Conference Call with Investors and Analysts to be Held at 8:00
a.m. Eastern Time Today
CHICAGO--(BUSINESS WIRE)--
Cresco Labs Inc. (CSE: CL) (OTCQX: CRLBF) (“Cresco” or the “Company”)
one of the largest vertically integrated multistate cannabis operators
in the United States, today released its unaudited financial results for
the fourth quarter and full year ended December 31, 2018. All financial
information presented in this release is in U.S. dollars, unless
otherwise noted.
Fourth Quarter 2018, Full Year 2018 Highlights and Subsequent Events
Revenue
-
Fourth quarter revenue of $17.0 million, up 411% year-over-year and
33% quarter-over-quarter.
-
Full year revenue of $43.3 million, up 294% from the prior year.
-
Fourth quarter pro forma revenue1 of $22.5 million and full
year pro forma revenue of $75.6 million.
EBITDA
-
Fourth quarter adjusted EBITDA2 of $13.7 million, compared
to an adjusted EBITDA loss of $3.1 million in the prior-year period.
-
Fourth quarter 2018 financial results included $16.1 million related
to share-based incentive compensation and one-time expenses associated
with the public listing on the Canadian Securities Exchange,
acquisitions and financing activities.
Net Income
-
Fourth quarter net loss of $2.6 million, compared to a net loss of
$3.0 million in the prior-year period.
-
Full year net income of $3.9 million, compared to a net loss of $4.0
million in the prior year.
Balance Sheet
-
As of fiscal year-end, total assets of $318.4 million, including cash
and cash equivalents of $131.3 million and a working capital position
of $172.7 million with zero debt on the balance sheet.
|
1
|
|
Pro forma revenue and adjusted EBITDA information reflect the
results of acquisitions closed and with definitive agreements in
2018 as of the beginning of the current quarter and year.
|
|
2
|
|
See "Non-IFRS Financial Measures" at the end of this press release
for more information regarding Cresco Labs’ use of non-IFRS
financial measures.
|
|
|
|
Capital Markets
-
The Company commenced trading of its subordinate voting common shares
on the Canadian Securities Exchange on December 3, 2018 under the
symbol “CL” following the successful completion of the Company’s
reverse takeover (“RTO”) of Randsburg International Gold Corp.
-
On March 6, 2019, the Company was approved to list on the OTCQX market
and its subordinate voting common shares are currently trading under
the symbol “CRLBF.”
-
The Company successfully raised $205 million in growth capital through
three capital raises in 2018.
Operations
-
The Company is operational in seven U.S. states, with binding
transactions pending in New York, Massachusetts, and Florida.
-
On March 25, 2019, the Company received approval to enter into the
State of Michigan.
Acquisitions
-
On April 1, 2019, the Company announced that it has entered into a
definitive agreement with CannaRoyalty Corp. (d/b/a Origin House), a
premier cannabis brand distributor, which at the time was the
largest-ever public company acquisition in the U.S. cannabis sector.
Talent
-
Continued hiring top talent through key appointments and acquisitions,
total staff headcount to over 835 employees at the end of the first
quarter of 2019.
Management Commentary
“We completed 2018 with another quarter of positive pre-tax income that
reflected continued strong execution across all areas of our
operations,” said Charles Bachtell, Co-founder and CEO of Cresco Labs.
“We continue to successfully enter new markets with beneficial
regulatory structures, increase our production and processing capacity,
and expand the distribution for our unique and sophisticated ‘house of
brands.’ Our ability to offer compelling products to all major segments
of the cannabis market and achieve high levels of market penetration is
generating strong growth in revenue and significant improvement in our
gross margin.”
“Building on our momentum from 2018, we have already made incredible
progress this year in building Cresco Labs’ leadership position in the
cannabis industry,” continued Bachtell. “The definitive agreement signed
with Origin House earlier this month is a transformational deal for
Cresco that creates a cannabis industry powerhouse with the premier
distribution platform in the United States serving the greatest number
of dispensaries in the country. Combined with our recent entrance into
the Florida market, Cresco has built the largest and most strategic
footprint of any cannabis company in the United States. We anticipate
that 2019 will be a highly productive year in establishing Cresco as the
first national brand in the cannabis industry, capitalizing on the
strong growth we are seeing in large markets across the country, and
creating additional value for our shareholders.”
Financial Results for the Fourth Quarter Ended December 31, 2018
(Unaudited)
Revenue for the fourth quarter of 2018 was $17.0 million, an increase of
411% compared to revenue of $3.3 million for the fourth quarter of 2017.
The increase in revenue was driven by expansion into new markets and
gains in market share in the states where the Company operates. Fourth
quarter revenue increased 33% compared to $12.7 million for the third
quarter of 2018. On a pro forma basis, revenue for the fourth quarter of
2018 was $22.5 million.
Fourth quarter 2018 operational gross profit3, before the
impact of biological assets accounting, was $7.3 million, or 42.8% of
revenues, compared to a gross loss of $0.1 million for the fourth
quarter of 2017. The year-over-year improvement in gross margin is
primarily attributable to a gain in operational efficiencies as the
Company scales the business, expands its production capabilities and
lowers its operating costs on a per gram basis.
Total expenses for the fourth quarter of 2018 were $25.4 million,
compared to $2.3 million for the prior year period. Total expenses in
the fourth quarter of 2018 included nearly $16.1 million in expenses
related to share-based incentive compensation and one-time expenses
associated with the public listing on the Canadian Securities Exchange,
acquisitions and financing activities. The balance of the increase
represents significant investments in our team and operational
infrastructure to drive strategic initiatives that better position the
Company for future growth.
Net loss for the fourth quarter was $2.6 million, compared to net loss
of $3.0 million for the prior-year period.
Adjusted EBITDA for the fourth quarter was $13.7 million, compared to a
loss of $3.1 million for the fourth quarter of 2017 and $5.3 million for
the third quarter of 2018.
Balance Sheet and Liquidity
As of December 31, 2018, the Company had total assets of $318.4 million,
including cash and cash equivalents of $131.3 million. At December 31,
2018, the Company had a working capital position of $172.7 million with
zero debt on the balance sheet.
During the fourth quarter of 2018, the Company increased its liquidity
through capital raises:
-
In October 2018, prior to the RTO, Cresco Labs, LLC (the target in the
RTO) completed a $100 million private placement, the second largest
private funding round in U.S. cannabis history at that time. A portion
of this financing was funded in late September and a substantial
amount was funded during the fourth quarter of 2018.
-
In November 2018, in connection with the RTO, the Company raised gross
proceeds of $85 million by way of a subscription receipt offering,
comprised primarily of funds from institutional investors.
|
3
|
|
See "Non-IFRS Financial Measures" at the end of this press release
for more information regarding Cresco Labs’ use of non-IFRS
financial measures.
|
|
|
|
Operational Highlights for 2018 and Beyond
Operations
-
Illinois
-
Construction is underway to expand the Company’s cultivation
facility in Lincoln, IL to 170,000 square feet with expected
completion during the second quarter of 2019.
-
Launched an Illinois Opioid Alternative Pilot Program in the
Company’s FloraMedex dispensary, which opens up access to medical
cannabis across the state and removes certain registration
barriers previously imposed on medical marijuana patients.
-
Pennsylvania
-
The Company opened its third dispensary (New Kensington) under its
first license in the state.
-
The Company became the first dispensary in the Pittsburgh market
to offer online ordering.
-
The Company is currently in the process of expanding its
Brookville cultivation facility by approximately 85,000 square
feet.
-
Ohio
-
On January 16, 2019, the Company made the first legal sale of
medical marijuana in Ohio, the second consecutive state in which
Cresco Labs was first to market (following similar success in
Pennsylvania).
-
Massachusetts
-
Hope Heal Health, one of the companies with which Cresco entered
into a definitive merger agreement, opened a medical cannabis
dispensary in Fall River, Bristol County, Massachusetts. This
acquisition is pending regulatory approval.
-
Arizona
-
The Company will be launching wholesale distribution of more than
50 products under the Cresco brand during the second quarter of
2019.
-
California
-
The Company’s new processing facility in Mendota, CA is scheduled
to open during the second quarter of 2019. This will enable the
Company to distribute its full suite of brands across the state.
-
Nevada
-
Mindy’s Edibles are now carried in 62 out of 67 dispensaries in
Nevada and has three of the top 10 selling edibles in the state,
including the top selling edible, according to Headset Inc., a
cannabis data intelligence company.
Business Development
-
The Company entered into a definitive agreement to acquire
CannaRoyalty Corp. (d/b/a Origin House), which at the time was the
largest-ever public company acquisition in the U.S. cannabis industry.
-
Florida
-
The Company entered into a definitive agreement to acquire
VidaCann, one of the largest and most advanced providers of
medical cannabis in Florida. This acquisition, when completed will
provide the Company with access to one of the largest cannabis
markets in the United States.
-
Illinois
-
The Company received regulatory approval for the acquisition of
PDI Medical, LLC and two dispensaries from MedMar, being MedMar
Rockford and MedMar Lakeview, bringing the total number of
dispensaries to five, the maximum amount any company can own in
the state. Cresco is the only company in Illinois to reach the
maximum number of dispensaries and cultivation facilities.
-
Pennsylvania
-
In December 2018, the Company was awarded a second merit-based
license allowing Cresco to open an additional three medical
marijuana dispensaries, bringing its total number of allowable
dispensaries in the state to six.
-
Massachusetts
-
Hope Heal Health, one of the companies with which Cresco entered
into a definitive merger agreement, received provisional approval
for adult-use cultivation, manufacturing and retail for HHH in
Fall River and opened a dispensary.
-
Michigan
-
The Company received prequalification for cultivation and
processing license that will enable the Company to offer its
entire branded suite of products to the state.
Recent Developments
Awards and Recognition
-
Cresco was named to the 2019 list of Chicago’s Best Places to Work by Crain’s
Chicago Business.
-
Raechel White, Director of Marketing and Communications, was named as
a 2019 Women of Weed honoree by High Times, a listing honoring
women in the cannabis industry for their significant change, progress
and advances in their fields.
Conference Call and Webcast
The Company will hold a conference call and webcast to discuss its
business and financial results on Wednesday, April 24, 2019 at 8 a.m.
Eastern Time. The conference call may be accessed via Cresco’s investors
website at investors.crescolabs.com
or by dialing 866-688-4235 (409-216-0711 for international callers) and
entering conference ID 5039798. Archived access to the webcast will be
available for one year on the Cresco investors website.
Consolidated Financial Statements
The financial information reported in this news release is based on
unaudited management prepared financial statements for the year ended
December 31, 2018. Accordingly, such financial information may be
subject to change. The audit process is nearly complete and fully
audited financial statements for the period will be released and filed
under the Company’s profiles on SEDAR at www.SEDAR.com
by April 30, 2019. All financial information contained in this news
release is qualified in its entirety with reference to such audited
financial statements. While the Company does not expect there to be any
material changes, to the extent that the financial information contained
in this news release is inconsistent with the information contained in
the Company’s audited financial statements, the financial information
contained in this news release shall be deemed to be modified or
superseded by the Company’s audited financial statements. The making of
a modifying or superseding statement shall not be deemed an admission
for any purposes that the modified or superseded statement, when made,
constituted a misrepresentation for purposes of applicable securities
laws.
Cresco references certain non-IFRS financial measures throughout this
press release, which may not be comparable to similar measures presented
by other issuers. Please see the “Non-IFRS Financial Measures” section
at the end of this press release for more detailed information.
About Cresco Labs Inc.
Cresco, based in Chicago, is a leading U.S. cannabis company with
experienced management, access to capital and a demonstrated growth
strategy. As a differentiated grower, processor and retailer of premium
cannabis operating in seven states, the Company focuses on entering
highly regulated markets with outsized demand potential and high
barriers to entry. Its speed-to-market to date has given Cresco a
distinct competitive advantage as it replicates its model to expand its
national footprint. Cresco’s proven ability to execute is complemented
by a cutting-edge brand strategy spearheaded by several of the brightest
minds in consumer marketing in the nation. Cresco’s products are
tailored to all major consumer segments: everyday cannabis, medicinally
focused, connoisseur grade and chef inspired edibles by James Beard
Award-winning pastry chef Mindy Segal. Learn more about Cresco at crescolabs.com.
Non-IFRS Financial Measures
Operational gross profit, EBITDA and Adjusted EBITDA are non-IFRS
measures and do not have standardized definitions under IFRS. The
following information provides reconciliations of the supplemental
non-IFRS financial measures, presented herein to the most directly
comparable financial measures calculated and presented in accordance
with IFRS. The Company has also provided unaudited pro forma financial
information, which assumes that closed and pending mergers and
acquisitions in 2018 are included in the Company’s financial results as
of the beginning of the quarterly and annual periods in 2018. The
Company has provided the non-IFRS financial measures, which are not
calculated or presented in accordance with IFRS, as supplemental
information and in addition to the financial measures that are
calculated and presented in accordance with IFRS. These supplemental
non-IFRS financial measures are presented because management has
evaluated the financial results both including and excluding the
adjusted items and believe that the supplemental non-IFRS financial
measures presented provide additional perspective and insights when
analyzing the core operating performance of the business. These
supplemental non-IFRS financial measures should not be considered
superior to, as a substitute for or as an alternative to, and should
only be considered in conjunction with, the IFRS financial measures
presented herein.
Forward Looking Statements
This press release contains “forward-looking information” within the
meaning of applicable Canadian securities legislation and may also
contain statements that may constitute “forward-looking statements”
within the meaning of the safe harbor provisions of the United States
Private Securities Litigation Reform Act of 1995. Such forward-looking
information and forward-looking statements are not representative of
historical facts or information or current condition, but instead
represent only the Company’s beliefs regarding future events, plans or
objectives, many of which, by their nature, are inherently uncertain and
outside of the Company’s control. Generally, such forward-looking
information or forward-looking statements can be identified by the use
of forward-looking terminology such as, ‘may,’ ‘will,’ ‘should,’
‘could,’ ‘would,’ ‘expects,’ ‘plans,’ ‘anticipates,’ ‘believes,’
‘estimates,’ ‘projects,’ ‘predicts,’ ‘potential’ or ‘continue’ or the
negative of those forms or other comparable terms. The Company’s
forward-looking statements involve known and unknown risks,
uncertainties and other factors which may cause the Company’s actual
results, performance or achievements to be materially different from any
future results, performance or achievements expressed or implied by the
forward-looking statements, including but not limited to those risks
discussed under “Risk Factors” in the company’s CSE Listing Statement
filed with SEDAR; and other factors, many of which are beyond the
control of the Company. Readers are cautioned that the foregoing list of
factors is not exhaustive. Because of these uncertainties, you should
not place undue reliance on the Company’s forward-looking statements. No
assurances are given as to the future trading price or trading volumes
of Cresco’s shares, nor as to the Company’s financial performance in
future financial periods. The Company does not intend to update any of
these factors or to publicly announce the result of any revisions to any
of the Company’s forward-looking statements contained herein, whether as
a result of new information, any future event or otherwise. Except as
otherwise indicated, this press release speaks as of the date hereof.
The distribution of this press release does not imply that there has
been no change in the affairs of the Company after the date hereof or
create any duty or commitment to update or supplement any information
provided in this press release or otherwise.
|
|
|
|
|
|
Cresco Labs Inc.
|
|
Unaudited Financial Information and Non-IFRS Reconciliations
|
|
(All amounts expressed in thousands of U.S. Dollars)
|
|
|
|
Unaudited Consolidated Statements of Operations and Comprehensive
Income
|
|
For the Three and Twelve Months Ended December 31, 2018 and 2017
|
|
|
|
|
|
|
|
For the Three Months Ended
December 31,
|
|
For Year Ended
December 31,
|
|
|
2018
(Unaudited)
|
|
2017
(Unaudited)
|
|
2018
(Unaudited)
|
|
2017
|
|
Revenue
|
|
$
|
16,957
|
|
$
|
3,317
|
|
$
|
43,252
|
|
$
|
10,982
|
|
Inventory Production Costs for Goods Sold
|
|
|
(9,703)
|
|
|
(3,428)
|
|
|
(24,360)
|
|
|
(10,344)
|
|
Additional Cash Cultivation Costs Expensed to Cost of Sales
|
|
|
(6,202)
|
|
|
(286)
|
|
|
(6,358)
|
|
|
(380)
|
|
Changes in Fair Value of Inventory Sold
|
|
|
(24,407)
|
|
|
(448)
|
|
|
(24,680)
|
|
|
(595)
|
|
Unrealized Gain on Changes in Fair Value of Biological Assets
|
|
|
47,652
|
|
|
21
|
|
|
52,563
|
|
|
1,489
|
|
Gross Profit
|
|
|
24,297
|
|
|
(824)
|
|
|
40,417
|
|
|
1,152
|
|
GP%
|
|
|
143.3%
|
|
|
-24.8%
|
|
|
93.4%
|
|
|
10.5%
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
Selling, General and Administration
|
|
|
24,860
|
|
|
2,253
|
|
|
34,780
|
|
|
5,241
|
|
Depreciation
|
|
|
551
|
|
|
10
|
|
|
692
|
|
|
39
|
|
Total Expenses
|
|
|
25,411
|
|
|
2,263
|
|
|
35,472
|
|
|
5,280
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) from Operations
|
|
|
(1,114)
|
|
|
(3,087)
|
|
|
4,945
|
|
|
(4,128)
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
Interest Income (Expense), Net
|
|
|
110
|
|
|
14
|
|
|
89
|
|
|
46
|
|
Other Income (Expense), Net
|
|
|
2,800
|
|
|
33
|
|
|
2,781
|
|
|
94
|
|
Shares of Income from Investment in Associate
|
|
|
(847)
|
|
|
-
|
|
|
(348)
|
|
|
-
|
|
Total Other Income (Loss), Net
|
|
|
2,063
|
|
|
47
|
|
|
2,522
|
|
|
140
|
|
Income (Loss) Before Income Taxes
|
|
|
949
|
|
|
(3,040)
|
|
|
7,467
|
|
|
(3,988)
|
|
Income Tax (Expense) Recovery
|
|
|
(3,555)
|
|
|
-
|
|
|
(3,555)
|
|
|
-
|
|
Net Income (Loss)
1
|
|
$
|
(2,606)
|
|
$
|
(3,040)
|
|
$
|
3,912
|
|
$
|
(3,988)
|
|
1
|
|
Net income includes amounts attributable to non-controlling
interest.
|
|
|
|
|
|
|
|
|
|
Cresco Labs Inc.
|
|
Unaudited Summarized Consolidated Statements of Financial Position
|
|
As of December 31, 2018 and 2017
|
|
|
|
|
|
|
|
12/31/2018
(Unaudited)
|
|
12/31/2017
|
|
Cash and Cash Equivalents
|
|
$
|
131,302
|
|
$
|
26,936
|
|
Other Current Assets
|
|
|
68,927
|
|
|
7,129
|
|
Land, Property and Equipment, Net
|
|
|
39,721
|
|
|
4,973
|
|
Intangible Assets, Net
|
|
|
25,465
|
|
|
247
|
|
Goodwill
|
|
|
51,146
|
|
|
-
|
|
Other Long-Term Assets
|
|
|
1,811
|
|
|
2,332
|
|
Total Assets
|
|
$
|
318,372
|
|
$
|
41,617
|
|
|
|
|
|
|
Total Current Liabilities
|
|
$
|
27,507
|
|
$
|
4,094
|
|
Total Long-Term Liabilities
|
|
|
6,674
|
|
|
1,587
|
|
Total Shareholders' Equity
|
|
|
284,191
|
|
|
35,936
|
|
Total Liabilities and Shareholders' Equity
|
|
$
|
318,372
|
|
$
|
41,617
|
|
|
|
|
|
|
Cresco Labs Inc.
|
|
Unaudited Revenue and Gross Profit Metrics
|
|
For the Three and Twelve Months Ended December 31, 2018 and 2017
|
|
|
|
|
|
|
|
For the Three Months Ended
December 31,
|
|
For Year Ended
December 31,
|
|
|
2018
(Unaudited)
|
|
2017
(Unaudited)
|
|
2018
(Unaudited)
|
|
2017
|
|
Revenue
|
|
$
|
16,957
|
|
$
|
3,317
|
|
$
|
43,252
|
|
$
|
10,982
|
|
|
|
|
|
|
|
|
|
|
Inventory Production Costs for Goods Sold1 |
|
|
(9,703)
|
|
|
(3,428)
|
|
|
(24,360)
|
|
|
(10,344)
|
|
Additional Cash Cultivation Costs Expensed to Cost of Sales2 |
|
|
(6,202)
|
|
|
(286)
|
|
|
(6,358)
|
|
|
(380)
|
|
Fair Value of Inventory Sold
|
|
|
(24,407)
|
|
|
(448)
|
|
|
(24,680)
|
|
|
(595)
|
|
Unrealized Gain on Changes in Fair Value of Biological Assets
|
|
|
47,652
|
|
|
21
|
|
|
52,563
|
|
|
1,489
|
|
|
|
|
|
|
|
|
|
|
Gross Profit (Loss)
|
|
$
|
24,297
|
|
$
|
(824)
|
|
$
|
40,417
|
|
$
|
1,152
|
|
GP%
|
|
|
143.3%
|
|
|
-24.8%
|
|
|
93.4%
|
|
|
10.5%
|
|
|
|
|
|
|
|
|
|
|
Operational Gross Profit (Loss)
3
|
|
$
|
7,254
|
|
$
|
(111)
|
|
$
|
18,892
|
|
$
|
638
|
|
GP%
|
|
|
42.8%
|
|
|
-3.3%
|
|
|
43.7%
|
|
|
5.8%
|
|
1
|
|
Production (cultivation, manufacturing and processing) costs
related to products sold during the period.
|
|
2
|
|
Additional cash cultivation costs immediately expensed per the
Company’s accounting policy for IAS 41 – Agriculture (Biological
Assets).
|
|
3
|
|
Operational Gross Profit is calculated as Revenue less Inventory
Production Costs for Goods Sold in the period.
|
|
|
|
|
|
|
|
|
|
Cresco Labs Inc.
|
|
Unaudited Reconciliation of Net Income to Adjusted EBITDA
|
|
For the Three and Twelve Months Ended December 31, 2018 and 2017
|
|
|
|
|
|
|
|
For the Three Months Ended
December 31,
|
|
For Year Ended
December 31,
|
|
|
2018
(Unaudited)
|
|
2017
(Unaudited)
|
|
2018
(Unaudited)
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
1
|
|
$
|
(2,606)
|
|
$
|
(3,040)
|
|
$
|
3,912
|
|
$
|
(3,988)
|
|
Depreciation and Amortization
|
|
|
551
|
|
|
10
|
|
|
692
|
|
|
39
|
|
Other Income/Expense, Net
|
|
|
(2,800)
|
|
|
(33)
|
|
|
(2,781)
|
|
|
(94)
|
|
Interest Income/Expense, Net
|
|
|
(110)
|
|
|
(14)
|
|
|
(89)
|
|
|
(46)
|
|
Shares of Income from Investment in Associates
|
|
|
847
|
|
|
-
|
|
|
348
|
|
|
-
|
|
Income Tax
|
|
|
3,555
|
|
|
-
|
|
|
3,555
|
|
|
-
|
|
Earnings Before Interest, Taxes, Depreciation, and Amortization
|
|
|
|
|
|
|
|
|
|
(EBITDA) (Non-IFRS)
|
|
|
(563)
|
|
|
(3,077)
|
|
|
5,637
|
|
|
(4,089)
|
|
|
|
|
|
|
|
|
|
|
Adjustments for RTO and Acquisitions (Non-IFRS)
|
|
|
6,117
|
|
|
-
|
|
|
7,525
|
|
|
215
|
|
Management Incentive Compensation (Share Based)
|
|
|
9,999
|
|
|
1
|
|
|
10,464
|
|
|
1
|
|
Other (Gains) and Losses, Net
|
|
|
(1,877)
|
|
|
-
|
|
|
(1,877)
|
|
|
-
|
|
Adjusted EBITDA (Non-IFRS)
|
|
$
|
13,676
|
|
$
|
(3,076)
|
|
$
|
21,749
|
|
$
|
(3,873)
|
|
1
|
|
Net income includes amounts attributable to non-controlling
interest.
|
|
|
|
|
|
|
|
|
|
Cresco Labs Inc.
|
|
Unaudited Pro Forma Summary Financial Information
|
|
For the Three and Twelve Months Ended December 31, 2018 and 2017
|
|
|
|
|
|
|
|
For the Three Months Ended
December 31,
|
|
For Year Ended
December 31,
|
|
|
2018
(Pro Forma
Unaudited)
|
|
2017
(Unaudited)
|
|
2018
(Pro Forma
Unaudited)
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
22,544
|
|
$
|
3,317
|
|
$
|
75,575
|
|
$
|
10,982
|
|
|
|
|
|
|
|
|
|
|
Operational Gross Profit (Loss)1 |
|
|
9,025
|
|
|
(111)
|
|
|
31,625
|
|
|
638
|
|
Gross Profit Percentage
|
|
|
40.0%
|
|
|
-3.3%
|
|
|
41.8%
|
|
|
5.8%
|
|
|
|
|
|
|
|
|
|
|
Gross Profit (Loss)
|
|
|
26,069
|
|
|
(824)
|
|
|
53,150
|
|
|
1,152
|
|
Gross Profit Percentage
|
|
|
115.6%
|
|
|
-24.8%
|
|
|
70.3%
|
|
|
10.5%
|
|
Operating Expenses
|
|
|
27,657
|
|
|
2,263
|
|
|
45,891
|
|
|
5,280
|
|
Other Income (Loss) and Provision for Income Taxes
|
|
|
(1,032)
|
|
|
47
|
|
|
(798)
|
|
|
140
|
|
Net Income (Loss)
2
|
|
$
|
(2,620)
|
|
$
|
(3,040)
|
|
$
|
6,461
|
|
$
|
(3,988)
|
|
|
|
|
|
|
Reconciliation of Unaudited Pro Forma Net Income to Adjusted
EBITDA
|
|
For the Three and Twelve Months Ended December 31, 2018 and 2017
|
|
|
|
|
|
|
|
For the Three Months Ended
December 31,
|
|
For Year Ended
December 31,
|
|
|
2018
(Pro Forma
Unaudited)
|
|
2017
(Unaudited)
|
|
2018
(Pro Forma
Unaudited)
|
|
2017
|
|
Net Income (Loss)
2
|
|
$
|
(2,620)
|
|
$
|
(3,040)
|
|
$
|
6,461
|
|
$
|
(3,988)
|
|
Depreciation and Amortization
|
|
|
635
|
|
|
10
|
|
|
1,195
|
|
|
39
|
|
Other Income/Expense, Net
|
|
|
(2,800)
|
|
|
(33)
|
|
|
(2,781)
|
|
|
(94)
|
|
Interest Income/Expense, Net
|
|
|
129
|
|
|
(14)
|
|
|
2,511
|
|
|
(46)
|
|
Shares of Income from Investment in Associates
|
|
|
847
|
|
|
-
|
|
|
348
|
|
|
-
|
|
Income Tax
|
|
|
3,557
|
|
|
-
|
|
|
3,550
|
|
|
-
|
|
Earnings Before Interest, Taxes, Depreciation,
|
|
|
|
|
|
|
|
|
|
and Amortization (EBITDA) (Non-IFRS)
|
|
|
(252)
|
|
|
(3,077)
|
|
|
11,284
|
|
|
(4,089)
|
|
Adjustments for RTO and Acquisitions (Non-IFRS)
|
|
|
6,689
|
|
|
-
|
|
|
8,634
|
|
|
215
|
|
Management Incentive Compensation (Share Based)
|
|
|
9,999
|
|
|
1
|
|
|
10,464
|
|
|
1
|
|
Other (Gains) and Losses, Net
|
|
|
(1,877)
|
|
|
-
|
|
|
(4,509)
|
|
|
-
|
|
Adjusted EBITDA (Non-IFRS)
|
|
$
|
14,559
|
|
$
|
(3,076)
|
|
$
|
25,873
|
|
$
|
(3,873)
|
|
1
|
|
Operational Gross Profit is calculated as Revenue less Inventory
Production Costs for Goods Sold in the period.
|
|
2
|
|
Net income includes amounts attributable to non-controlling interest.
|
View source version on businesswire.com:
https://www.businesswire.com/news/home/20190424005309/en/
Media
Jason Erkes, Cresco Labs
Chief Communications
Officer
press@crescolabs.com
312-953-2767
Investors
Aaron Miles, Cresco Labs
Vice President,
Investor Relations
310-622-8255
Source: Cresco Labs Inc.