National footprint and solid performance position the Company to
operationalize and optimize assets in premium markets
-
Reported revenues of $21.5 million representing 1,094% revenue
growth over first quarter fiscal 2018.
-
Performed favorably with $6,188 annualized sales per square foot
with an 82% conversion rate across eight stores in Southern California.
-
Continued territorial expansion in six key markets with closing of
the acquisition of Treadwell Nursery in Florida and opening of first
branded retail store in downtown Las Vegas.
-
Deepened management team and Board of Directors, including naming
Benjamin Rose Chairman.
-
Subsequent to quarter end, announced agreements to acquire
PharmaCann and Level Up, significantly growing the Company’s retail,
cultivation and production presence throughout key markets.
LOS ANGELES--(BUSINESS WIRE)--
MedMen
Enterprises Inc. (“MedMen” or the “Company”) (CSE: MMEN) (OTCQX:
MMNFF) (FSE: A2JM6N), today released its consolidated financial results
for the first quarter of fiscal 2019. All financial information for the
three-month period ended September 30, 2018 is reported in U.S. dollars,
unless otherwise indicated.
Management Commentary
“Our first quarter performance underlines the successful execution of
our growth strategy and ongoing commitment to provide mainstream
cannabis consumers a wide breadth of products for their lifestyle and
wellness needs,” said Adam Bierman, MedMen chief executive and
co-founder. “Our four-pillars strategy – built around a quality team,
superior assets, strong balance sheet and the ability to efficiently and
effectively raise and deploy capital – has set us up to successfully
achieve our vision. We are now entering a new phase focused on fully
operationalizing our vast footprint.”
Since going public in May, MedMen has advanced its first-mover advantage
at a highly accelerated pace. Upon closing of all pending transactions,
MedMen will be licensed for 69 retail stores and 16 cultivation and
production factories across 12 states, reaching about half of the U.S.
addressable market. MedMen has a proven concept and track record, having
established a 5.3% market share in California, one of the most mature
cannabis markets in the U.S. The Company now plans to leverage this
experience to accelerate the development of new locations and its
seed-to-sale operations.
First Quarter 2019 Overview
Financial:
-
Systemwide sales revenue of $21.5 million up 1,094% from first quarter
fiscal 2018 and 4.4% from fourth quarter 2018.
-
Reported an annualized sales per square foot of $6,188 across eight
stores in Southern California with an 82% conversion rate.
-
According to recently published figures by the California Bureau of
Cannabis Control, MedMen stores accounted for approximately 5.3% of
all legal retail cannabis and cannabis product sales in the state.
Business and Brand Development:
-
Announced the completion of its first “test crop” harvest at
state-of-the-art cultivation and production facility, MedMen Mustang,
outside of Reno, Nevada on July 3.
-
Opened its first branded store in downtown Las Vegas on July 19.
-
Completed an investment in The Hacienda Company, which owns Lowell
Herb Co., a California-based cannabis brand known for its pack of
pre-rolls called Lowell Smokes, on July 25.
-
Received approval from the State of New York to manufacture and sell
cannabis-infused lotions and topical pain-alleviating sprays for
medical marijuana patients on July 30.
-
Signed an exclusive license agreement granting rights to use the
iconic Woodstock brand on cannabis products manufactured and sold in
six states: California, Nevada, Massachusetts, Florida, Illinois and
Arizona on August 22.
-
Secured prime retail locations with long term leases in Ft.
Lauderdale, Miami Beach, West Palm Beach, St. Petersburg and Key West.
The Company completed the acquisition of a dispensary and cultivation
license in Florida that permits MedMen to open 30 medical marijuana
dispensaries and conduct cultivation, delivery and manufacturing
operations in the state on September 7.
People:
MedMen expanded its executive team and continued to build its Board of
Directors.
Management:
-
Appointed David Dancer as chief marketing officer. Mr. Dancer offers
more than 25 years of experience leading brands such as Teleflora,
Charles Schwab, Visa and American Express.
-
Appointed Mike Lane as chief digital officer. Mr. Lane brings more
than 20 years of experience leading design and development of digital
customer experiences at major brands like Live Nation, Ticketmaster,
FOX Broadcasting and Adobe.
Board of Directors:
-
Stacey Hallerman, former vice president, chief legal counsel and
corporate secretary at Richemont North America, to its Board of
Directors.
-
Jay Brown, co-founder and chief executive officer of RocNation, to its
Board of Director.
-
Antonio Villaraigosa, former Mayor of Los Angeles and past president
of U.S. Conference of Mayors, to its Board of Directors.
-
Benjamin Rose, chief investment officer of Wicklow Capital, to
Chairman of the Board of Directors.
Capital Markets and Financing Activities:
-
Subordinate voting shares were listed on the Frankfurt Stock Exchange
under the symbol “A2JM6N” on June 18.
-
Completed a bought deal financing of 15,681,818 units at a price of
$4.15 per unit, which included the exercise in full by the
underwriters of their over-allotment option, for aggregate gross
proceeds of approximately $65,800,000 on September 27.
Subsequent Events
Business Development:
-
Entered the Illinois market through the pending acquisition of a
licensed medical dispensary in Oak Park on October 3.
-
Announced the acquisition of a northern California licensed dispensary
in the City of Emeryville outside San Francisco on October 10.
-
Announced binding letter of intent to acquire PharmaCann on October 11
in an all-stock transaction valued at $682 million (based on the
closing price of the subordinate voting shares on October 9). The
transaction will double the number of states where MedMen has licenses
to 12, which accounts for over 50%of the total estimated 2030 U.S.
addressable market of $75 billion as stated by the Cowen Group.
Combined, MedMen and PharmaCann would be licensed for 67 retail stores
and 14 factories, including pending acquisitions by MedMen. Closing is
expected to occur in 6 to 12 months, following receipt of regulatory
approvals.
-
Announced sale lease back transaction on three of its assets. Under
the terms of the deal, the Company sold its Abbot Kinney and downtown
Las Vegas properties to Stable Road Capital. Additionally, the Company
plans to sell its Beverly Hills property to Treehouse Real Estate
Investment Trust, Inc.
-
Agreed to acquire control of Kannaboost Technology Inc. and CSI
Solutions LLC, collectively referred to as “Level Up,” in a cash and
stock transaction valued at $33 million. Level Up holds licenses for
two vertically-integrated operations in Arizona, including retail
locations in Scottsdale and Tempe and 25,000 square feet of
cultivation and production capacity in Tempe and Phoenix. The Company
will also receive a 40% stake in top-selling brand K.I.N.D.
Concentrates, which is currently distributed in over 90% of the
dispensaries in Arizona. Closing is expected within 90 days of the
original announcement date of November 1, following receipt of
regulatory approvals and other customary closing conditions.
Brand:
-
Launched its first comprehensive suite of new cannabis products under
the brand [statemade] during the opening of the second branded store
in Las Vegas, MedMen Paradise, on October 5.
-
Completed strategic minority investments in Old Pal, a popular
California-based brand that provides high-quality cannabis flower, on
October 23.
People:
-
Appointed Ben Cook, an accomplished global supply chain executive with
brands such as Apple and Sam’s Club, as chief operating officer on
October 9.
-
Announced Clarence Foster as senior vice president of human resources.
Foster has over 20 years’ experience leading companies in the
manufacturing, automotive and consumer products industries, including
Nissan Motors and L’OREAL on October 16.
-
Appointed Jim Miller as interim chief financial officer, succeeding
James Parker. Jim has served as the Company’s vice president of
accounting since January 2018. Prior to joining MedMen, Miller held
several senior finance and accounting positions at leading
entertainment firms such as the Walt Disney Company and Viacom on
November 16.
Capital Markets and Financing Activities:
-
Closed a $77 million senior secured term loan with funds managed by
Hankey Capital and an affiliate of Stable Road Capital. Proceeds will
be used for acquisitions, capital expenditures and other corporate
expenses on October 4.
-
Qualified to uplist on the OTCQX® Best Market by OTC Markets Group
under the ticker symbol “MMNFF” on October 24.
-
Announced entering into a $56 million bought deal equity financing,
issuing 13,640,000 units at a price per unit of US $4.11 on November
16. Each unit will be comprised of one Class B subordinate voting
share and one class B share purchase warrant. The exercise price is
US$5.16 per warrant and are exercisable for a term expiring on
September 27, 2021.
First Quarter Fiscal Year 2019 Review
For the first quarter of fiscal 2019, systemwide revenue was $21.5
million across the Company’s operations in California, Nevada and New
York. This represents a 1,094% increase over the first quarter of fiscal
2018 and a 4.4% increase over the fourth quarter of fiscal 2018. The
year-over-year increase was driven primarily by the opening of seven
additional retail stores and strong results from the California market.
The Company operated 14 locations at the end of the first quarter.
Southern California accounted for 86% of first quarter systemwide
revenue and 8 out of the 14 open retail stores at quarter end. The
quarter was impacted by a state-wide supply chain challenge in
California during the month of July. This supply shortage, which all
operators in the state faced, impacted our California store sales into
August, but was fully resolved by month’s end.
Gross profit for the first quarter, before biological asset adjustment,
was $11.7 million, as compared to $5.9 million in the fourth quarter
last year. This represents a 98% growth rate. Gross profit margin in the
first quarter, excluding biological asset adjustments, was 54% compared
to 29% in the previous quarter
During the first quarter, the Company continued to make significant
investments in building the corporate infrastructure and team required
to execute its strategy for long-term growth. SG&A expenses included
$4.8 million in marketing and branding, $16.3 million for salaries and
benefits. Furthermore, SG&A expenses for the first quarter also included
$1.4 million acquisition related costs and $24.9 million of cash and
non-cash stock-based compensation and employee incentive plans expense
and $4.7 million for state, local and federal tax-related expenses.
For the first quarter 2019, the Company reported a net loss attributable
to the Company of $66.5 million, or loss of $1.42 per share, compared to
a net loss of $78.7 million, or loss of $1.95 per share, for the fourth
quarter last year.
ADDITIONAL INFORMATION
Additional information relating to the Company’s first quarter 2019
results is available on SEDAR at www.sedar.com
in the Company’s Annual Financial Statements and Management Discussion &
Analysis (“MD&A”).
MedMen refers to certain non-IFRS financial measures such as annualized
sales per square foot, Earnings Before Interest, Taxes, Depreciation and
Amortization (EBITDA) and adjusted EBITDA (earnings defined as earnings
before interest, taxes, depreciation, amortization, less certain
non-cash equity compensation expense, including one-time transaction
fees and all other non-cash items). These measures do not have any
standardized meaning prescribed by IFRS and may not be comparable to
similar measures presented by other issuers.
Please see the “Supplemental Information (Unaudited) Regarding Non-IFRS
Financial Measures” at the end of this press release for more detailed
information regarding non-IFRS financial measures.
CONFERENCE CALL AND WEBCAST:
MedMen Enterprises will host a conference call and audio webcast with
Chief Executive Officer and Co-Founder Adam Bierman and interim Chief
Financial Officer Jim Miller today at 5:00 pm Eastern to discuss the
financial results in further detail.
Webcast Information:
A live audio webcast of the call will
be available on the Events and Presentations section of MedMen’s website
at: https://investors.medmen.com/events-and-presentations/default.aspx.
Calling Information:
Toll Free Dial-In Number: (844) 559-7829
International
Dial-In Number: (647) 689-5387
Conference ID: 1980019
ABOUT MEDMEN:
MedMen Enterprises is a leading cannabis company in the U.S. with assets
and operations across the country. Based in Los Angeles, MedMen brings
expertise and capital to the cannabis industry and is one of the
nation’s largest financial supporters of progressive marijuana laws.
Visit http://www.medmen.com
Cautionary Note Regarding Forward-Looking Information and Statements
This press release contains certain “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 MedMen’s beliefs regarding future events, plans or
objectives, many of which, by their nature, are inherently uncertain and
outside of MedMen’s control. Generally, such forward-looking information
or forward-looking statements can be identified by the use of
forward-looking terminology such as “plans”, “expects” or “does not
expect”, “is expected”, “budget”, “scheduled”, “estimates”, “forecasts”,
“intends”, “anticipates” or “does not anticipate”, or “believes”, or
variations of such words and phrases or may contain statements that
certain actions, events or results “may”, “could”, “would”, “might” or
“will be taken”, “will continue”, “will occur” or “will be achieved”.
The forward-looking information and forward-looking statements contained
herein may include, but are not limited to, information concerning
proposed acquisitions in Northern California, Arizona, Illinois and of
PharmaCann LLC, expectations regarding whether such proposed
acquisitions will be consummated, including whether conditions to the
consummation of the proposed acquisitions will be satisfied and whether
the proposed acquisitions will be completed on the current terms, the
timing for completing the proposed acquisitions, expectations for the
effects of the proposed acquisitions (including on the Company’s
footprint and asset base) on the ability of the Company to successfully
achieve business objectives, and expectations for other economic,
business, and/or competitive factors.
By identifying such information and statements in this manner, MedMen is
alerting the reader that such information and statements are subject to
known and unknown risks, uncertainties and other factors that may cause
the actual results, level of activity, performance or achievements of
MedMen to be materially different from those expressed or implied by
such information and statements. In addition, in connection with the
forward-looking information and forward-looking statements contained in
this press release, MedMen has made certain assumptions. Among the key
factors that could cause actual results to differ materially from those
projected in the forward-looking information and statements are the
following: the inability to consummate the proposed acquisitions; the
failure to obtain requisite regulatory approvals and third party
consents and the failure to satisfy other conditions to the consummation
of the proposed acquisitions, which could impact closing or closing on
the proposed terms and schedule; the potential impact of the
announcement or consummation of the proposed acquisitions on
relationships, including with regulatory bodies, employees, suppliers,
customers and competitors; changes in general economic, business and
political conditions, including changes in the financial markets;
changes in applicable laws; compliance with extensive government
regulation; and the diversion of management time on the proposed
acquisitions. Should one or more of these risks, uncertainties or other
factors materialize, or should assumptions underlying the
forward-looking information or statements prove incorrect, actual
results may vary materially from those described herein as intended,
planned, anticipated, believed, estimated or expected.
Although MedMen believes that the assumptions and factors used in
preparing, and the expectations contained in, the forward-looking
information and statements are reasonable, undue reliance should not be
placed on such information and statements, and no assurance or guarantee
can be given that such forward-looking information and statements will
prove to be accurate, as actual results and future events could differ
materially from those anticipated in such information and statements.
The forward-looking information and forward-looking statements contained
in this press release are made as of the date of this press release, and
MedMen does not undertake to update any forward-looking information
and/or forward-looking statements that are contained or referenced
herein, except in accordance with applicable securities laws. All
subsequent written and oral forward-looking information and statements
attributable to MedMen or persons acting on its behalf is expressly
qualified in its entirety by this notice.
SOURCE: MedMen Enterprises
MEDMEN ENTERPRISES INC.
|
|
|
|
|
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
|
|
|
|
AS OF SEPTEMBER 30, 2018 AND JUNE 30, 2018
|
|
|
|
|
(Amounts Expressed in United States Dollars Unless Otherwise
Stated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2018
|
|
June 30,
2018
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
63,498,583
|
|
|
$
|
79,159,970
|
|
Restricted Cash
|
|
|
1,410,987
|
|
|
|
6,163,599
|
|
Accounts Receivable
|
|
|
312,413
|
|
|
|
318,159
|
|
Current Portion of Prepaid Rent - Related Party
|
|
|
1,910,451
|
|
|
|
1,898,863
|
|
Prepaid Expenses
|
|
|
12,046,165
|
|
|
|
9,387,047
|
|
Biological Assets
|
|
|
1,654,226
|
|
|
|
1,952,580
|
|
Inventory
|
|
|
9,504,289
|
|
|
|
6,248,754
|
|
Other Current Assets
|
|
|
16,861,153
|
|
|
|
2,790,772
|
|
Due from Related Party
|
|
|
4,386,653
|
|
|
|
3,509,035
|
|
|
|
|
|
|
Total Current Assets
|
|
|
111,584,920
|
|
|
|
111,428,779
|
|
|
|
|
|
|
Prepaid Rent - Related Party, Net of Current Portion
|
|
|
2,166,811
|
|
|
|
2,652,149
|
|
Property and Equipment, Net
|
|
|
122,595,565
|
|
|
|
88,748,447
|
|
Intangible Assets, Net
|
|
|
110,792,236
|
|
|
|
48,792,757
|
|
Goodwill
|
|
|
18,165,161
|
|
|
|
18,165,161
|
|
Other Assets
|
|
|
9,060,378
|
|
|
|
12,403,049
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
374,365,071
|
|
|
$
|
282,190,342
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
Accounts Payable and Accrued Liabilities
|
|
$
|
34,626,048
|
|
|
$
|
18,001,505
|
|
Other Current Liabilities
|
|
|
21,497,926
|
|
|
|
1,186,148
|
|
Current Portion of Notes Payable
|
|
|
60,148,545
|
|
|
|
52,353,625
|
|
Derivative Liabilities
|
|
|
6,684,375
|
|
|
|
-
|
|
Due to Related Party
|
|
|
5,798,307
|
|
|
|
9,858,445
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
128,755,201
|
|
|
|
81,399,723
|
|
|
|
|
|
|
Non-Current Liabilities:
|
|
|
|
|
Notes Payable, Net of Current Portion
|
|
|
-
|
|
|
|
3,593,334
|
|
|
|
|
|
|
Total Non-Current Liabilities
|
|
|
-
|
|
|
|
3,593,334
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
128,755,201
|
|
|
|
84,993,057
|
|
|
|
|
|
|
SHAREHOLDERS’ EQUITY:
|
|
|
|
|
Share Capital
|
|
|
206,774,588
|
|
|
|
129,145,994
|
|
Additional Paid-In Capital
|
|
|
51,873,686
|
|
|
|
47,091,271
|
|
Accumulated Deficit
|
|
|
(79,125,151
|
)
|
|
|
(66,647,221
|
)
|
|
|
|
|
|
Total Equity Attributable to Shareholders of MedMen
|
|
|
179,523,123
|
|
|
|
109,590,044
|
|
Non-Controlling Interest
|
|
|
66,086,747
|
|
|
|
87,607,241
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS’ EQUITY
|
|
|
245,609,870
|
|
|
|
197,197,285
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
$
|
374,365,071
|
|
|
$
|
282,190,342
|
|
|
|
|
|
|
|
|
|
|
MM ENTERPRISES INC.
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2018 AND 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
September 30,
|
|
|
|
2018
|
|
|
|
2017
|
|
|
|
|
|
|
Revenue
|
|
$
|
21,460,195
|
|
|
$
|
1,806,555
|
|
Cost of Goods Sold
|
|
|
9,809,333
|
|
|
|
1,204,786
|
|
|
|
|
|
|
Gross Profit Before Fair Value Adjustment
|
|
|
11,650,862
|
|
|
|
601,769
|
|
|
|
|
|
|
Unrealized Loss on Changes in Fair Value of Biological Assets
|
|
|
(1,947,936
|
)
|
|
|
-
|
|
|
|
|
|
|
Gross Profit
|
|
|
9,702,926
|
|
|
|
601,769
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
General and Administrative
|
|
|
65,739,450
|
|
|
|
5,136,693
|
|
Sales and Marketing
|
|
|
4,800,233
|
|
|
|
170,782
|
|
Depreciation and Amortization
|
|
|
2,450,320
|
|
|
|
678,218
|
|
|
|
|
|
|
Total Expenses
|
|
|
72,990,003
|
|
|
|
5,985,693
|
|
|
|
|
|
|
Loss from Operations
|
|
|
(63,287,077
|
)
|
|
|
(5,383,924
|
)
|
|
|
|
|
|
Other Expense (Income):
|
|
|
|
|
Interest Expense
|
|
|
2,410,032
|
|
|
|
348,587
|
|
Amortization of Debt Discount
|
|
|
58,758
|
|
|
|
-
|
|
Change in Fair Value of Derivative Liabilities
|
|
|
(773,929
|
)
|
|
|
-
|
|
Other Expense
|
|
|
105,627
|
|
|
|
-
|
|
|
|
|
|
|
Total Other Expense
|
|
|
1,800,488
|
|
|
|
348,587
|
|
|
|
|
|
|
Loss Before Provision for Income Taxes
|
|
|
(65,087,565
|
)
|
|
|
(5,732,511
|
)
|
Provision for Income Taxes
|
|
|
1,408,658
|
|
|
|
-
|
|
|
|
|
|
|
Net Loss and Comprehensive Loss
|
|
|
(66,496,223
|
)
|
|
|
(5,732,511
|
)
|
Net Loss and Comprehensive Loss Attributable to
Non-Controlling Interest
|
|
|
54,018,293
|
|
|
|
423,804
|
|
|
|
|
|
|
Net Loss and Comprehensive Loss Attributable to
MedMen Enterprises Inc.
|
|
$
|
(12,477,930
|
)
|
|
$
|
(5,308,707
|
)
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) Per Share - Basic and Diluted
|
|
$
|
(1.42
|
)
|
|
|
|
|
|
|
|
Attributable to MedMen Enterprises Inc. Shareholders
|
|
$
|
(0.27
|
)
|
|
|
Attributable to Non-Controlling Interest
|
|
$
|
(1.15
|
)
|
|
|
|
|
|
|
|
Weighted-Average Shares Outstanding - Basic and Diluted
|
|
|
46,948,133
|
|
|
|
|
|
|
|
|
|
|
MM ENTERPRISES INC.
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2018 AND 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
September 30,
|
|
|
|
2018
|
|
|
|
2017
|
|
CASH FLOW FROM OPERATING ACTIVITIES:
|
|
|
|
|
Net Loss
|
|
$
|
(66,496,223
|
)
|
|
$
|
(5,732,511
|
)
|
Adjustments to Reconcile Net Loss to Net Cash Used in Operating
Activities:
|
|
|
|
|
Depreciation and Amortization
|
|
|
2,661,950
|
|
|
|
868,499
|
|
Amortization of Debt Discount
|
|
|
58,758
|
|
|
|
-
|
|
Share-Based Compensation
|
|
|
11,183,536
|
|
|
|
251,422
|
|
Change in Fair Value of Derivative Liabilities
|
|
|
(773,929
|
)
|
|
|
-
|
|
Changes in Operating Assets and Liabilities:
|
|
|
|
|
Accounts Receivable
|
|
|
5,746
|
|
|
|
-
|
|
Prepaid Rent - Related Party
|
|
|
473,750
|
|
|
|
515,000
|
|
Prepaid Expenses and Other Current Assets
|
|
|
(9,885,821
|
)
|
|
|
(197,574
|
)
|
Biological Assets
|
|
|
1,947,936
|
|
|
|
-
|
|
Inventory
|
|
|
(4,905,117
|
)
|
|
|
(1,319,124
|
)
|
Due from Related Party
|
|
|
(877,618
|
)
|
|
|
434,505
|
|
Other Assets
|
|
|
3,342,671
|
|
|
|
239,301
|
|
Accounts Payable and Accrued Liabilities
|
|
|
16,624,543
|
|
|
|
680,385
|
|
Other Current Liabilities
|
|
|
436,778
|
|
|
|
(230,157
|
)
|
Due to Related Party
|
|
|
(4,060,138
|
)
|
|
|
(1,250,432
|
)
|
|
|
|
|
|
NET CASH USED IN OPERATING ACTIVITIES
|
|
|
(50,263,178
|
)
|
|
|
(5,740,686
|
)
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
Purchases of Property and Equipment
|
|
|
(21,654,267
|
)
|
|
|
(3,971,154
|
)
|
Investments
|
|
|
(6,500,000
|
)
|
|
|
-
|
|
Acquisition of Businesses, Net of Cash Acquired
|
|
|
(6,625,000
|
)
|
|
|
-
|
|
Restricted Cash
|
|
|
4,752,612
|
|
|
|
(472,136
|
)
|
|
|
|
|
|
NET CASH USED IN INVESTING ACTIVITIES
|
|
|
(30,026,655
|
)
|
|
|
(4,443,290
|
)
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
Issuance of MedMen Redeemable Shares for Cash
|
|
|
61,579,231
|
|
|
|
-
|
|
Exercise of Warrants for MedMen Redeemable Shares
|
|
|
6,116,506
|
|
|
|
-
|
|
Contributions from Members
|
|
|
-
|
|
|
|
6,369,916
|
|
Proceeds from Issuance of Notes Payable
|
|
|
2,473,339
|
|
|
|
-
|
|
Principal Repayments of Notes Payable
|
|
|
(5,740,630
|
)
|
|
|
(4,257,437
|
)
|
Cash Received from Issuance of Class D Units
|
|
|
-
|
|
|
|
3,750,000
|
|
Contributions - Non-Controlling Interest
|
|
|
200,000
|
|
|
|
667,039
|
|
|
|
|
|
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
|
|
64,628,446
|
|
|
|
6,529,518
|
|
|
|
|
|
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
|
|
(15,661,387
|
)
|
|
|
(3,654,458
|
)
|
Cash and Cash Equivalents, Beginning of Period
|
|
|
79,159,970
|
|
|
|
5,720,026
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
|
$
|
63,498,583
|
|
|
$
|
2,065,568
|
|
|
|
|
|
|
|
|
|
|
|
CASH PAID DURING PERIOD FOR:
|
|
|
|
|
Interest
|
|
$
|
3,537,422
|
|
|
$
|
348,587
|
|
|
|
|
|
|
OTHER NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
Net Assets Acquired through Management Agreement
|
|
$
|
-
|
|
|
$
|
597,010
|
|
Derivative Liability Incurred on Issuance of Equity
|
|
$
|
7,458,304
|
|
|
$
|
-
|
|
Issuance of MedMen Corp Redeemable Shares for Other Assets
|
|
$
|
343,678
|
|
|
$
|
-
|
|
Redemption of MedMen Corp Redeemable Shares
|
|
$
|
13,588,780
|
|
|
$
|
-
|
|
Conversion of Convertible Notes into Equity
|
|
$
|
3,802,381
|
|
|
$
|
-
|
|
Issuance of Note Payable Related to Purchase of Management Agreement
|
|
$
|
-
|
|
|
$
|
2,025,000
|
|
Issuance of Note Payable Related to Purchase of Property and
Equipment
|
|
$
|
11,212,500
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
MM ENTERPRISES INC.
|
|
|
|
|
|
|
|
NON-IFRS RECONCILIATION
|
|
|
|
|
|
|
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2018 AND 2017
|
|
|
|
|
Quarter-Ended September 30,
|
|
|
|
|
|
|
2018
|
|
|
|
2017
|
|
Total Net Income (Loss) (IFRS)
|
|
|
|
|
$
|
(66,496,223
|
)
|
|
$
|
(5,372,511
|
)
|
|
|
|
|
|
|
|
|
Add (Deduct) Impact of:
|
|
|
|
|
|
|
|
Transaction Costs
|
|
|
|
|
|
1,423,351
|
|
|
|
-
|
|
Share-Based Compensation
|
|
|
|
|
|
11,183,536
|
|
|
|
251,422
|
|
Total Adjustments
|
|
|
|
|
|
12,606,887
|
|
|
|
251,422
|
|
|
|
|
|
|
|
|
|
Total Adjusted Net Loss (Non-IFRS)
|
|
|
|
|
$
|
(53,889,336
|
)
|
|
$
|
(5,121,089
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Net Income (Loss) (IFRS)
|
|
|
|
|
$
|
(66,496,223
|
)
|
|
$
|
(5,372,511
|
)
|
|
|
|
|
|
|
|
|
Add (Deduct) Impact of:
|
|
|
|
|
|
|
|
Net Interest and Other Financing Costs
|
|
|
|
|
|
2,410,032
|
|
|
|
348,587
|
|
Income Tax Expense (Recovery)
|
|
|
|
|
|
1,408,658
|
|
|
|
-
|
|
Amortization and Depreciation
|
|
|
|
|
|
2,720,708
|
|
|
|
868,500
|
|
Total Adjustments
|
|
|
|
|
|
6,539,398
|
|
|
|
1,217,087
|
|
|
|
|
|
|
|
|
|
TOTAL EBITDA (Non-IFRS)
|
|
|
|
|
$
|
(59,956,825
|
)
|
|
$
|
(4,155,424
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL EBITDA (Non-IFRS)
|
|
|
|
|
$
|
(59,956,825
|
)
|
|
$
|
(4,155,424
|
)
|
|
|
|
|
|
|
|
|
Add (Deduct) Impact of:
|
|
|
|
|
|
|
|
Transaction Costs
|
|
|
|
|
|
1,423,351
|
|
|
|
-
|
|
Share-Based Compensation
|
|
|
|
|
|
11,183,536
|
|
|
|
251,422
|
|
Total Adjustments
|
|
|
|
|
|
12,606,887
|
|
|
|
251,422
|
|
|
|
|
|
|
|
|
|
Total Adjusted EBITDA (Non IFRS)
|
|
|
|
|
$
|
(47,349,938
|
)
|
|
$
|
(3,904,002
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com:
https://www.businesswire.com/news/home/20181129005732/en/
MedMen Enterprises Inc.
OFFICER:
Adam Bierman, 855-292-8399
Chief
Executive Officer
info@medmen.com
or
MEDIA
CONTACT:
Briana Chester, 424-888-4260
Senior Publicist
briana.chester@medmen.com
or
INVESTOR
RELATIONS CONTACT:
Stéphanie Van Hassel, 323-705-3025
Head of
Investor Relations
investors@medmen.com
Source: MedMen Enterprises