObligations0.0000xbrli:sharesiso4217:USDiso4217:USDxbrli:sharesxbrli:pureacrg:acquisitionacrg:divestitureacrg:leaseacrg:paymentacrg:default_eventacrg:leverage_ratioacrg:unitacrg:line_of_creditacrg:companyacrg:defendantacrg:segment00017623592024-01-012024-09-300001762359acrg:FixedSharesMember2024-11-140001762359acrg:FloatingSharesMember2024-11-140001762359acrg:FixedMultipleSharesMember2024-11-1400017623592024-09-3000017623592023-12-310001762359us-gaap:RetailMember2024-07-012024-09-300001762359us-gaap:RetailMember2023-07-012023-09-300001762359us-gaap:RetailMember2024-01-012024-09-300001762359us-gaap:RetailMember2023-01-012023-09-300001762359acrg:WholesaleMember2024-07-012024-09-300001762359acrg:WholesaleMember2023-07-012023-09-300001762359acrg:WholesaleMember2024-01-012024-09-300001762359acrg:WholesaleMember2023-01-012023-09-300001762359us-gaap:ProductAndServiceOtherMember2024-07-012024-09-300001762359us-gaap:ProductAndServiceOtherMember2023-07-012023-09-300001762359us-gaap:ProductAndServiceOtherMember2024-01-012024-09-300001762359us-gaap:ProductAndServiceOtherMember2023-01-012023-09-3000017623592024-07-012024-09-3000017623592023-07-012023-09-3000017623592023-01-012023-09-300001762359acrg:HSCPLLCMembershipUnitsMember2022-12-310001762359us-gaap:CommonStockMember2022-12-310001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2022-12-310001762359us-gaap:TreasuryStockCommonMember2022-12-310001762359us-gaap:RetainedEarningsMember2022-12-310001762359us-gaap:ParentMember2022-12-310001762359us-gaap:NoncontrollingInterestMember2022-12-3100017623592022-12-310001762359srt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:RetainedEarningsMember2022-12-310001762359srt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:ParentMember2022-12-310001762359srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2023-01-012023-03-310001762359us-gaap:ParentMember2023-01-012023-03-310001762359us-gaap:NoncontrollingInterestMember2023-01-012023-03-3100017623592023-01-012023-03-310001762359us-gaap:CommonStockMember2023-01-012023-03-310001762359us-gaap:RetainedEarningsMember2023-01-012023-03-310001762359acrg:HSCPLLCMembershipUnitsMember2023-03-310001762359us-gaap:CommonStockMember2023-03-310001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2023-03-310001762359us-gaap:TreasuryStockCommonMember2023-03-310001762359us-gaap:RetainedEarningsMember2023-03-310001762359us-gaap:ParentMember2023-03-310001762359us-gaap:NoncontrollingInterestMember2023-03-3100017623592023-03-310001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2023-04-012023-06-300001762359us-gaap:ParentMember2023-04-012023-06-300001762359us-gaap:NoncontrollingInterestMember2023-04-012023-06-3000017623592023-04-012023-06-300001762359us-gaap:CommonStockMember2023-04-012023-06-300001762359us-gaap:RetainedEarningsMember2023-04-012023-06-300001762359acrg:HSCPLLCMembershipUnitsMember2023-06-300001762359us-gaap:CommonStockMember2023-06-300001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2023-06-300001762359us-gaap:TreasuryStockCommonMember2023-06-300001762359us-gaap:RetainedEarningsMember2023-06-300001762359us-gaap:ParentMember2023-06-300001762359us-gaap:NoncontrollingInterestMember2023-06-3000017623592023-06-300001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2023-07-012023-09-300001762359us-gaap:ParentMember2023-07-012023-09-300001762359us-gaap:NoncontrollingInterestMember2023-07-012023-09-300001762359us-gaap:CommonStockMember2023-07-012023-09-300001762359us-gaap:RetainedEarningsMember2023-07-012023-09-300001762359acrg:HSCPLLCMembershipUnitsMember2023-09-300001762359us-gaap:CommonStockMember2023-09-300001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2023-09-300001762359us-gaap:TreasuryStockCommonMember2023-09-300001762359us-gaap:RetainedEarningsMember2023-09-300001762359us-gaap:ParentMember2023-09-300001762359us-gaap:NoncontrollingInterestMember2023-09-3000017623592023-09-300001762359acrg:HSCPLLCMembershipUnitsMember2023-12-310001762359us-gaap:CommonStockMember2023-12-310001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2023-12-310001762359us-gaap:TreasuryStockCommonMember2023-12-310001762359us-gaap:RetainedEarningsMember2023-12-310001762359us-gaap:ParentMember2023-12-310001762359us-gaap:NoncontrollingInterestMember2023-12-310001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2024-01-012024-03-310001762359us-gaap:ParentMember2024-01-012024-03-310001762359us-gaap:NoncontrollingInterestMember2024-01-012024-03-3100017623592024-01-012024-03-310001762359us-gaap:CommonStockMember2024-01-012024-03-310001762359us-gaap:RetainedEarningsMember2024-01-012024-03-310001762359acrg:HSCPLLCMembershipUnitsMember2024-03-310001762359us-gaap:CommonStockMember2024-03-310001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2024-03-310001762359us-gaap:TreasuryStockCommonMember2024-03-310001762359us-gaap:RetainedEarningsMember2024-03-310001762359us-gaap:ParentMember2024-03-310001762359us-gaap:NoncontrollingInterestMember2024-03-3100017623592024-03-310001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2024-04-012024-06-300001762359us-gaap:ParentMember2024-04-012024-06-300001762359us-gaap:NoncontrollingInterestMember2024-04-012024-06-3000017623592024-04-012024-06-300001762359us-gaap:RetainedEarningsMember2024-04-012024-06-300001762359us-gaap:CommonStockMember2024-04-012024-06-300001762359acrg:HSCPLLCMembershipUnitsMember2024-06-300001762359us-gaap:CommonStockMember2024-06-300001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2024-06-300001762359us-gaap:TreasuryStockCommonMember2024-06-300001762359us-gaap:RetainedEarningsMember2024-06-300001762359us-gaap:ParentMember2024-06-300001762359us-gaap:NoncontrollingInterestMember2024-06-3000017623592024-06-300001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2024-07-012024-09-300001762359us-gaap:ParentMember2024-07-012024-09-300001762359us-gaap:NoncontrollingInterestMember2024-07-012024-09-300001762359us-gaap:CommonStockMember2024-07-012024-09-300001762359us-gaap:RetainedEarningsMember2024-07-012024-09-300001762359acrg:HSCPLLCMembershipUnitsMember2024-09-300001762359us-gaap:CommonStockMember2024-09-300001762359us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2024-09-300001762359us-gaap:TreasuryStockCommonMember2024-09-300001762359us-gaap:RetainedEarningsMember2024-09-300001762359us-gaap:ParentMember2024-09-300001762359us-gaap:NoncontrollingInterestMember2024-09-300001762359acrg:FixedSharesMember2020-09-230001762359acrg:FloatingSharesMember2020-09-230001762359acrg:ProportionateVotingSharesFixedSharesMember2020-09-230001762359acrg:ProportionateVotingSharesFloatingSharesMember2020-09-230001762359acrg:FixedMultipleShareMember2020-09-230001762359acrg:FloatingMultipleShareMember2020-09-230001762359acrg:CanopyGrowthAndCanopyUSALLCMember2020-09-230001762359acrg:CanopyGrowthAndCanopyUSALLCMember2022-10-240001762359acrg:CanopyGrowthAndCanopyUSALLCMember2023-12-150001762359acrg:A6.10SecuredDebentureDueSeptember2030Membersrt:AffiliatedEntityMemberacrg:UniversalHempMember2020-09-232020-09-230001762359acrg:A6.10SecuredDebentureDueSeptember2030Membersrt:AffiliatedEntityMemberacrg:UniversalHempMember2020-09-230001762359acrg:AcreageHoldingsMemberacrg:CanopyGrowthAndCanopyUSALLCMember2022-10-242022-10-240001762359acrg:CanopyCallOptionMemberacrg:CanopyGrowthAndCanopyUSALLCMember2024-06-032024-06-0300017623592023-01-012023-12-310001762359acrg:InventoryValuationMemberacrg:WholesaleMember2024-01-012024-09-300001762359acrg:NortheastPatientsGroupMember2023-01-022023-01-020001762359acrg:NortheastPatientsGroupMember2023-01-020001762359us-gaap:DiscontinuedOperationsDisposedOfBySaleMemberacrg:CACWGMember2023-09-120001762359us-gaap:DiscontinuedOperationsDisposedOfBySaleMemberacrg:CACWGMember2023-09-120001762359us-gaap:DiscontinuedOperationsDisposedOfBySaleMemberacrg:CACWGMember2023-09-122023-09-120001762359us-gaap:DisposalGroupHeldforsaleNotDiscontinuedOperationsMemberacrg:PrimeWellnessDBAndThamesValleyConnecticutMember2024-09-300001762359us-gaap:DisposalGroupHeldforsaleNotDiscontinuedOperationsMemberacrg:NPGRetailMaineMember2024-09-300001762359us-gaap:DisposalGroupHeldforsaleNotDiscontinuedOperationsMember2024-09-300001762359us-gaap:DisposalGroupHeldforsaleNotDiscontinuedOperationsMemberacrg:AkronAndWickliffeOhioMember2023-12-310001762359acrg:EquitysecuritiesFVNIMember2024-07-012024-09-300001762359acrg:EquitysecuritiesFVNIMember2023-07-012023-09-300001762359acrg:EquitysecuritiesFVNIMember2024-01-012024-09-300001762359acrg:EquitysecuritiesFVNIMember2023-01-012023-09-300001762359acrg:A6.10SecuredDebentureDueSeptember2030Member2020-09-2300017623592020-09-232020-09-2300017623592020-09-282020-09-280001762359acrg:UniversalHempMemberacrg:ClassBUnitsMemberacrg:InvestmentPartnershipMember2020-09-280001762359acrg:InvestmentPartnershipMemberacrg:UniversalHempMemberacrg:InvestmentPartnershipMember2020-09-280001762359acrg:PromissoryNotesMember2024-09-300001762359acrg:PromissoryNotesMember2023-12-310001762359acrg:LineOfCreditReceivableMember2024-09-300001762359acrg:LineOfCreditReceivableMember2023-12-310001762359acrg:NotesReceivablePrincipalMember2023-12-310001762359acrg:NotesReceivablePrincipalMember2024-09-300001762359acrg:NotesReceivableAccruedInterestMember2024-09-300001762359acrg:NotesReceivableAccruedInterestMember2023-12-310001762359acrg:PrimeAlternativeTreatmentCenterConsultingLLCNHPATCCMemberacrg:PrimeAlternativeTreatmentCenterInc.PATCMember2023-04-012023-04-300001762359acrg:GrownRogueMember2023-05-012023-05-310001762359us-gaap:LandMember2024-09-300001762359us-gaap:LandMember2023-12-310001762359us-gaap:BuildingMember2024-09-300001762359us-gaap:BuildingMember2023-12-310001762359us-gaap:FurnitureAndFixturesMember2024-09-300001762359us-gaap:FurnitureAndFixturesMember2023-12-310001762359us-gaap:LeaseholdImprovementsMember2024-09-300001762359us-gaap:LeaseholdImprovementsMember2023-12-310001762359us-gaap:ConstructionInProgressMember2024-09-300001762359us-gaap:ConstructionInProgressMember2023-12-310001762359us-gaap:SoftwareAndSoftwareDevelopmentCostsMember2024-09-300001762359us-gaap:SoftwareAndSoftwareDevelopmentCostsMember2023-12-310001762359acrg:A75LoanDue2026Member2024-09-300001762359acrg:A75LoanDue2026Member2023-12-310001762359acrg:A6.10SecuredDebentureDueSeptember2030Member2024-09-300001762359acrg:A6.10SecuredDebentureDueSeptember2030Member2023-12-310001762359acrg:NoteDueDecember2024Member2024-09-300001762359acrg:NoteDueDecember2024Member2023-12-310001762359acrg:A13.50CreditFacilitiesDueSeptember2027Member2024-09-300001762359acrg:A13.50CreditFacilitiesDueSeptember2027Member2023-12-310001762359us-gaap:ConvertibleDebtMember2024-09-300001762359us-gaap:ConvertibleDebtMember2023-12-310001762359acrg:NoteBackedByEmployeeRetentionTaxCreditsMember2024-09-300001762359acrg:NoteBackedByEmployeeRetentionTaxCreditsMember2023-12-310001762359acrg:A6.10SecuredDebentureDueSeptember2030Membersrt:AffiliatedEntityMemberacrg:UniversalHempMember2023-10-012023-12-310001762359acrg:A6.10SecuredDebentureDueSeptember2030Membersrt:AffiliatedEntityMemberacrg:UniversalHempMember2023-12-310001762359acrg:UniversalHempMemberacrg:UniversalHempMember2020-09-282020-09-280001762359acrg:InvestmentPartnershipMemberacrg:UniversalHempMemberacrg:ClassBUnitsMemberacrg:InvestmentPartnershipMember2020-09-280001762359acrg:UniversalHempMemberacrg:ClassAUnitsMemberacrg:InvestmentPartnershipMember2020-09-280001762359acrg:A75LoanDue2026Member2020-09-280001762359acrg:A75LoanDue2026Member2020-09-282020-09-280001762359acrg:SecuritiesPurchaseAgreementMemberus-gaap:ConvertibleDebtMember2020-09-282020-09-2800017623592021-12-162021-12-1600017623592020-11-012020-11-300001762359acrg:CanwellSettlementPromissoryNoteMember2020-11-012020-11-300001762359acrg:AmendedCreditFacilityMember2020-09-280001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026Member2021-12-160001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026InitialDrawMember2021-12-160001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026DelayedDrawMember2021-12-160001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026DelayedDrawMember2021-12-162021-12-160001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026CommittedAccordionFacilityMember2021-12-160001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026Member2021-12-162021-12-160001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026DelayedDrawMember2022-04-012022-04-300001762359acrg:AmendedCreditFacilityMember2022-10-240001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026CommittedAccordionFacilityMember2023-01-010001762359acrg:AmendedCreditFacilityMember2023-04-280001762359acrg:AmendedCreditFacilityMember2022-10-242022-10-240001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026Memberacrg:AmendedCreditFacilityMember2022-10-242022-10-240001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026DelayedDrawMember2024-04-202024-04-200001762359acrg:PrimeRateCreditFacilitiesDueSeptember132027Member2024-05-100001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026Memberacrg:AmendedCreditFacilityMember2024-06-030001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026Memberacrg:AmendedCreditFacilityMember2024-01-012024-09-300001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026Memberacrg:AmendedCreditFacilityMember2024-07-012024-09-300001762359acrg:ThirdPartyLenderNewLenderMemberacrg:SecondAmendedAndRestatedCreditAgreementMember2024-09-132024-09-130001762359acrg:ThirdPartyLenderNewLenderMemberacrg:SecondAmendedAndRestatedCreditAgreementMember2024-09-130001762359acrg:NonCanopyLenderPriorLenderMemberacrg:SecondAmendedAndRestatedCreditAgreementMember2024-09-132024-09-130001762359acrg:NoteBackedByEmployeeRetentionTaxCreditsMemberacrg:EmployeeRetentionTaxCreditFactoringAgreementMember2023-04-112023-04-110001762359acrg:NoteBackedByEmployeeRetentionTaxCreditsMemberacrg:EmployeeRetentionTaxCreditFactoringAgreementMember2023-04-110001762359acrg:NoteBackedByEmployeeRetentionTaxCreditsMemberacrg:EmployeeRetentionTaxCreditFactoringAgreementMember2023-01-012023-12-3100017623592024-06-052024-06-0500017623592024-06-0500017623592024-06-040001762359us-gaap:ConvertibleDebtMember2024-06-042024-06-040001762359us-gaap:FairValueInputsLevel1Member2024-09-300001762359us-gaap:FairValueInputsLevel2Member2024-09-300001762359us-gaap:FairValueInputsLevel3Member2024-09-300001762359us-gaap:FairValueMeasuredAtNetAssetValuePerShareMember2024-09-300001762359us-gaap:FairValueInputsLevel1Member2023-12-310001762359us-gaap:FairValueInputsLevel2Member2023-12-310001762359us-gaap:FairValueInputsLevel3Member2023-12-310001762359us-gaap:FairValueMeasuredAtNetAssetValuePerShareMember2023-12-3100017623592024-06-042024-06-040001762359us-gaap:FairValueInputsLevel3Memberacrg:MeasurementInputProbabilityOfEachScenarioMemberacrg:ProbabilityWeightedExpectedReturnModelMemberus-gaap:ConvertibleDebtMember2024-06-040001762359us-gaap:FairValueInputsLevel3Memberacrg:MeasurementInputProbabilityOfEachScenarioMemberacrg:ProbabilityWeightedExpectedReturnModelMemberus-gaap:ConvertibleDebtMember2024-09-300001762359us-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputDiscountRateMemberacrg:ProbabilityWeightedExpectedReturnModelMemberus-gaap:ConvertibleDebtMember2024-06-040001762359us-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputDiscountRateMemberacrg:ProbabilityWeightedExpectedReturnModelMemberus-gaap:ConvertibleDebtMember2024-09-300001762359us-gaap:FairValueInputsLevel3Memberacrg:MeasurementInputCreditAdjustedDiscountRateMemberacrg:ProbabilityWeightedExpectedReturnModelMemberus-gaap:ConvertibleDebtMember2024-06-040001762359us-gaap:FairValueInputsLevel3Memberacrg:MeasurementInputCreditAdjustedDiscountRateMemberacrg:ProbabilityWeightedExpectedReturnModelMemberus-gaap:ConvertibleDebtMember2024-09-300001762359us-gaap:FairValueInputsLevel3Memberacrg:MeasurementInputProbabilityOfEachScenarioMemberacrg:MonteCarloSimulationModelMemberacrg:WarrantLiabilityMember2024-06-040001762359us-gaap:FairValueInputsLevel3Memberacrg:MeasurementInputProbabilityOfEachScenarioMemberacrg:MonteCarloSimulationModelMemberacrg:WarrantLiabilityMember2024-09-300001762359us-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputDiscountRateMemberacrg:BlackScholesMethodMemberacrg:WarrantLiabilityMember2024-06-040001762359us-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputDiscountRateMemberacrg:BlackScholesMethodMemberacrg:WarrantLiabilityMember2024-09-300001762359us-gaap:FairValueInputsLevel3Memberacrg:MeasurementInputCanopyStockPriceAtWarrantExerciseMemberacrg:BlackScholesMethodMemberacrg:WarrantLiabilityMember2024-06-040001762359us-gaap:FairValueInputsLevel3Memberacrg:MeasurementInputCanopyStockPriceAtWarrantExerciseMemberacrg:BlackScholesMethodMemberacrg:WarrantLiabilityMember2024-09-300001762359us-gaap:FairValueInputsLevel3Memberacrg:MeasurementInputCanopyStockVolatilityMemberacrg:BlackScholesMethodMemberacrg:WarrantLiabilityMember2024-06-040001762359us-gaap:FairValueInputsLevel3Memberacrg:MeasurementInputCanopyStockVolatilityMemberacrg:BlackScholesMethodMemberacrg:WarrantLiabilityMember2024-09-300001762359us-gaap:ConvertibleDebtMember2024-06-300001762359us-gaap:ConvertibleDebtMember2024-07-012024-09-300001762359us-gaap:ConvertibleDebtMember2024-09-300001762359acrg:WarrantLiabilityMember2024-06-300001762359acrg:WarrantLiabilityMember2024-07-012024-09-300001762359acrg:WarrantLiabilityMember2024-09-300001762359us-gaap:ConvertibleDebtMember2023-12-310001762359us-gaap:ConvertibleDebtMember2024-01-012024-09-300001762359acrg:WarrantLiabilityMember2023-12-310001762359acrg:WarrantLiabilityMember2024-01-012024-09-300001762359acrg:FixedSharesMember2023-12-310001762359acrg:FloatingSharesMember2023-12-310001762359acrg:FixedMultipleSharesMember2023-12-310001762359acrg:FixedSharesMember2024-01-012024-09-300001762359acrg:FloatingSharesMember2024-01-012024-09-300001762359acrg:FixedSharesMember2024-09-300001762359acrg:FloatingSharesMember2024-09-300001762359acrg:FixedMultipleSharesMember2024-09-300001762359acrg:WarrantFixedSharesMember2023-12-310001762359acrg:WarrantFloatingSharesMember2023-12-310001762359acrg:WarrantFixedSharesMember2024-01-012024-09-300001762359acrg:WarrantFloatingSharesMember2024-01-012024-09-300001762359acrg:WarrantFixedSharesMember2024-09-300001762359acrg:WarrantFloatingSharesMember2024-09-300001762359acrg:WarrantFixedSharesMembersrt:MinimumMember2024-09-300001762359acrg:WarrantFixedSharesMembersrt:MaximumMember2024-09-300001762359acrg:WarrantFloatingSharesMembersrt:MinimumMember2024-09-300001762359acrg:WarrantFloatingSharesMembersrt:MaximumMember2024-09-300001762359acrg:HSCPLLCMember2024-09-300001762359acrg:HSCPLLCMember2023-12-310001762359acrg:HSCPUSCo2Memberacrg:HSCPLLCMember2024-09-300001762359acrg:HSCPUSCo2Memberacrg:HSCPLLCMember2023-12-310001762359acrg:HSCPLLCMember2024-07-012024-09-300001762359acrg:HSCPLLCMember2023-07-012023-09-300001762359acrg:HSCPLLCMember2024-01-012024-09-300001762359acrg:HSCPLLCMember2023-01-012023-09-300001762359acrg:ACRGOmnibusIncentivePlanMember2024-01-012024-09-300001762359acrg:ACRGOmnibusIncentivePlanMember2024-09-300001762359acrg:RestrictedStockUnitsFixedMember2023-12-310001762359acrg:RestrictedStockUnitsFloatingMember2023-12-310001762359acrg:RestrictedStockUnitsFixedMember2024-01-012024-09-300001762359acrg:RestrictedStockUnitsFloatingMember2024-01-012024-09-300001762359acrg:RestrictedStockUnitsFixedMember2024-09-300001762359acrg:RestrictedStockUnitsFloatingMember2024-09-300001762359us-gaap:RestrictedStockUnitsRSUMember2024-01-012024-09-300001762359us-gaap:RestrictedStockUnitsRSUMember2024-07-012024-09-300001762359us-gaap:RestrictedStockUnitsRSUMember2023-07-012023-09-300001762359us-gaap:RestrictedStockUnitsRSUMember2023-01-012023-09-300001762359us-gaap:RestrictedStockUnitsRSUMember2024-09-300001762359acrg:ShareBasedPaymentArrangementOptionFixedMember2023-12-310001762359acrg:ShareBasedPaymentArrangementOptionFloatingMember2023-12-310001762359acrg:ShareBasedPaymentArrangementOptionFixedMember2024-01-012024-09-300001762359acrg:ShareBasedPaymentArrangementOptionFloatingMember2024-01-012024-09-300001762359acrg:ShareBasedPaymentArrangementOptionFixedMember2024-09-300001762359acrg:ShareBasedPaymentArrangementOptionFloatingMember2024-09-300001762359us-gaap:EmployeeStockOptionMember2024-01-012024-09-300001762359us-gaap:EmployeeStockOptionMembersrt:MinimumMember2024-01-012024-09-300001762359us-gaap:EmployeeStockOptionMembersrt:MaximumMember2024-01-012024-09-300001762359us-gaap:EmployeeStockOptionMember2024-07-012024-09-300001762359us-gaap:EmployeeStockOptionMember2023-07-012023-09-300001762359us-gaap:EmployeeStockOptionMember2023-01-012023-09-3000017623592019-06-1900017623592020-09-230001762359acrg:CanopyGrowthMember2020-09-232020-09-230001762359acrg:AcreageHoldingsMemberacrg:CanopyGrowthAndCanopyUSALLCMember2022-10-240001762359acrg:CanopyGrowthMemberacrg:RangeOneMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeTwoMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeThreeMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeFourMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeFiveMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeSixMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeSevenMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeEightMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeNineMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeTenMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeElevenMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeTwelveMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeThirteenMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeFourteenMember2024-09-300001762359acrg:CanopyGrowthMemberacrg:RangeFifteenMember2024-09-300001762359acrg:CanopyGrowthAndCanopyUSALLCMemberacrg:CanopyGrowthCorporationMemberacrg:CurrentAndFormerUnitHoldersMember2022-10-242022-10-240001762359acrg:HighStreetCapitalPartnersLLCHSCPMemberacrg:CanopyGrowthCorporationMemberacrg:DirectorsOfficersAndConsultantsMember2022-10-242022-10-240001762359acrg:HighStreetCapitalPartnersLLCHSCPMemberacrg:CanopyGrowthCorporationMemberacrg:DirectorsOfficersAndConsultantsMember2022-10-240001762359acrg:HighStreetCapitalPartnersLLCHSCPMemberacrg:CanopyGrowthCorporationMemberacrg:CurrentHoldersMemberacrg:TaxReceivableAgreementMember2022-11-042022-11-040001762359acrg:HighStreetCapitalPartnersLLCHSCPMemberacrg:CanopyGrowthCorporationMemberacrg:CurrentHoldersMemberacrg:TaxReceivableAgreementMember2023-03-172023-03-170001762359acrg:CanopyGrowthAndCanopyUSALLCMemberacrg:CanopyGrowthCorporationMemberacrg:TaxReceivableAgreementEligibleParticipantsMember2022-11-042022-11-040001762359acrg:CanopyGrowthMemberacrg:CanopyGrowthMemberacrg:A11065220CanadaIncMember2020-09-230001762359acrg:CanopyGrowthMemberacrg:CanopyGrowthMemberacrg:DebentureMemberacrg:A11065220CanadaIncMember2020-09-232020-09-230001762359acrg:CanopyGrowthMemberacrg:CanopyGrowthMemberacrg:DebentureMemberacrg:A11065220CanadaIncMember2020-09-2300017623592019-06-192019-06-1900017623592022-10-012022-12-310001762359acrg:CanwellSettlementPromissoryNoteMember2020-11-012024-09-300001762359acrg:NewYorkOutstandingLitigationMember2018-11-022018-11-020001762359acrg:NewYorkOutstandingLitigationMemberacrg:PlaintiffsFormerCounselMember2024-06-130001762359acrg:AlfredsFinestIncMember2023-06-222023-06-2200017623592018-11-142018-11-140001762359acrg:A6.10SecuredDebentureDueSeptember2030Membersrt:AffiliatedEntityMember2024-01-012024-09-300001762359acrg:A6.10SecuredDebentureDueSeptember2030Membersrt:AffiliatedEntityMember2024-07-012024-09-300001762359acrg:A6.10SecuredDebentureDueSeptember2030Membersrt:AffiliatedEntityMember2023-07-012023-09-300001762359acrg:A6.10SecuredDebentureDueSeptember2030Membersrt:AffiliatedEntityMember2023-01-012023-09-300001762359acrg:InvestmentPartnershipMemberacrg:UniversalHempMemberacrg:ClassBUnitsMember2020-09-280001762359acrg:InvestmentPartnershipMemberacrg:UniversalHempMember2020-09-280001762359acrg:ViridescentRealtyTrustIncMemberacrg:AmendedCreditFacilityMember2022-10-240001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026Memberacrg:AmendedCreditFacilityMemberus-gaap:RelatedPartyMemberacrg:A11065220CanadaIncMember2024-06-032024-06-030001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026Memberacrg:AmendedCreditFacilityMemberus-gaap:RelatedPartyMemberacrg:A11065220CanadaIncMember2024-06-030001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026Memberus-gaap:RelatedPartyMemberacrg:ViridescentRealtyTrustIncMember2024-01-012024-09-300001762359acrg:PrimeRateCreditFacilitiesDueJanuary2026Memberacrg:AmendedCreditFacilityMemberus-gaap:RelatedPartyMemberacrg:A11065220CanadaIncMember2024-01-012024-09-300001762359acrg:ConvertibleNotesAndWarrantsMemberus-gaap:RelatedPartyMemberacrg:CanopyUSAMember2024-06-040001762359acrg:FixedWarrantsMember2024-01-012024-09-300001762359acrg:FloatingWarrantsMember2024-01-012024-09-300001762359acrg:RestrictedStockUnitsFixedMember2024-01-012024-09-300001762359acrg:RestrictedStockUnitsFloatingMember2024-01-012024-09-300001762359acrg:ShareBasedPaymentArrangementOptionFixedMember2024-01-012024-09-300001762359acrg:ShareBasedPaymentArrangementOptionFloatingMember2024-01-012024-09-300001762359acrg:NonControllingInterestConvertibleUnitsMember2023-01-012023-09-300001762359acrg:NonControllingInterestConvertibleUnitsMember2024-01-012024-09-300001762359acrg:FixedWarrantsMember2023-01-012023-09-300001762359acrg:FloatingWarrantsMember2023-01-012023-09-300001762359acrg:RestrictedStockUnitsFixedMember2023-01-012023-09-300001762359acrg:RestrictedStockUnitsFloatingMember2023-01-012023-09-300001762359acrg:ShareBasedPaymentArrangementOptionFixedMember2023-01-012023-09-300001762359acrg:ShareBasedPaymentArrangementOptionFloatingMember2023-01-012023-09-30
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| | | | | |
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2024
OR
| | | | | |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 000-56021
ACREAGE HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
| | | | | | | | | | | |
British Columbia, Canada | | 98-1463868 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
| |
366 Madison Ave, 14th floor | New York | New York | 10017 |
(Address of Principal Executive Offices) | | (Zip Code) |
(646) 600-9181
Registrant’s telephone number, including area code
Securities registered pursuant to Section 12(b) of the Act: None.
Securities registered pursuant to section 12(g) of the Act: Class D Subordinate Voting Shares, no par value; Class E Subordinate Voting Shares, no par value.
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | |
Large accelerated filer | o | Accelerated filer | o |
Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
| | Emerging growth company | ☒ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No x
The registrant has three classes of issued and outstanding shares: the Fixed Shares, the Floating Shares and the Class F multiple voting shares (the “Fixed Multiple Shares”). The Fixed Shares and Floating Shares each entitle the holders to notice of and to attend at any meeting of the shareholders of the registrant, except a meeting of which only holders of another particular class or series of shares of the registrant have the right to vote. Each Fixed Share is entitled to one vote per Fixed Share, each Floating Share is entitled to one vote per Floating Share and each Fixed Multiple Share is entitled to 4,300 votes per Fixed Multiple Share on all matters upon which the holders of shares are entitled to vote. As of November 14, 2024, there were 80,946,416 Fixed shares, 40,963,782 Floating Shares, and 117,600 Fixed Multiple Shares, in each case, issued and outstanding.
TABLE OF CONTENTS
Acreage Holdings, Inc.
Form 10-Q
For the Three and Nine Months Ended September 30, 2024
| | | | | | | | |
PART I | Financial Information | |
| | |
Item 1. | | |
| | |
| | |
| | |
| | |
Item 2. | | |
Item 3. | | |
Item 4. | | |
| | |
PART II | Other Information | |
| | |
Item 1. | | |
Item 1A. | | |
Item 2. | | |
Item 3. | | |
Item 4. | | |
Item 5. | | |
Item 6. | | |
| | |
| | |
| | |
PART I
Item 1. Financial Statements and Supplementary Data.
| | |
ACREAGE HOLDINGS, INC. |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
| | | | | | | | | | | |
(in thousands) | September 30, 2024 | | December 31, 2023 |
| (unaudited) | | |
ASSETS | | | |
Cash and cash equivalents | $ | 13,780 | | | $ | 13,631 | |
Restricted cash | 65 | | | 3,984 | |
Accounts receivable, net | 10,226 | | | 8,459 | |
Inventory | 32,909 | | | 47,675 | |
| | | |
| | | |
Assets held-for-sale | 15,255 | | | 6,028 | |
Other current assets | 2,446 | | | 2,136 | |
Total current assets | 74,681 | | | 81,913 | |
Long-term investments | 33,170 | | | 33,170 | |
| | | |
Capital assets, net | 128,761 | | | 141,732 | |
Operating lease right-of-use assets | 13,516 | | | 17,531 | |
Intangible assets, net | 27,910 | | | 31,044 | |
Goodwill | 13,761 | | | 13,346 | |
| | | |
Other non-current assets | 1,349 | | | 1,558 | |
Total non-current assets | 218,467 | | | 238,381 | |
TOTAL ASSETS | $ | 293,148 | | | $ | 320,294 | |
| | | |
LIABILITIES AND SHAREHOLDERS’ DEFICIT | | | |
Accounts payable and accrued liabilities | $ | 31,893 | | | $ | 29,936 | |
Taxes payable | 7,566 | | | 11,395 | |
Interest payable | 5,451 | | | 5,539 | |
Operating lease liability, current | 1,959 | | | 2,457 | |
Debt, current | 2,437 | | | 4,132 | |
| | | |
Liabilities related to assets held for sale | 15,772 | | | 2,253 | |
Other current liabilities | 182 | | | 2,011 | |
Total current liabilities | 65,260 | | | 57,723 | |
Debt, non-current | 272,225 | | | 232,810 | |
Operating lease liability, non-current | 14,138 | | | 17,293 | |
Deferred tax liability | 9,925 | | | 10,584 | |
Liability on unrecognized tax benefits | 50,571 | | | 39,859 | |
Warrant liability | 7,133 | | | — | |
Other liabilities | 4 | | | 1,054 | |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
F-1
| | |
ACREAGE HOLDINGS, INC. |
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
|
| | | | | | | | | | | |
Total non-current liabilities | 353,996 | | | 301,600 | |
TOTAL LIABILITIES | 419,256 | | | 359,323 | |
Commitments and contingencies | | | |
Common stock, no par value - unlimited authorized, 121,186 and 120,344 issued and outstanding as of September 30, 2024. 115,995 and 115,153 issued and outstanding as of December 31, 2023. | — | | | — | |
Additional paid-in capital | 776,489 | | | 759,698 | |
Treasury stock, 842 common stock held in treasury | (21,054) | | | (21,054) | |
Accumulated deficit | (824,441) | | | (747,550) | |
Total Acreage Shareholders' deficit | (69,006) | | | (8,906) | |
Non-controlling interests | (57,102) | | | (30,123) | |
TOTAL DEFICIT | (126,108) | | | (39,029) | |
| | | |
TOTAL LIABILITIES AND DEFICIT | $ | 293,148 | | | $ | 320,294 | |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
F-2
| | |
ACREAGE HOLDINGS, INC. |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, | |
| | | | | | | | | | | |
(in thousands, except per share amounts) | 2024 | | 2023 | | 2024 | | 2023 | | | | |
REVENUE | | | | | | | | | | | |
Retail revenue, net | $ | 27,435 | | | $ | 43,857 | | | $ | 85,620 | | | $ | 130,651 | | | | | |
Wholesale revenue, net | 12,188 | | | 12,645 | | | 38,302 | | | 39,845 | | | | | |
Other revenue, net | 1 | | | — | | | 1 | | | 84 | | | | | |
Total revenues, net | 39,624 | | | 56,502 | | | 123,923 | | | 170,580 | | | | | |
Cost of goods sold, retail | (14,995) | | | (23,247) | | | (47,538) | | | (67,145) | | | | | |
Cost of goods sold, wholesale | (10,715) | | | (11,981) | | | (47,046) | | | (34,454) | | | | | |
Total cost of goods sold | (25,710) | | | (35,228) | | | (94,584) | | | (101,599) | | | | | |
Gross profit | 13,914 | | | 21,274 | | | 29,339 | | | 68,981 | | | | | |
| | | | | | | | | | | |
OPERATING EXPENSES | | | | | | | | | | | |
General and administrative | 7,516 | | | 8,036 | | | 22,814 | | | 25,621 | | | | | |
Compensation expense | 11,746 | | | 13,524 | | | 35,614 | | | 38,930 | | | | | |
Equity-based compensation expense | (212) | | | 745 | | | 1,939 | | | 2,423 | | | | | |
Marketing | 603 | | | 542 | | | 1,721 | | | 1,942 | | | | | |
Loss on disposals of construction in process | 2,072 | | | — | | | 2,072 | | | — | | | | | |
| | | | | | | | | | | |
Write down of assets held-for-sale, net | — | | | — | | | — | | | 3,557 | | | | | |
| | | | | | | | | | | |
Depreciation and amortization | 853 | | | 928 | | | 2,642 | | | 2,919 | | | | | |
Total operating expenses | 22,578 | | | 23,775 | | | 66,802 | | | 75,392 | | | | | |
| | | | | | | | | | | |
Net operating loss | $ | (8,664) | | | $ | (2,501) | | | $ | (37,463) | | | $ | (6,411) | | | | | |
| | | | | | | | | | | |
Income from investments, net | — | | | 248 | | | — | | | 228 | | | | | |
Interest income from loans receivable | — | | | — | | | — | | | 10 | | | | | |
Interest expense | (8,128) | | | (9,207) | | | (25,423) | | | (26,143) | | | | | |
Other income (loss), net | (983) | | | 10,021 | | | (7,320) | | | 9,823 | | | | | |
Total other income (loss) | (9,111) | | | 1,062 | | | (32,743) | | | (16,082) | | | | | |
| | | | | | | | | | | |
Loss before income taxes | $ | (17,775) | | | $ | (1,439) | | | $ | (70,206) | | | $ | (22,493) | | | | | |
| | | | | | | | | | | |
Income tax expense | (4,465) | | | (6,420) | | | (9,482) | | | (19,763) | | | | | |
| | | | | | | | | | | |
Net loss | $ | (22,240) | | | $ | (7,859) | | | $ | (79,688) | | | $ | (42,256) | | | | | |
| | | | | | | | | | | |
Less: net loss attributable to non-controlling interests | (2,732) | | | (234) | | | (11,177) | | | (3,885) | | | | | |
| | | | | | | | | | | |
Net loss attributable to Acreage Holdings, Inc. | $ | (19,508) | | | $ | (7,625) | | | $ | (68,511) | | | $ | (38,371) | | | | | |
| | | | | | | | | | | |
Net loss per share attributable to Acreage Holdings, Inc. - basic and diluted: | $ | (0.16) | | | $ | (0.07) | | | $ | (0.58) | | | $ | (0.34) | | | | | |
| | | | | | | | | | | |
Weighted average shares outstanding - basic and diluted | 119,965 | | | 114,171 | | | 117,422 | | | 113,181 | | | | | |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
F-3
| | |
ACREAGE HOLDINGS, INC. |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY (DEFICIT) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Attributable to shareholders of the parent | | | | | | |
(in thousands) | | LLC Membership Units | | Pubco Shares (as converted) | | Share Capital | | Treasury Stock | | Accumulated Deficit | | Shareholders’ Equity (Deficit) | | Non-controlling Interests | | Total Equity (Deficit) | | |
December 31, 2022 | | 3,861 | | | 112,437 | | | $ | 760,529 | | | $ | (21,054) | | | $ | (678,091) | | | $ | 61,384 | | | $ | (21,205) | | | $ | 40,179 | | | |
Cumulative effect of change in accounting principle for current expected credit losses, net of tax | | — | | | — | | | — | | | — | | | (367) | | | (367) | | | — | | | (367) | | | |
NCI adjustments for changes in ownership | | — | | | — | | | 14 | | | — | | | — | | | 14 | | | (14) | | | — | | | |
Equity-based compensation expense and related issuances | | — | | | 287 | | | 984 | | | — | | | — | | | 984 | | | — | | | 984 | | | |
Net loss | | — | | | — | | | — | | | — | | | (14,590) | | | (14,590) | | | (1,567) | | | (16,157) | | | |
March 31, 2023 | | 3,861 | | | 112,724 | | | $ | 761,527 | | | $ | (21,054) | | | $ | (693,048) | | | $ | 47,425 | | | $ | (22,786) | | | $ | 24,639 | | | |
NCI adjustments for changes in ownership | | — | | | — | | | (3,389) | | | — | | | — | | | (3,389) | | | 3,389 | | | — | | | |
Capital distributions, net | | — | | | — | | | — | | | — | | | — | | | — | | | (3,968) | | | (3,968) | | | |
Other equity transactions | | — | | | — | | | (130) | | | — | | | — | | | (130) | | | — | | | (130) | | | |
Equity-based compensation expense and related issuances | | — | | | 479 | | | 694 | | | — | | | — | | | 694 | | | — | | | 694 | | | |
Net loss | | — | | | — | | | — | | | — | | | (16,156) | | | (16,156) | | | (2,084) | | | (18,240) | | | |
June 30, 2023 | | 3,861 | | | 113,203 | | | $ | 758,702 | | | $ | (21,054) | | | $ | (709,204) | | | $ | 28,444 | | | $ | (25,449) | | | $ | 2,995 | | | |
NCI adjustments for changes in ownership | | — | | | — | | | (450) | | | — | | | — | | | (450) | | | 450 | | | — | | | |
Other equity transactions | | — | | | — | | | (79) | | | — | | | | | (79) | | | — | | | (79) | | | |
Equity-based compensation expense and related issuances | | — | | | 2,762 | | | 745 | | | — | | | — | | | 745 | | | — | | | 745 | | | |
Net loss | | — | | | — | | | — | | | — | | | (7,625) | | | (7,625) | | | (234) | | | (7,859) | | | |
September 30, 2023 | | 3,861 | | | 115,965 | | | $ | 758,918 | | | $ | (21,054) | | | $ | (716,829) | | | $ | 21,035 | | | $ | (25,233) | | | $ | (4,198) | | | |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
F-4
| | |
ACREAGE HOLDINGS, INC. |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY (DEFICIT) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Attributable to shareholders of the parent | | | | |
(in thousands) | | LLC Membership Units | | Pubco Shares (as converted) | | Share Capital | | Treasury Stock | | Accumulated Deficit | | Shareholders’ Equity (Deficit) | | Non-controlling Interests | | Total Equity (Deficit) |
December 31, 2023 | | 3,861 | | | 115,995 | | | $ | 759,698 | | | $ | (21,054) | | | $ | (747,550) | | | $ | (8,906) | | | $ | (30,123) | | | $ | (39,029) | |
| | | | | | | | | | | | | | | | |
NCI adjustments for changes in ownership | | — | | | — | | | (5,264) | | | — | | | — | | | (5,264) | | | 5,264 | | | — | |
Other equity transactions | | — | | | — | | | (16) | | | — | | | — | | | (16) | | | — | | | (16) | |
Equity-based compensation expense and related issuances | | — | | | 136 | | | 809 | | | — | | | — | | | 809 | | | — | | | 809 | |
Net loss | | — | | | — | | | — | | | — | | | (27,978) | | | (27,978) | | | (5,341) | | | (33,319) | |
March 31, 2024 | | 3,861 | | | 116,131 | | | $ | 755,227 | | | $ | (21,054) | | | $ | (775,528) | | | $ | (41,355) | | | $ | (30,200) | | | $ | (71,555) | |
NCI adjustments for changes in ownership | | — | | | — | | | 6,329 | | | — | | | — | | | 6,329 | | | (6,329) | | | — | |
Other equity transactions | | — | | | — | | | $ | (244) | | | $ | — | | | $ | — | | | $ | (244) | | | $ | — | | | $ | (244) | |
Private placement dividend | | — | | | — | | | — | | | — | | | (8,380) | | | (8,380) | | | — | | | (8,380) | |
Equity-based compensation expense and related issuances | | — | | | 1,094 | | | 1,342 | | | — | | | — | | | 1,342 | | | — | | | 1,342 | |
Net loss | | — | | | — | | | — | | | — | | | (21,025) | | | (21,025) | | | (3,104) | | | (24,129) | |
June 30, 2024 | | 3,861 | | | 117,225 | | | $ | 762,654 | | | $ | (21,054) | | | $ | (804,933) | | | $ | (63,333) | | | $ | (39,633) | | | $ | (102,966) | |
NCI adjustments for changes in ownership | | — | | | — | | | 14,737 | | | — | | | — | | | 14,737 | | | (14,737) | | | — | |
Other equity transactions | | — | | | — | | | $ | (690) | | | $ | — | | | $ | — | | | $ | (690) | | | $ | — | | | $ | (690) | |
Equity-based compensation expense and related issuances | | — | | | 3,961 | | | (212) | | | — | | | — | | | (212) | | | — | | | (212) | |
Net loss | | — | | | — | | | — | | | — | | | (19,508) | | | (19,508) | | | (2,732) | | | (22,240) | |
September 30, 2024 | | 3,861 | | | 121,186 | | | $ | 776,489 | | | $ | (21,054) | | | $ | (824,441) | | | $ | (69,006) | | | $ | (57,102) | | | $ | (126,108) | |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
F-5
| | |
ACREAGE HOLDINGS, INC. |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
| | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, | | | |
(in thousands) | 2024 | | 2023 | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | |
Net loss | $ | (79,688) | | | $ | (42,256) | | | | |
Adjustments for: | | | | | | |
Depreciation and amortization | 2,642 | | | 2,919 | | | | |
Depreciation and amortization included in COGS | 8,033 | | | 6,058 | | | | |
Equity-based compensation expense | 1,939 | | | 2,423 | | | | |
Inventory write-off and provision | 5,581 | | | 8,824 | | | | |
Change in accounting estimate for the costing of inventory | 13,828 | | | — | | | | |
Loss on modification of debt | 6,322 | | | — | | | | |
Gain on business divestiture | — | | | (47) | | | | |
Loss on disposal of capital assets, net | 2,109 | | | 34 | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Non-cash fair value change related to Warrant liability and Convertible notes | 452 | | | — | | | | |
Bad debt expense | 342 | | | 320 | | | | |
Non-cash interest expense | 6,486 | | | 3,743 | | | | |
Non-cash operating lease adjustment | 693 | | | (18) | | | | |
Loss on lease termination | — | | | (200) | | | | |
Deferred tax income | (121) | | | 16 | | | | |
Non-cash loss from investments, net | — | | | 870 | | | | |
| | | | | | |
Write-down of assets held-for-sale | — | | | 3,557 | | | | |
| | | | | | |
| | | | | | |
Change, net of acquisitions in: | | | | | | |
Accounts receivable | (3,482) | | | (3,427) | | | | |
Inventory | (2,987) | | | (12,572) | | | | |
Other assets | 227 | | | (597) | | | | |
Interest receivable | 1,373 | | | (756) | | | | |
Accounts payable and accrued liabilities | 5,719 | | | (2,628) | | | | |
Taxes payable | (3,324) | | | 15,026 | | | | |
Interest payable | 3,648 | | | 3,101 | | | | |
Liability on unrecognized tax benefits | 14,691 | | | — | | | | |
Other liabilities | (2,030) | | | (3,119) | | | | |
Net cash used in operating activities | $ | (17,547) | | | $ | (18,729) | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | |
Purchase of capital assets | $ | (2,390) | | | $ | (5,345) | | | | |
| | | | | | |
Collection of notes receivable | — | | | 2,150 | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Business acquisitions, net of cash acquired | — | | | 516 | | | | |
Purchases of intangible assets | (500) | | | (27) | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Proceeds from business divestiture | — | | | 500 | | | | |
Net cash used in investing activities | $ | (2,890) | | | $ | (2,206) | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | |
Other equity transactions | $ | (950) | | | $ | (79) | | | | |
| | | | | | |
Proceeds from financing (refer to Note 14 for related party financing) | 8,455 | | | 27,121 | | | | |
Deferred financing costs paid | — | | | (500) | | | | |
Proceeds from issuance of private placement units and warrants | 10,000 | | | — | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Repayment of debt | (838) | | | (913) | | | | |
| | | | | | |
Capital distributions - non-controlling interests | — | | | (3,968) | | | | |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
F-6
| | |
ACREAGE HOLDINGS, INC. |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
| | | | | | | | | | | | | | | | |
Net cash provided by financing activities | $ | 16,667 | | | $ | 21,661 | | | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash | $ | (3,770) | | | $ | 726 | | | | |
Cash, cash equivalents, and restricted cash - Beginning of period | 17,615 | | | 24,067 | | | | |
Cash, cash equivalents, and restricted cash - End of period | $ | 13,845 | | | $ | 24,793 | | | | |
| | | | | | |
RECONCILIATION OF CASH FLOW INFORMATION: | | | | | | |
Cash and cash equivalents | $ | 13,780 | | | $ | 15,142 | | | | |
| | | | | | |
Restricted cash | 65 | | | 9,651 | | | | |
| | | | | | |
Total cash, cash equivalents, and restricted cash at end of period | $ | 13,845 | | | $ | 24,793 | | | | |
| | | | | | | | | | | | | |
| Nine Months Ended September 30, |
(in thousands) | 2024 | | 2023 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | |
Interest paid - non-lease | $ | 3,478 | | | $ | 19,266 | | | |
Income taxes paid | — | | | 5,933 | | | |
OTHER NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | |
Capital assets not yet paid for | $ | 781 | | | $ | 5,040 | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Cumulative effect of change in accounting principle for current expected credit losses, net of tax | — | | | 121 | | | |
NCI adjustments for changes in ownership | — | | | (14) | | | |
Initial fair value recognition on Warrant Liability | 6,972 | | | — | | | |
Initial fair value recognition on Convertible Notes | 11,408 | | | — | | | |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
F-7
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
1. NATURE OF OPERATIONS
Acreage Holdings, Inc. (the “Company”, “Pubco” or “Acreage”) is a vertically integrated, multi-state operator in the United States (“U.S.”) cannabis industry. The Company’s operations include (i) cultivating and processing cannabis plants, (ii) manufacturing branded consumer products, (iii) distributing cannabis flower and manufactured products, and (iv) retailing cannabis products to patients and consumers. The Company’s products appeal to medical and adult recreational use customers through brand strategies intended to build trust and loyalty.
The Company’s Class E subordinate voting shares (“Fixed Shares”) and Class D subordinate voting shares (“Floating Shares”) are listed on the Canadian Securities Exchange under the symbols “ACRG.A.U” and “ACRG.B.U”, respectively, quoted on the OTCQX under the symbols “ACRHF” and “ACRDF”, respectively, and traded on the Frankfurt Stock Exchange under the symbols “0VZ1” and “0VZ2”, respectively.
High Street Capital Partners, LLC (“HSCP”) was formed on April 29, 2014. The Company became the indirect parent of HSCP on November 14, 2018 in connection with the reverse takeover (“RTO”) transaction described below.
The Company’s principal place of business is located at 366 Madison Ave, 14th floor, New York, New York in the U.S. The Company’s registered and records office address is Suite 2800, Park Place, 666 Burrard Street, Vancouver, British Columbia in Canada.
The RTO transaction
On September 21, 2018, the Company, HSCP, HSCP Merger Corp. (a wholly-owned subsidiary of the Company), Acreage Finco B.C. Ltd. (a special purpose corporation) (“Finco”), Acreage Holdings America, Inc. (“USCo”) and Acreage Holdings WC, Inc. (“USCo2”) entered into a business combination agreement (the “Business Combination Agreement”) whereby the parties thereto agreed to combine their respective businesses, which would result in the RTO of Pubco by the security holders of HSCP, which was deemed to be the accounting acquiror. On November 14, 2018, the parties to the Business Combination Agreement completed the RTO.
Canopy Growth Corporation transaction
On June 27, 2019, the Company and Canopy Growth Corporation (“Canopy Growth” or “CGC”) implemented the Prior Plan of Arrangement (as defined in Note 15) contemplated by the Original Arrangement Agreement (as defined in Note 15). Pursuant to the Prior Plan of Arrangement, Canopy Growth was granted an option to acquire all of the issued and outstanding shares of the Company. Canopy Growth was required to exercise the option upon a change in federal laws in the United States to permit the general cultivation, distribution and possession of marijuana (as defined in the relevant legislation) or to remove the regulation of such activities from the federal laws of the United States (the “Triggering Event”) and, subject to the satisfaction or waiver of certain closing conditions set out in the Original Arrangement Agreement, Canopy Growth was required to acquire all of the issued and outstanding subordinated voting shares (“SVS”) (following the mandatory conversion of the Class B proportionate voting shares (the “PVS”) and Class C multiple voting shares (the “MVS”) into SVS).
On June 24, 2020, Canopy Growth and the Company entered into an agreement to, among other things, amend the terms of the Original Arrangement Agreement and the terms of the Prior Plan of Arrangement (the “Amended Arrangement”). On September 16, 2020, the Company’s shareholders voted in favor of a special resolution authorizing and approving the terms of, among other things, the Amended Arrangement. Subsequently, on September 18, 2020, the Company obtained a final order from the Supreme Court of British Columbia approving the Amended Arrangement, and on September 23, 2020 the Company and Canopy Growth entered into the Amending Agreement (as defined in Note 15) and implemented the Amended Arrangement. Pursuant to the Amended Arrangement, the Company’s articles were amended to create the Fixed Shares, the Floating Shares and the Class F multiple voting shares (the “Fixed Multiple Shares”), and each outstanding SVS was exchanged for 0.7 of a Fixed Share and 0.3 of a Floating Share, each outstanding PVS was exchanged for 28 Fixed Shares and 12 Floating Shares; and each outstanding MVS was exchanged for 0.7 of a Fixed Multiple Share and 0.3 of a Floating Share. Pursuant to the Amended Arrangement, Canopy Growth was granted the option to acquire all of the issued and outstanding Fixed Shares on the basis of 0.03048 (after giving effect to the Canopy Consolidation) (the “Fixed Share Exchange Ratio”) of a common share of Canopy Growth (each, a “Canopy Share”) for each Fixed Share held at the time of the acquisition of the Fixed Shares (the “Acquisition” or “Acquisition Time”), subject to adjustment in accordance with the terms of the Amended Arrangement (the “Canopy Call Option”), which Canopy Growth is required to exercise upon the occurrence, or waiver (at the discretion of Canopy Growth), of a Triggering Event (the date on which the Triggering Event occurs, the “Triggering Event Date”). On December 15, 2023, Canopy Growth initiated a reverse 1-for-10 share consolidation (the “Canopy Consolidation”), which triggered an Exchange Ratio Adjustment Event which modified the Fixed Share Exchange Ratio from 0.3048 of a Canopy
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
Share for each Fixed Share to 0.03048 of a Canopy Share for each Fixed Share. Refer to Note 15 for further discussion, including a discussion of the anticipated adjustment to the Fixed Share Exchange Ratio as a result of the offering of convertible notes completed in June 2024.
Pursuant to the implementation of the Amended Arrangement, on September 23, 2020, a subsidiary of Canopy Growth advanced gross proceeds of $50,000 to Universal Hemp, LLC, an affiliate of the Company. The debenture bears interest at a rate of 6.1% per annum. Refer to Note 10 for further discussion.
On October 24, 2022, the Company entered into an arrangement agreement (the “Floating Share Agreement”) with Canopy Growth and Canopy USA, LLC (“Canopy USA”), Canopy Growth’s newly-created U.S. domiciled holding company, pursuant to which, subject to approval of the holders of the Class D subordinate voting shares of Acreage (the “Floating Shares”) and the terms and conditions of the Floating Share Agreement, Canopy USA will acquire all of the issued and outstanding Floating Shares by way of court-approved Floating Share Arrangement for consideration of 0.04500 (after giving effect to the Canopy Consolidation) of a Canopy Share in exchange for each Floating Share. On March 15, 2023, the Company received the required approval of the holders of Floating Shares in connection with the Floating Share Arrangement at its special meeting of holders of Floating Shares (the “Special Meeting”). On March 21, 2023, the Company obtained a final order form from the Supreme Court of British Columbia approving the Floating Share Arrangement. Upon the satisfaction or waiver of all other conditions set out in the Floating Share Arrangement Agreement, which the parties continue to work towards, the parties will complete the Floating Share Arrangement. On December 15, 2023, Canopy Growth initiated the Canopy Consolidation, which triggered an Exchange Ratio Adjustment Event, which affected the Floating Share Agreement and the consideration agreed upon between Canopy USA and the Company. Refer to Note 15 for further discussion.
On June 3, 2024, the Canopy Call Option was exercised in accordance with the terms of the Amended Arrangement. Upon closing of the Amended Arrangement and Floating Share Agreement (the “Acquisitions” or the “Transactions”), Canopy USA will own 100% of the Fixed Shares and Floating Shares and in connection therewith, Acreage would become a wholly owned subsidiary of Canopy USA. Closing of the Acquisitions remain subject to all of the closing conditions set forth in the Amended Arrangement and the Floating Share Agreement. There can be no certainty, nor can the Company provide any assurance, that all conditions precedent will be satisfied or waived, which may result in the Acquisitions not being completed. Refer to Note 15 for further discussion.
2. SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation and going concern
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. In the opinion of management, all adjustments consisting only of normal recurring adjustments necessary for a fair presentation have been reflected in these unaudited condensed consolidated financial statements. Operating results for the interim periods presented are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2024, or any other period. Further, the accompanying unaudited condensed consolidated financial statements have been prepared on a going concern basis which implies the Company will continue to meet its obligations for the next twelve months as of the date these financial statements are issued.
As reflected in the unaudited condensed consolidated financial statements, the Company had an accumulated deficit as of September 30, 2024, as well as a net loss and negative cash flow from operating activities for the nine months ended September 30, 2024. These factors raise substantial doubt about the Company’s ability to continue as a going concern for at least one year from the issuance of these financial statements. Continuation as a going concern is dependent upon continued operations of the Company, which is dependent upon the Company’s ability to meet its financial requirements and the success of its future operations. The consolidated financial statements do not include any adjustments to the amount and classification of assets and liabilities that may be necessary should the Company not continue as a going concern.
Management believes that substantial doubt about the Company’s ability to meet its obligations for the next twelve months from the date these financial statements are issued can be mitigated by, but not limited to, (i) expected long-term sales growth from the Company’s consolidated operations, (ii) latitude as to the timing and amount of certain operating expenses as well as capital expenditures, (iii) expense reduction plans that have already been put in place to improve the Company’s results, (iv) access to the U.S. and Canadian public equity markets. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans. Management also cannot provide any assurance as to unforeseen circumstances that could occur at any time within the next twelve months or thereafter which could increase the Company’s need to raise additional capital on an immediate basis.
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
These interim unaudited condensed consolidated financial statements and notes thereto should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, dated April 30, 2024, as filed with the Securities and Exchange Commission (the “2023 Form 10-K”).
Use of estimates
Preparation of financial statements in conformity with GAAP requires management to make estimates, judgments and assumptions that affect the reported amounts of assets and liabilities as of the dates presented and the reported amounts of revenues and expenses during the periods presented. Actual results could differ from those estimates. Significant estimates inherent in the preparation of the accompanying unaudited condensed consolidated financial statements include the fair value of assets acquired and liabilities assumed in business combinations, assumptions relating to equity-based compensation expense, estimated useful lives for property, plant and equipment and intangible assets, the valuation allowance against deferred tax assets and the assessment of potential impairment charges on goodwill, intangible assets and investments in equity and notes receivable.
Emerging growth company
The Company is an “emerging growth company” as defined in the Jumpstart Our Business Startups Act (the “JOBS Act”). Under the JOBS Act, emerging growth companies can delay adopting new or revised accounting standards until such time as those standards apply to private companies.
Functional and presentation currency
The unaudited condensed consolidated financial statements and the accompanying notes are expressed in U.S. dollars. Financial metrics are presented in thousands. Other metrics, such as shares outstanding, are presented in thousands unless otherwise noted.
Basis of consolidation
The Company’s unaudited condensed consolidated financial statements include the accounts of Acreage, its subsidiaries and variable interest entities (“VIEs”) where the Company is considered the primary beneficiary, if any, after elimination of intercompany accounts and transactions. Investments in business entities in which Acreage lacks control but is able to exercise significant influence over operating and financial policies are accounted for using the equity method. The Company’s proportionate share of net income or loss of the entity is recorded in Income (loss) from investments, net in the Unaudited Condensed Consolidated Statements of Operations.
VIEs
In determining whether the Company is the primary beneficiary of a VIE, the Company assesses whether it has the power to direct matters that most significantly impact the activities of the VIE and have the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. There were no material consolidated VIEs as of September 30, 2024 or December 31, 2023.
Non-controlling interests (“NCI”)
Non-controlling interests represent ownership interests in consolidated subsidiaries by parties that are not shareholders of Pubco. They are shown as a component of Total deficit in the Unaudited Condensed Consolidated Statements of Financial Position, and the share of loss attributable to non-controlling interests is shown as a component of Net loss in the Unaudited Condensed Consolidated Statements of Operations. Changes in the parent company’s ownership that do not result in a loss of control are accounted for as equity transactions.
Cash and cash equivalents
The Company defines cash equivalents as highly liquid investments held for the purpose of meeting short-term cash commitments that are readily convertible into known amounts of cash, with original maturities of three months or less. The Company maintains cash with various U.S. banks and credit unions with balances in excess of the Federal Deposit Insurance
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
Corporation and National Credit Union Share Insurance Fund limits, respectively. The failure of a bank or credit union where the Company has significant deposits could result in a loss of a portion of such cash balances in excess of the insured limit, which could materially and adversely affect the Company’s business, financial condition, results of operations and the market price of the Company’s Fixed Shares and Floating Shares.
Restricted cash
Restricted cash represents funds contractually held for specific purposes and, as such, not available for general corporate purposes. Cash and cash equivalents and restricted cash, as presented on the Unaudited Condensed Consolidated Statements of Cash Flows, consists of $13,780 and $65 as of September 30, 2024, respectively, and $13,631 and $3,984 as of December 31, 2023, respectively.
Accounts receivable and notes receivable valuations
The Company reports accounts receivable at their net realizable value, which is management’s best estimate of the cash that will ultimately be received from customers. The Company's notes receivable represent notes due from various third parties. The Company maintains an allowance for expected credit losses to reflect the expected uncollectability of accounts receivable and notes receivable based on historical collection data and specific risks identified among uncollected accounts, as well as management’s expectation of future economic conditions. The Company also considers relevant qualitative and quantitative factors to assess whether historical loss experience should be adjusted to better reflect the risk characteristics of the companies receivables and the expected future losses. If current or expected future economic trends, events, or changes in circumstances indicate that specific receivable balances may be impaired, further consideration is given to the collectability of those balances and the allowance is adjusted accordingly. Trade accounts receivable and notes receivable are written off after exhaustive collection efforts occur and the receivable is deemed uncollectible. As of September 30, 2024 and December 31, 2023, the Company’s allowance for doubtful accounts was $755 and $479, respectively, all of which relates to the allowance for credit losses over accounts receivable. As of September 30, 2024 and December 31, 2023, the allowance on loans receivable was $9,204 and $8,479, respectively, of which the allowance for credit losses over notes receivable was nil as the receivables were fully reserved for. Refer to Note 6 for further discussion.
Fair value of financial instruments
The Company accounts for assets and liabilities measured at fair value on a recurring basis in accordance with Accounting Standards Codification (“ASC”) 820 - Fair Value Measurements. ASC 820 utilizes a fair value hierarchy that reflects the significance of the inputs used to make the measurements. The hierarchy is summarized as follows:
•Level 1 - quoted prices in active markets for identical assets or liabilities
•Level 2 - inputs that are observable for the asset or liability, either directly (quoted prices) for similar assets or liabilities in active markets or indirectly (derived from prices) for identical assets or liabilities in markets with insufficient volume or infrequent transactions
•Level 3 - inputs for assets or liabilities that are not based upon observable market data
The Company records Accounts receivable, net, and Accounts payable and accrued liabilities at cost. The carrying values of these instruments approximate their fair value due to their short-term maturities. Unless otherwise noted, it is management’s opinion that the Company is not exposed to significant interest or credit risks arising from these financial instruments.
Net loss per share
Net loss per share represents the net loss attributable to shareholders divided by the weighted average number of shares outstanding during the period on an as converted basis. Basic and diluted loss per share are the same for the three and nine months ended September 30, 2024 and 2023, as the issuance of shares upon conversion, exercise or vesting of outstanding units would be anti-dilutive in each period. There were 38,686 and 51,006 anti-dilutive shares outstanding during the three and nine months ended September 30, 2024 and 2023, respectively.
Change in Accounting Estimate
During the first quarter of 2024, the Company implemented a change in accounting estimate for the costing of inventory cultivated, extracted or processed, and manufactured or infused by the Company from historical average cost to three-month rolling average cost to better align with evolving market dynamics, improve the accuracy of inventory valuation, and enhance
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
financial reporting transparency. The Company accounted for this change as a change in accounting estimate and, accordingly, applied it on a prospective basis. This change resulted in a $13,828 charge to Cost of goods sold, wholesale on the Company’s Unaudited Condensed Consolidated Statements of Operations for the nine months ended September 30, 2024.
Accounting Pronouncements Recently Adopted
In October 2021, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2021-08 - Business Combinations (Topic 805), Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. The new standard improves the accounting for acquired revenue contracts with customers in a business combination by addressing diversity in practice and inconsistency. The new standard requires an entity to recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with ASC 606 - Revenue from Contracts with Customers. The ASU took effect for the Company’s first interim period of fiscal 2024. The standard has been applied prospectively to business combinations occurring on or after the effective date of the amendments. The adoption of ASU 2021-08 did not have a material effect on the Company’s unaudited condensed consolidated financial statements.
Accounting Pronouncements Not Yet Adopted
In November 2023, the FASB issued ASU 2023-07, Improvements to Reportable Segment Disclosures (Topic 280). This ASU updates reportable segment disclosure requirements by requiring disclosures of significant reportable segment expenses that are regularly provided to the Chief Operating Decision Maker (“CODM”) and included within each reported measure of a segment's profit or loss. This ASU also requires disclosure of the title and position of the individual identified as the CODM and an explanation of how the CODM uses the reported measures of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources. The ASU is effective for annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is also permitted. This ASU will result in additional required disclosures when adopted, where applicable.
In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures (Topic 740). The ASU requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as additional information on income taxes paid. The ASU is effective on a prospective basis for annual periods beginning after December 15, 2025. Early adoption is also permitted for annual financial statements that have not yet been issued or made available for issuance. Once adopted, this ASU will result in additional disclosures.
3. ACQUISITIONS, DIVESTITURES AND ASSETS HELD FOR SALE
Acquisitions
During the three and nine months ended September 30, 2024, the Company did not complete any acquisitions.
On January 2, 2023, a subsidiary of the Company acquired cultivation, processing and retail operations in Maine from a third party who provided cultivation, manufacturing, processing, distribution and handling, recordkeeping, compliance, and other services to the Company’s operations in Maine. Under the terms of the agreement, the consideration paid consisted of the settlement of a pre-existing relationship, which included a line-of credit, other advances and the related interest receivable, all totaling $27,691, which were previously recorded in Notes receivable, net on the Statements of Financial Position.
The purchase price allocation is based upon final valuations, estimates and assumptions which are subject to change within the measurement period, generally one year from the acquisition date. The primary areas of the purchase price allocation that are not yet finalized relate to the valuation of the capital assets, tangible assets acquired and the residual goodwill resulting from the transaction.
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
| | | | | | | | | | |
Purchase Price Allocation | | | Northeast Patients Group | |
Assets acquired: | | | | |
Cash and cash equivalents | | | $ | 361 | | |
Accounts receivable | | | 25 | | |
Inventory | | | 384 | | |
Other current assets | | | 174 | | |
Capital assets | | | 7,297 | | |
Finance lease right-of-use asset | | | 320 | | |
Operating lease right-of-use asset | | | 1,279 | | |
Goodwill | | | 22,506 | | |
| | | | |
Liabilities assumed: | | | | |
Accounts payable and accrued liabilities | | | (513) | | |
Taxes payable | | | (1,112) | | |
Finance lease liability, current | | | (87) | | |
Finance lease liability, non-current | | | (459) | | |
Operating lease liability, current | | | (73) | | |
| | | | |
Operating lease liability, non-current | | | (1,385) | | |
Notes payable | | | (11) | | |
Deferred tax liability | | | (1,015) | | |
Fair value of net assets acquired | | | $ | 27,691 | | |
| | | | |
Consideration paid: | | | | |
Settlement of pre-existing relationship | | | 27,691 | | |
Total consideration | | | $ | 27,691 | | |
Divestitures
During the three and nine months ended September 30, 2024, the Company did not complete any divestitures. During the three and nine months ended September 30, 2023, management committed to a plan to sell CWG Botanicals, Inc. (“CWG”) as of June 30, 2023. As of then, all assets and liabilities were classified as held for sale on the balance sheet and written down to the fair value of the expected sale price. On September 12, 2023, the Company sold 100% of its ownership interest in CWG for an aggregate sales price of $500 and recognizing a gain of $47 on the Unaudited Condensed Consolidated Statements of Operations in Other income, net.
Assets Held for Sale
In the second quarter of 2024, the Company determined that the assets and liabilities categorized as held-for-sale related to the Company’s Ohio operations no longer meet the held-for-sale criteria as the Company intends to retain and continue its Ohio operations. As of December 31, 2023, the Company determined certain businesses and assets in Ohio met the held-for-sale criteria. As such, the related assets and liabilities within these disposal groups were transferred into Assets held-for-sale and Liabilities related to assets held-for-sale on the Unaudited Condensed Consolidated Statements of Financial Position.
As of September 30, 2024, the Company determined certain businesses and assets in Connecticut and Maine met the held-for-sale criteria. As such, the related assets and liabilities within these disposal groups were transferred into Assets held-for-sale and Liabilities related to assets held-for-sale on the Unaudited Condensed Consolidated Statements of Financial Position.
The tables below presents the assets and liabilities classified as held for sale on the Unaudited Condensed Consolidated Statements of Financial Position for the periods ended September 30, 2024 and December 31, 2023, respectively.
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
| | | | | | | | | | | |
| September 30, 2024 |
| Prime Wellness, D&B and Thames Valley, Connecticut | NPG Retail, Maine | Total |
Cash and cash equivalents | $ | 174 | | $ | 75 | | $ | 249 | |
Inventory | 611 | | 352 | | 963 | |
Other current assets | 93 | | 93 | | 186 | |
Total current assets classified as held-for-sale | 878 | | 520 | | 1,398 | |
Capital assets, net | 2,500 | | 564 | | 3,064 | |
Operating lease right-of-use assets | 2,056 | | 856 | | 2,912 | |
Intangible assets, net | 7,713 | | — | | 7,713 | |
| | | |
| | | |
Other non-current assets | 133 | | 35 | | 168 | |
Total assets classified as held-for-sale | $ | 13,280 | | $ | 1,975 | | $ | 15,255 | |
| | | |
Accounts payable and accrued liabilities | $ | (6,522) | | $ | (576) | | $ | (7,098) | |
Taxes payable | (424) | | (81) | | (505) | |
Operating lease liability, current | (442) | | (223) | | (665) | |
| | | |
Total current liabilities classified as held-for-sale | (7,388) | | (880) | | (8,268) | |
Debt, non-current | (799) | | — | | (799) | |
Operating lease liability, non-current | (1,402) | | (786) | | (2,188) | |
Deferred tax liabilities | (538) | | — | | (538) | |
Liability on uncertain tax position | (3,979) | | — | | (3,979) | |
Total liabilities classified as held-for-sale | $ | (14,106) | | $ | (1,666) | | $ | (15,772) | |
| | | | | | | |
| | | December 31, 2023 |
| | | Akron and Wickliffe, Ohio |
| | | |
Inventory | | | 302 | |
Other current assets | | | 147 | |
Total current assets classified as held-for-sale | | | 449 | |
Capital assets, net | | | 1,064 | |
| | | |
| | | |
Intangible assets, net | | | 4,080 | |
Goodwill | | | 415 | |
Other non-current assets | | | 20 | |
Total assets classified as held-for-sale | | | $ | 6,028 | |
| | | |
Accounts payable and accrued liabilities | | | $ | (1,730) | |
| | | |
Operating lease liability, current | | | (99) | |
| | | |
Total current liabilities classified as held-for-sale | | | (1,829) | |
| | | |
Operating lease liability, non-current | | | (424) | |
| | | |
| | | |
Total liabilities classified as held-for-sale | | | $ | (2,253) | |
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
4. INTANGIBLE ASSETS AND GOODWILL
Intangible assets
The following table details the intangible asset balances by major asset classes:
| | | | | | | | | | | | | | |
Intangibles | | September 30, 2024 | | December 31, 2023 |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
Indefinite-lived intangible assets | | | | |
Cannabis licenses | | 27,910 | | | 31,044 | |
| | | | |
Total intangibles, net | | $ | 27,910 | | | $ | 31,044 | |
The intangible assets balance as of September 30, 2024 and December 31, 2023 excludes intangible assets reclassified to assets held-for-sale (refer to Note 3 for further discussion).
There was no amortization expense recorded for the three and nine months ended September 30, 2024 and 2023, respectively.
Goodwill
The following table details the changes in the carrying amount of goodwill:
| | | | | | | | |
Goodwill | | Total |
December 31, 2023 | | $ | 13,346 | |
Transferred from held-for-sale | | 415 | |
| | |
| | |
September 30, 2024 | | $ | 13,761 | |
5. INVESTMENTS
The carrying values of the Company’s investments in the Unaudited Condensed Consolidated Statements of Financial Position as of September 30, 2024 and December 31, 2023 are as follows:
| | | | | | | | | | | | | | |
Investments | | September 30, 2024 | | December 31, 2023 |
| | | | |
| | | | |
Investments held at FV-NI | | $ | 33,170 | | | $ | 33,170 | |
| | | | |
Total long-term investments | | $ | 33,170 | | | $ | 33,170 | |
Income from investments, net in the Unaudited Condensed Consolidated Statements of Operations during the three and nine months ended September 30, 2024 and 2023 is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2024 | | 2023 | | 2024 | | 2023 | | |
| | | | | | | | | | |
| | | | | | | | | | |
Investments held at FV-NI | | — | | | 248 | | | — | | | 228 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Income from investments, net | | $ | — | | | $ | 248 | | | $ | — | | | $ | 228 | | | |
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
Investments held at FV-NI
The Company has an equity investment in the Red White and Bloom company that does not result in significant influence or control. These investments are carried at fair value, with gains and losses recognized in the Unaudited Condensed Consolidated Statements of Operations.
As further described under the “6.10% Secured debenture due September 2030” in Note 10, on September 23, 2020, a subsidiary of the Company, Universal Hemp, LLC ("Universal Hemp"), was advanced gross proceeds of $50,000 (less transaction costs) pursuant to the terms of a secured debenture. The Company subsequently engaged an investment advisor, which under the investment advisor's sole discretion, on September 28, 2020 invested $34,019 of these proceeds on behalf of Universal Hemp. As a result, Universal Hemp acquired 34,019 class B units, at $1 par value per unit, which represented 100% financial interest in an Investment Partnership, a Canada-based limited partnership. An affiliate of the institutional investor held Class A units of the Investment Partnership. The general partner of the Investment Partnership was also an affiliate of the Institutional Investor. During the fourth quarter of 2023, Kevin Murphy acquired all Class A units and became the general partner of the Investment Partnership. The Class B units are held by the Investment Advisor as an agent for Universal Hemp.
Universal Hemp, through its investment with the Investment Advisor, was originally determined to hold significant influence in the Investment Partnership in accordance with ASC 810 - Consolidations due to (1) the economic financial interest, and (2) the entitlement to matters as they pertain to ‘Extraordinary Resolution’ items as defined within the Investment Partnership Agreement. As a result, the Company accounted for the investment in the Investment Partnership under the equity method until December 2020. Refer to Note 10 for further discussion. In December 2020, the Company no longer held significant influence due to the removal of the Extraordinary Resolution entitlements and other revisions in the Investment Partnership Agreement. As a result, the Company changed its accounting for the Investment Partnership to recognize the investment at fair value, with gains and losses recognized in the Unaudited Condensed Consolidated Statements of Operations.
6. NOTES RECEIVABLE, NET
Notes receivable as of September 30, 2024 and December 31, 2023 consisted of the following:
| | | | | | | | | | | | | | |
| | September 30, 2024 | | December 31, 2023 |
Promissory notes receivable | | $ | 862 | | | $ | 862 | |
Line of credit receivable | | 4,331 | | 4,331 |
Interest receivable | | 4,011 | | | 3,286 | |
Allowance for notes and interest receivable | | (9,204) | | (8,479) |
Total notes receivable | | $ | — | | | $ | — | |
Less: Notes receivable, current | | — | | | — | |
Notes receivable, non-current | | $ | — | | | $ | — | |
Interest income from loans receivable during the three and nine months ended September 30, 2024 was nil, respectively, and nil and $10 for the three and nine months ended September 30, 2023, respectively.
At each reporting date, the Company applies its judgment to evaluate the collectability of the note receivable and makes a provision based on the assessed amount of expected credit loss. This judgment is based on parameters such as interest rates, market conditions and creditworthiness of the creditor.
The Company determined that the collectability of certain notes receivables is doubtful based on information available. As of September 30, 2024 and December 31, 2023, the Company’s allowance for notes receivable was $9,204 and $8,479, respectively, including $5,193 of principal outstanding and $4,011 and $3,286 of accrued interest, respectively, and represents the full value of such loan balances.
Activity during the nine months ended September 30, 2023
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
In January 2023, a subsidiary of the Company acquired cultivation, processing and retail operations in Maine from a third party who provided cultivation, manufacturing, processing, distribution and handling, recordkeeping, compliance, and other services to the Company’s operations in Maine and the amounts outstanding under the promissory notes receivable were converted into equity in Northeast Patients Group. Refer to Note 3 for further discussion.
In April 2023, the Company’s subsidiary Prime Alternative Treatment Center Consulting, LLC (“NH-PATCC”) received $1,500 from Prime Alternative Treatment Center, Inc. ("PATC") in settlement of the principal balance related to a promissory note that was extended to “PATC”.
In May 2023, the Company received a $500 cash payment towards the principal balance on a promissory note receivable from Grown Rogue.
The Company did not have any activity during the three and nine months ended September 30, 2024.
7. CAPITAL ASSETS, NET
Net property, plant and equipment consisted of:
| | | | | | | | | | | | | | |
| | September 30, 2024 | | December 31, 2023 |
Land | | $ | 9,390 | | | $ | 9,708 | |
Building | | 57,987 | | | 58,524 | |
Right-of-use asset, finance leases | | 5,077 | | | 6,183 | |
Furniture, fixtures and equipment | | 40,632 | | | 39,943 | |
Leasehold improvements | | 58,175 | | | 58,828 | |
Construction in progress | | 1,342 | | | 4,069 | |
Software | | 2,513 | | | 2,513 | |
Capital assets, gross | | $ | 175,116 | | | $ | 179,768 | |
Less: accumulated depreciation and amortization | | (46,355) | | | (38,036) | |
Capital assets, net | | $ | 128,761 | | | $ | 141,732 | |
Depreciation of capital assets for the three and nine months ended September 30, 2024 is comprised of $853 and $2,642 of depreciation and amortization expense, respectively, and $2,626 and $8,033 that was capitalized to inventory, respectively. Depreciation of capital assets for the three and nine months ended September 30, 2023 is comprised of $928 and $2,919 of depreciation and amortization expense, respectively, and $2,116 and $6,493 that was capitalized to inventory, respectively.
In September 2024, management made the decision to abandon construction activities for the Prime Wellness of Pennsylvania expansion project. As a result, the associated Construction in Progress (CIP) assets were disposed of. In accordance with ASC 360, we recognized a loss of $2,072 on the disposal of these assets as of September 30, 2024.
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
8. LEASES
The Company leases land, buildings, equipment and other capital assets which it plans to use for corporate purposes in addition to the production and sale of cannabis products. Leases with an initial term of 12 months or less are not recorded on the Unaudited Condensed Consolidated Statements of Financial Position and are expensed in the Unaudited Condensed Consolidated Statements of Operations on the straight-line basis over the lease term. The Company does not have any material variable lease payments and accounts for non-lease components separately from leases.
| | | | | | | | | | | | | | | | | | | | | | |
Statement of Financial Position Information | | Classification | | September 30, 2024 | | December 31, 2023 | | |
Right-of-use assets | | | | | | | | |
Operating | | Operating lease right-of-use assets | | $ | 13,516 | | | $ | 17,531 | | | |
Finance | | Capital assets, net | | 5,077 | | | 6,183 | | | |
Total right-of-use assets | | | | $ | 18,593 | | | $ | 23,714 | | | |
| | | | | | | | |
Lease liabilities | | | | | | | | |
Current | | | | | | | | |
Operating | | Operating lease liability, current | | $ | 1,959 | | | $ | 2,457 | | | |
Financing | | Debt, current | | 4 | | | 116 | | | |
Non-current | | | | | | | | |
Operating | | Operating lease liability, non-current | | 14,138 | | | 17,293 | | | |
Financing | | Debt, non-current | | 5,375 | | | 5,827 | | | |
Total lease liabilities | | | | $ | 21,476 | | | $ | 25,693 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Three Months Ended September 30, | | Nine Months Ended September 30, |
Statement of Operations Information | | Classification | | 2024 | | 2023 | | 2024 | | 2023 | | |
Short-term lease expense | | General and administrative | | $ | 252 | | | $ | 102 | | | $ | 478 | | | $ | 311 | | | |
| | | | | | | | | | | | |
Operating lease expense | | General and administrative | | 1,313 | | | 1,238 | | | 3,657 | | | 3,853 | | | |
Finance lease expense: | | | | | | | | | | | | |
Amortization of right of use asset | | Depreciation and amortization | | 35 | | | 93 | | | 190 | | | 278 | | | |
Interest expense on lease liabilities | | Interest expense | | 162 | | | 213 | | | 518 | | | 633 | | | |
| | | | | | | | | | | | |
Net operating and finance lease cost | | | | $ | 1,510 | | | $ | 1,544 | | | $ | 4,365 | | | $ | 4,764 | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Nine Months Ended September 30, |
Statement of Cash Flows Information | | Classification | | | | | | 2024 | | 2023 | | |
Cash paid for operating leases | | Net cash used in operating activities | | | | | | $ | 3,369 | | | $ | 3,871 | | | |
Cash paid for finance leases - interest | | Net cash used in operating activities | | | | | | $ | 555 | | | $ | 718 | | | |
| | | | | | | | | | | | |
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
The following represents the Company’s future minimum payments required under existing leases with initial terms of one year or more as of September 30, 2024:
| | | | | | | | | | | | | | | | |
Maturity of lease liabilities | | Operating Leases | | Finance Leases | | |
2024 | | $ | 905 | | | $ | 189 | | | |
2025 | | 3,153 | | | 766 | | | |
2026 | | 3,017 | | | 789 | | | |
2027 | | 3,056 | | | 812 | | | |
2028 | | 2,553 | | | 837 | | | |
Thereafter | | 12,787 | | | 10,839 | | | |
Total lease payments | | $ | 25,471 | | | $ | 14,232 | | | |
Less: interest | | 9,374 | | | 8,853 | | | |
Present value of lease liabilities | | $ | 16,097 | | | $ | 5,379 | | | |
| | | | | | |
Weighted average remaining lease term (years) | | 8 | | 10 | | |
Weighted average discount rate | | 11% | | 12% | | |
As of September 30, 2024, there have been no leases entered into that have not yet commenced.
9. INVENTORY
The Company’s inventory balance consists of the following:
| | | | | | | | | | | | | | |
| | September 30, 2024 | | December 31, 2023 |
Retail inventory | | $ | 2,436 | | | $ | 2,918 | |
Wholesale inventory | | 22,839 | | | 36,139 | |
Cultivation inventory | | 5,232 | | | 5,826 | |
Supplies & other | | 2,402 | | | 2,792 | |
Total | | $ | 32,909 | | | $ | 47,675 | |
Inventory is valued at the lower of cost and net realizable value (“NRV”), defined as estimated selling price in the ordinary course of business, less estimated costs of disposal. During the nine months ended September 30, 2024, the Company analyzed its inventory balances, and recorded wholesale inventory adjustments as a result of (i) having excess or obsolete inventory and (ii) reducing the carrying value to ensure inventory balances are properly recorded at the lower of cost and NRV. The Company recognized $1,884 and $5,581 of wholesale inventory adjustments within Cost of goods sold, wholesale on the Statements of Operations during the three and nine months ended September 30, 2024, respectively, and $2,103 and $8,824 during the three and nine months ended September 30, 2023, respectively.
During the first quarter of 2024, the Company implemented a change in accounting estimate for the costing of inventory cultivated, extracted or processed, and manufactured or infused by the Company from historical average cost to three-month rolling average cost to better align with evolving market dynamics, improve the accuracy of inventory valuation, and enhance financial reporting transparency. The Company accounted for this change as a change in accounting estimate and, accordingly, applied it on a prospective basis. This change resulted in a $13,828 charge to Cost of goods sold, wholesale on the Company’s Unaudited Condensed Consolidated Statements of Operations for the nine months ended September 30, 2024.
| | |
ACREAGE HOLDINGS, INC. |
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
(in thousands, except per share data) |
10. DEBT
The Company’s debt balances consist of the following:
| | | | | | | | | | | |
Debt balances | September 30, 2024 | | December 31, 2023 |
Financing liability (failed sale-leaseback) | $ | 14,454 | | | $ | 15,253 | |
Finance lease liabilities | 5,379 | | | 5,943 | |
7.50% Loan due April 2026 | 34,691 | | | 32,438 | |
6.10% Secured debenture due September 2030 | 47,293 | | | 46,955 | |
Note due December 2024 | 792 | | | 2,375 | |
13.50% credit facilities due September 2027, as amended | 158,719 | | | 132,337 | |
| | | |
Convertible notes | 11,693 | | | — | |
Note backed by ERTC | 1,641 | | | 1,641 | |
Total debt | $ | 274,662 | | | $ | 236,942 | |
Less: current portion of debt | 2,437 | | | 4,132 | |
Total long-term debt | $ | 272,225 | | | $ | 232,810 | |
Scheduled maturities of debt, excluding amortization of discount and issuance costs, are as follows:
| | | | | | | | |
2024 | | $ | 2,437 | |
2025 | | — | |
2026 | | — | |
2027 | | |