Biggest changeManagement believes that our non-GAAP measures are important measures in evaluating the historical performance of the Company because it excludes non-recurring and other items that do not reflect our business performance. 62 Reconciliation of Net Income to Adjusted EBITDA The following table reflects a reconciliation of net income to Adjusted EBITDA, as presented by the Company: For the Year Ended December 31, (in thousands of U.S. dollars) 2023 (1) 2022 (1) 2021 (1) Net loss $ (31,798 ) $ (101,146 ) $ (9,079 ) Add: Amortization 12,828 10,260 13,004 Foreign currency exchange (gain) loss (750 ) 2,268 329 Interest expense, net 3,353 3,038 2,709 Provision for (recovery of) income taxes 4,451 4,681 (3,526 ) (Provision for) recovery of income taxes attributable to non-controlling interest (98 ) 737 — Share-based compensation 2,898 3,808 7,533 Interest expense for JV's 97 38 53 Amortization for JV's 2,331 1,554 71 Foreign currency exchange loss for JV's 7 1 — Share-based compensation for JV's 151 124 — Other expense, net for JV's (63 ) (26 ) — Deferred financing fees 136 214 300 Incremental utility costs due to storm — — 1,400 Impairments (2) 14,020 43,299 — (Gain) loss on disposal of assets — (7 ) 254 Other expense, net 22 200 (16 ) JV exit-related costs (3) — 592 — Purchase price adjustment (4) — (4,268 ) 980 Adjusted EBITDA (5) $ 7,585 $ (34,633 ) $ 14,012 Adjusted EBITDA for JV's $ — $ (327 ) $ (260 ) Adjusted EBITDA excluding JV's (6) $ 7,585 $ (34,306 ) $ 14,272 Notes: (1) For the years ended December 31, 2023 and 2022 and for the period August 16, 2021 to December 31, 2021, Balanced Health is fully consolidated in the financial results of the Company.
Biggest changeReconciliation of Net Income to Adjusted EBITDA The following table reflects a reconciliation of net income to Adjusted EBITDA, as presented by the Company: For the Year Ended December 31, (in thousands of U.S. dollars) 2024 (1) 2023 (1) 2022 (1) Net loss $ (35,850 ) $ (34,798 ) $ (101,146 ) Add: Amortization and depreciation 18,838 15,926 12,480 Foreign currency exchange loss (gain) 2,635 (740 ) 2,269 Interest expense, net 2,451 3,492 3,038 Provision for income taxes (1,662 ) 7,451 4,681 Share-based compensation 3,747 3,111 3,987 Deferred financing fees 10 136 214 Goodwill and intangible impairments (2) 11,939 14,020 43,299 Other intangibles 439 — — Loss (gain) on disposal of assets 17 — (7 ) Other expense, net — (67 ) 161 Adjustments attributable to non-controlling interest (776 ) (946 ) 29 Interest expense for JV's — — 38 JV exit-related costs (3) — — 592 Purchase price adjustment (4) — — (4,268 ) Adjusted EBITDA (5) $ 1,788 $ 7,585 $ (34,633 ) Adjusted EBITDA for JV's $ — $ — $ (327 ) Adjusted EBITDA excluding JV's (6) $ 1,788 $ 7,585 $ (34,306 ) Notes: (1) For the years ended December 31, 2024, 2023 and 2022, Rose LifeScience’s financial results are fully consolidated in the financial results of the Company with the minority non-controlling interest presented in net (income) loss attributable to non-controlling interests, net of tax.
(2) Adjusted EBITDA is not a recognized earnings measure and does not have a standardized meaning prescribed by GAAP. Therefore, Adjusted EBITDA may not be comparable to similar measures presented by other issuers.
(2) Adjusted EBITDA is not a recognized earnings measure and does not have a standardized meaning prescribed by GAAP. Therefore, Adjusted EBITDA may not be comparable to similar measures presented by other issuers.
Other (Expense) Income, net Other (expense) income, net was ($2,136) for the year ended December 31, 2023 compared to ($2,023) for the year ended December 31, 2022. Net Income Net income for the years ended December 31, 2023 and 2022 was $2,936 and $117 respectively.
Other (Expense) Income, net Other expense, net was $2,136 for the year ended December 31, 2023 compared to $2,023 for the year ended December 31, 2022. Net Income Net income for the years ended December 31, 2023 and 2022 was $2,936 and $117 respectively.
See “Critical Accounting Policies, Estimates and Judgments” below for more information. (3) Represents exit-related costs incurred due to the winding down of the VFH joint venture. (4) The purchase price adjustment primarily reflects the non-cash accounting charge resulting from the revaluation of Pure Sunfarms’ inventory to fair value at the acquisition date.
See “Critical Accounting Policies, Estimates and Judgments” below for more information. (3) Represents exit-related costs incurred due to the winding down of the VFH joint venture. (4) The purchase price adjustment primarily reflects the non-cash accounting charge resulting from the revaluation of Pure Sunfarms’ inventory to fair value at the acquisition date.
In 2022, when distillate inventory acquired from Pure Sunfarms was sold, the Company realized a gain of $4,268 that offset the initial inventory write-down taken in connection with the 2020 acquisition of the business.
In 2022, when distillate inventory acquired from Pure Sunfarms was sold, the Company realized a gain of $4,268 that offset the initial inventory write-down taken in connection with the 2020 acquisition of the business.
This gain did not accurately reflect the actual economic impact on the Company’s operations because the distillate was sold for more than it was valued in 2020 according to the purchase price accounting rules.
This gain did not accurately reflect the actual economic impact on the Company’s operations because the distillate was sold for more than it was valued in 2020 according to the purchase price accounting rules.
Accordingly, the Company included a non-GAAP adjustment of $(4,268) in 2022 to reduce Adjusted EBITDA to better reflect the actual effect of sales of distillate inventory on the Company’s results. (5) Adjusted EBITDA is not a recognized earnings measure and does not have a standardized meaning prescribed by GAAP.
Accordingly, the Company included a non-GAAP adjustment of $(4,268) in 2022 to reduce Adjusted EBITDA to better reflect the actual effect of sales of distillate inventory on the Company’s results. (5) Adjusted EBITDA is not a recognized earnings measure and does not have a standardized meaning prescribed by GAAP.
(2) Adjusted EBITDA - Constant Currency is not a recognized earnings measure and does not have a standardized meaning prescribed by GAAP. Therefore, Adjusted EBITDA - Constant Currency may not be comparable to similar measures presented by other issuers.
(2) Adjusted EBITDA - Constant Currency is not a recognized earnings measure and does not have a standardized meaning prescribed by GAAP. Therefore, Adjusted EBITDA - Constant Currency may not be comparable to similar measures presented by other issuers.
In addition, for the year ended December 31, 2022, we previously included 50 adjustments for $11,038 of loss on inventory write-down to net realizable value for Canadian Cannabis and $2,284 of obsolete inventory associated with the JV exit that are now being excluded from 2022 Adjusted EBITDA in response to comments from and discussions with the Staff of the U.S.
In addition, for the year ended December 31, 2022, we previously included adjustments for $11,038 of loss on inventory write-down to net realizable value for Canadian Cannabis and $2,284 of obsolete inventory associated with the JV exit that are now being excluded from 2022 Adjusted EBITDA in response to comments from and discussions with the Staff of the U.S.
Adjusted EBITDA Adjusted EBITDA for the year ended December 31, 2023 increased by $42,218 to $7,585 from ($34,633) for the year ended December 31, 2022, due to an improved adjusted EBITDA of VF Fresh of $24,875, as well as our Canadian cannabis division of $12,717 and our U.S. Cannabis division of $638.
Adjusted EBITDA Adjusted EBITDA for the year ended December 31, 2023 increased $42,218 to $7,585 from ($34,633) for the year ended December 31, 2022, due to an improved adjusted EBITDA of VF Fresh of $24,875, as well as our Canadian cannabis division of $12,717 and our U.S. Cannabis division of $638.
For the year ended December 31, 2023 and for the period July 19, 2022 to December 31, 2022, Leli’s financial results are fully consolidated in the financial results of the Company with the minority non-controlling interest presented in net (income) loss attributable to non-controlling interests, net of tax.
For the year ended December 31, 2024 and 2023 and for the period July 19, 2022 to December 31, 2022, Leli’s financial results are fully consolidated in the financial results of the Company with the minority non-controlling interest presented in net (income) loss attributable to non-controlling interests, net of tax.
The decrease in cost of sales from the greenhouses is primarily due to lower pounds produced, cost reductions, and reduced losses from the ToBRFV infestation at the Texas greenhouses. The decrease in supply partner cost is related to the (11%) decrease in pounds received from our supply partners.
The decrease in cost of sales from the greenhouses is primarily 62 due to lower pounds produced, cost reductions, and reduced losses from the ToBRFV infestation at the Texas greenhouses. The decrease in supply partner cost is related to the 11% decrease in pounds received from our supply partners.
Our focus for our Canadian Cannabis segment is to produce high quality cannabis, leveraging our low-cost production to provide preferred products at an attractive price that address the largest consumer segments in the market.
Our focus for our Canadian Cannabis segment is to produce high quality cannabis, leveraging our low-cost production to provide preferred products at an attractive price that address the preferred consumer segments in the market.
Cannabis gross margin for the year ended December 31, 2023 was $13,328, or 66%, compared to $15,659, or 67% for the year ended December 31, 2022. 56 Selling, General and Administrative Expenses U.S.
Cannabis gross margin for the year ended December 31, 2023 was $13,328, or 66%, compared to $15,659, or 67% for the year ended December 31, 2022. Selling, General and Administrative Expenses U.S.
The decrease in sales of (6%) was primarily due to a decrease in supply partner revenues of ($14,141), partially 57 offset by an increase in sales at the VF Fresh owned greenhouses of $5,132.
The decrease in sales of 6% was primarily due to a decrease in supply partner revenues of $14,141, partially offset by an increase in sales at the VF Fresh owned greenhouses of $5,132.
Shipping and handling costs are included in cost of sales as incurred or at the time revenue is recognized for the related goods, whichever comes first. 71
Shipping and handling costs are included in cost of sales as incurred or at the time revenue is recognized for the related goods, whichever comes first.
The increase of $12,717, or 621%, between periods was primarily due to an inventory impairment charge of $11,038 during the year ended December 31, 2022 and lower selling, general and administrative expenditures in 2023 versus 2022. See the reconciliation of Adjusted EBITDA to net income in “Non-GAAP Measures—Reconciliation of Net Earnings to Adjusted EBITDA”.
The increase of $12,717, or 621%, between periods was primarily due to an inventory impairment charge of $11,038 during the year ended December 31, 2022 and lower selling, general and administrative expenditures in 2023 versus 2022. See the reconciliation of Adjusted EBITDA to net income in “Non-GAAP Measures—Reconciliation of Net Earnings to Adjusted EBITDA”. U. S.
Cannabis net sales for the year ended December 31, 2023 were $20,330, a decrease of ($2,972) or (13%), from the prior year net sales of $23,302. The decrease was primarily due to lower direct-to-consumer sales due to the proliferation of hemp derived cannabinoid sales. All U.S.
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Sales U.S. Cannabis net sales for the year ended December 31, 2023 were $20,330, a decrease of $2,972 or 13%, from the prior year net sales of $23,302. The decrease was primarily due to lower direct-to-consumer sales due to the proliferation of hemp derived cannabinoid sales. All U.S.
Reconciliation of Segmented Net (Loss) Income to Adjusted EBITDA The following table reflects a reconciliation of segmented net loss to Adjusted EBITDA, as presented by the Company: For the Year Ended December 31, 2023 (in thousands of U.S. dollars) VF Fresh (Produce) Cannabis Canada (1) Cannabis U.S.
Reconciliation of Segmented Net (Loss) Income to Adjusted EBITDA The following table reflects a reconciliation of segmented net loss to Adjusted EBITDA, as presented by the Company: For the Year Ended December 31, 2024 (in thousands of U.S. dollars) VF Fresh (Produce) Cannabis Canada (1) Cannabis U.S.
The decrease from the prior year was primarily due to a non-recurring write-down of inventory at VF Hemp in 2022 that was not present in the 2023 period. Net Loss Attributable to Village Farms International, Inc.
The decrease from the prior year was primarily due to a non-cash write-down of inventory at VF Hemp in 2022 that was not present in the 2023 period. Net Loss Attributable to Village Farms International, Inc.
S. dollars and Canadian dollars, for the years ended December 31, 2023 and 2022: For The Year Ended (in thousands of U.S. dollars) December 31, 2023 December 31, 2022 Branded sales $ 149,929 $ 135,649 International sales 4,600 3,869 Non-branded sales 15,457 17,848 Other 2,059 2,642 Less: excise taxes (58,015 ) (50,126 ) Net Sales $ 114,030 $ 109,882 For The Year Ended (in thousands of Canadian dollars) December 31, 2023 December 31, 2022 Branded sales $ 202,367 $ 177,234 International sales 6,208 5,153 Non-branded sales 20,967 23,285 Other 2,778 3,411 Less: excise taxes (78,315 ) (65,555 ) Net Sales $ 154,005 $ 143,528 Cost of Sales Cost of sales for the years ended December 31, 2023 and 2022 was $78,090 and $80,494, respectively, representing a decrease of 3%, or $2,404.
S. dollars and Canadian dollars, for the years ended December 31, 2023 and 2022: For The Year Ended (in thousands of U.S. dollars) December 31, 2023 December 31, 2022 Branded sales $ 149,929 $ 135,649 International sales 4,600 3,869 Non-branded sales 15,457 17,848 Other 2,059 2,642 Less: excise taxes (58,015 ) (50,126 ) Net Sales $ 114,030 $ 109,882 For The Year Ended (in thousands of Canadian dollars) December 31, 2023 December 31, 2022 Branded sales $ 202,367 $ 177,234 International sales 6,208 51,153 Non-branded sales 20,967 23,285 Other 2,778 3,411 Less: excise taxes (78,315 ) (65,555 ) Net Sales $ 154,005 $ 189,528 59 Cost of Sales Cost of sales for the years ended December 31, 2023 and 2022 was $78,090 and $80,494, respectively, representing a decrease of 3%, or $2,404.
The increase was solely due to an increase in the Company's interest rates on its various debt instruments.
The increase was due to an increase in the Company's interest rates on its various debt instruments.
Selling, General and Administrative Expenses 49 Selling, general and administrative expenses for the year ended December 31, 2023 decreased $6,764 to $65,501, or 23% of sales, from $72,265, or 25% of sales, for the year ended December 31, 2022.
Selling, General and Administrative Expenses Selling, general and administrative expenses for the year ended December 31, 2023 decreased $6,764, or 9%, to $65,501 or 23% of sales from $72,265 or 25% of sales for the year ended December 31, 2022.
Management believes that Adjusted EBITDA - Constant Currency is a useful supplemental measure in evaluating the performance of the Company because it excludes non-recurring and other items that do not reflect our business performance. Adjusted EBITDA - Constant Currency includes the Company’s 70% interest in Rose LifeScience since acquisition, 85% interest in Leli since acquisition, and 65% interest in VFH.
Management believes that Adjusted EBITDA - Constant Currency is a useful supplemental measure in evaluating the performance of the Company because it excludes items that do not reflect our business performance. Adjusted EBITDA - Constant Currency includes the Company’s 70% interest in Rose LifeScience since acquisition, 85% interest in Leli since acquisition, and 65% interest in VFH.
The primary reason for the decrease from the prior year was due to a non-recurring inventory write down 54 of ($11,038) (C$15,000) during the year ended December 31, 2022, which represented lower potency flower that was harvested in 2021 or earlier.
The primary reason for the decrease from the prior year was due to a non-cash inventory write down of $11,038 (C$15,000) during the year ended December 31, 2022, which represented lower potency flower that was harvested in 2021 or earlier.
The Delta RNG Project, which commenced operations in January 2024, converts VFCE’s previous landfill gas-to-electricity business into a state-of-the-art landfill gas to high-demand renewable natural gas ("RNG") facility. Terreva Renewables will sell the renewable natural gas and VFCE will receive a portion of the revenue in the form of a royalty.
The Delta RNG Project, which commenced operations in 2024, converts VFCE’s previous landfill gas-to-electricity business into a state-of-the-art landfill gas to high-demand renewable natural gas ("RNG") facility. Terreva Renewables sells the renewable natural gas and VFCE will receive a portion of the revenue in the form of a royalty.
Therefore, Adjusted EBITDA may not be comparable to similar measures presented by other issuers. Management believes that Adjusted EBITDA is a useful supplemental measure in evaluating the performance of the Company because it excludes non-recurring and other items that do not reflect our business performance.
Therefore, Adjusted EBITDA may not be comparable to similar measures presented by other issuers. Management believes that Adjusted EBITDA is a useful supplemental measure in evaluating the performance of the Company because it excludes items that do not reflect our business performance.
For the year ended December 31, 2023 and for the period July 19, 2022 to December 31, 2022, Leli’s financial results are fully consolidated in the financial results of the Company with the minority non-controlling interest presented in net (income) loss attributable to non-controlling interests, net of tax.
For the years ended December 31, 2024 and 2023 and for the period July 19, 2022 to December 31, 2022, Leli’s financial results are fully consolidated in the financial results of the Company with the minority non-controlling interest presented in net (income) loss attributable to non-controlling interests, net of tax.
For the year ended December 31, 2023 and for the period July 19, 2022 to December 31, 2022, Leli’s financial results are fully consolidated in the financial results of the Company with the minority non-controlling interest presented in net (income) loss attributable to non-controlling interests, net of tax.
For the years ended December 31, 2024 and 2023 and for the period July 19, 2022 to December 31, 2022, Leli’s financial results are fully consolidated in the financial results of the Company with the minority non-controlling interest presented in net (income) loss attributable to non-controlling interests, net of tax.
See “Risk Factors—Business and Operational Risk Factors—We are subject to restrictive covenants under our Credit Facilities.” Accrued interest payable on the Credit Facilities and Pure Sunfarms Loans as of December 31, 2023 and 2022 was $390 and $398, respectively, and these amounts are included in accrued liabilities in the Consolidated Statements of Financial Position.
See “Risk Factors—Business and Operational Risk Factors—We are subject to restrictive covenants under our Credit Facilities.” Accrued interest payable on the Credit Facilities and Pure Sunfarms Loans as of December 31, 2024 and 2023 was $271 and $398, respectively, and these amounts are included in accrued liabilities in the Consolidated Statements of Financial Position.
For the year ended December 31, 2023 and for the period July 19, 2022 to December 31, 2022, Leli’s financial results are fully consolidated in the financial results of the Company with the non-controlling interest presented in net loss attributable to non-controlling interests, net of tax.
For the years ended December 31, 2024 and 2023 and for the period July 19, 2022 to December 31, 2022, Leli’s financial results are fully consolidated in the financial results of the Company with the non-controlling interest presented in net loss attributable to non-controlling interests, net of tax.
For the twelve months ended December 31, 2023, our effective tax rate, including both current and deferred income taxes was 16.3%, and included a change in valuation allowance against our U.S. deferred tax assets of $4,823, and a $4,288 valuation allowance against our Canadian deferred tax assets on a net basis, recorded as of December 31, 2023.
For the twelve months ended December 31, 2023, our effective tax rate, including both current and deferred income taxes was 27.2%, and included a change in valuation allowance against our U.S. deferred tax assets of $4,823, and a $4,288 valuation allowance against our Canadian deferred tax assets on a net basis, recorded as of December 31, 2023.
("Rose LifeScience” or “Rose”), and VF Clean Energy, Inc. (“VFCE”). The Company’s vision is to be recognized as an international leader in consumer products developed from plants, whereby we produce and market value-added products that are consistently preferred by consumers.
("Rose LifeScience” or “Rose”), VF Clean Energy, Inc. (“VFCE”), and Leli Holland B. V. ("Leli" or "Leli Holland"). The Company’s vision is to be recognized as an international leader in consumer products developed from plants, whereby we produce and market value-added products that are consistently preferred by consumers.
Management believes that Adjusted EBITDA excluding JV’s is a useful supplemental measure in evaluating the performance of the Company because in addition to excluding non-recurring and other items that do not reflect our business performance, as reflected in Adjusted EBITDA, it further excludes the results of our joint ventures that management does not believes reflects the principal operations of the business.
Management believes that Adjusted EBITDA excluding JV’s is a useful supplemental measure in evaluating the performance of the Company because in addition to excluding items that do not reflect our business performance, as reflected in Adjusted EBITDA, it further excludes the results of our joint ventures that management does not believes reflects the principal operations of the business.
In addition, there were lower selling, general and administrative expenses in all segments. (Provision for) Recovery of Income Taxes The provision for income taxes for the years ended December 31, 2023 and 2022 was ($4,451) and ($4,681), respectively.
In addition, there were lower selling, general and administrative expenses in all segments. (Provision for) Recovery of Income Taxes The provision for income taxes for the year ended December 31, 2023 and 2022 was $7,451 and $4,681, respectively.
Securities and Exchange Commission. (6) Adjusted EBITDA excluding JV’s is not a recognized earnings measure and does not have a standardized meaning prescribed by GAAP, and therefore may not be comparable to similar measures presented by other issuers.
(6) Adjusted EBITDA excluding JV’s is not a recognized earnings measure and does not have a standardized meaning prescribed by GAAP, and therefore may not be comparable to similar measures presented by other issuers.
Securities and Exchange Commission. (6) Adjusted EBITDA excluding JV’s is not a recognized earnings measure and does not have a standardized meaning prescribed by GAAP, and therefore may not be comparable to similar measures presented by other issuers.
(6) Adjusted EBITDA excluding JV’s is not a recognized earnings measure and does not have a standardized meaning prescribed by GAAP, and therefore may not be comparable to similar measures presented by other issuers.
Management believes that Adjusted EBITDA excluding JV’s is a useful supplemental measure in evaluating the performance of the Company because in addition to excluding non-recurring and other items that do not reflect our business performance, as reflected in Adjusted EBITDA, it further excludes the results of our joint ventures that management does not believes reflect the principal operations of the business.
Management believes that Adjusted EBITDA excluding JV’s is a useful supplemental measure in evaluating the performance of the Company because in addition to excluding items that do not reflect our business performance, as reflected in Adjusted EBITDA, it further excludes the results of our joint ventures that management does not believes reflect the principal operations of the business.
(“VFF”, together with its subsidiaries, the “Company”, “Village Farms”, “we” “us” or “our”) is a corporation existing under the Business Corporations Act (Ontario). The Company’s principal operating subsidiaries are Village Farms Canada LP ("VFCLP"), Village Farms LP ("VFLP"), Pure Sunfarms Corp (“Pure Sunfarms” or "PSF"), Balanced Health Botanicals, LLC (“Balanced Health”), Rose LifeScience Inc.
(“VFF”, together with its subsidiaries, the “Company”, “Village Farms”, “we” “us” or “our”) is a corporation existing under the Business Corporations Act (Ontario). The Company’s principal operating subsidiaries are Village Farms Canada Limited Partnership ("VFCLP"), Village Farms L.P. ("VFLP"), Pure Sunfarms Corp. (“Pure Sunfarms” or "PSF"), Balanced Health Botanicals, LLC (“Balanced Health”), Rose LifeScience Inc.
The outstanding balance is repayable by way of monthly installments of principal and interest, with the balance and any accrued interest to be paid in full on May 3, 2027. As of December 31, 2023 and 2022, borrowings under the FCC Term Loan agreement were subject to an interest rate of 8.96% and 7.71% per annum, respectively.
The outstanding balance is repayable by way of monthly installments of principal and interest, with the balance and any accrued interest to be paid in full on May 3, 2027. As of December 31, 2024 and 2023, borrowings under the FCC Term Loan agreement were subject to an interest rate of 8.12% and 8.96% per annum, respectively.
Net Loss Net loss for the year ended December 31, 2023 was ($8,235) compared to ($40,487) for the year ended December 31, 2022.
Net Loss Net loss for the year ended December 31, 2023 was $11,235 compared to $40,487 for the year ended December 31, 2022.
Therefore, Adjusted EBITDA presented for these segments may not be comparable to similar measures presented for comparable segments by other issuers. Management believes that Adjusted EBITDA is a useful supplemental measure in evaluating the performance of the Company’s segments because it excludes non-recurring and other items that do not reflect the business performance of our segments.
Therefore, Adjusted EBITDA presented for these segments may not be comparable to similar measures presented for comparable segments by other issuers. Management believes that Adjusted EBITDA is a useful supplemental measure in evaluating the performance of the Company because it excludes items that do not reflect our business performance.
Balanced Health is one of the leading cannabinoid brands and e-commerce platforms in the United States. Balanced Health develops and sells high-quality CBD and hemp-based health and wellness products, distributing its diverse portfolio of consumer products through retail storefronts and its top-ranked e-commerce platform, CBDistillery TM .
Cannabis segment includes Balanced Health. Balanced Health is one of the leading cannabinoid brands and e-commerce platforms in the United States. Balanced Health develops and sells high-quality CBD and hemp-derived health and wellness products, distributing its diverse portfolio of consumer products through retail storefronts and its top-ranked e-commerce platform, CBDistillery TM .
Shareholders Net loss attributable to Village Farms International, Inc. shareholders for the year ended December 31, 2023 was ($31,798) as compared to ($101,146) for the year ended December 31, 2022, an improvement of $69,348, or 69%, due to improved performance from VF Fresh and lower selling, general and administrative expenses in all segments.
Shareholders Net loss attributable to Village Farms International, Inc. shareholders for the years ended December 31, 2023 was $34,798 as compared to $101,146 for the year ended respectively. an improvement of $66,348, or 66%, due to improved performance from VF Fresh and lower selling, general and administrative expenses in all segments.
As collateral for the Operating Loan, the Company has provided promissory notes and a first priority security interest over its accounts receivable and inventory. In addition, the Company has granted full recourse guarantees and security therein. The carrying value of the assets pledged as collateral as of December 31, 2023 and 2022 was $28,034 and $26,666, respectively.
As collateral for the Operating Loan, the Company has provided promissory notes and a first priority security interest over its accounts receivable and inventory. In addition, the Company has granted full recourse guarantees and security therein. The carrying value of the assets pledged as collateral as of December 31, 2024 and 2023 was $27,136 and $28,034, respectively.
For the year ended December 31, 2023, 80% of Canadian Cannabis net sales was generated from branded flower, pre-roll sales, and cannabis derivative products, net of excise tax. For the year ended December 31, 2022, 77% of Canadian Cannabis net sales was generated from branded flower, pre-roll sales and cannabis derivative products, net of excise tax.
For the year ended December 31, 2024, 75% of Canadian Cannabis net sales was generated from branded flower, pre-roll, and cannabis derivative products, net of excise tax. For the year ended December 31, 2023, 80% of Canadian Cannabis net sales was generated from branded flower, pre-roll sales and cannabis derivative products, net of excise tax.
The investing activities for the year ended December 31, 2022 primarily consisted of $14,292 in capital 61 expenditures for Pure Sunfarms’ conversion of its Delta 2 facility and the addition of hang drying rooms at its Delta 3 facility, and $4,693 invested in an additional 85% ownership in Leli.
The investing activities for the year ended December 31, 2022 primarily consisted of $14,292 in capital expenditures for Pure Sunfarms’ partial conversion of its Delta 2 facility and the addition of hang drying rooms at its Delta 3 facility, and $4,693 invested the acquisition of our 85% ownership in Leli.
Non-branded sales accounted for 23% of revenue in 2022, as compared to 26% of revenue in 2021. The decrease in non-branded sales was driven by the oversupplied LP market, particularly for lower specification biomass, which drove down prices. The net average selling price of branded flower and pre-roll formats decreased in 2022 as compared to 2021.
The decrease in non-branded sales was driven by the oversupplied LP market, particularly for lower specification biomass, which drove down prices. The net average selling price of branded flower and pre-roll formats decreased in 2023 as compared to 2022.
Securities and Exchange Commission. We caution that our results of operations for the years ended December 31, 2023, 2022 and 2021 may not be indicative of our future performance. Discussion of Financial Results A discussion of our consolidated results for the years ended December 31, 2023, 2022 and 2021 is included below.
We caution that our results of operations for the years ended December 31, 2024, 2023 and 2022 may not be indicative of our future performance. Discussion of Financial Results A discussion of our consolidated results for the years ended December 31, 2024, 2023 and 2022 is included below.
In addition, we currently have material long-term debt and lines of credit that we rely on to meet the financing needs of the Company. The long-term debt and lines of credit have interest rate terms that have been affected by rising interest rates which have impacted the cost of capital for the Company.
In addition, we currently have material long-term debt and lines of credit that we rely on to meet the financing needs of the Company. The long-term debt and lines of credit have interest rate terms that may be affected by rising interest rates which can impact the cost of capital for the Company.
FCC Term Loan The Company has a term loan financing agreement with Farm Credit Canada (“FCC”), a Canadian creditor (the “FCC Term Loan”). The non-revolving variable rate term loan has a maturity date of May 3, 2027 and a balance of $22,788 and $24,755 on December 31, 2023 and 2022, respectively.
FCC Term Loan 63 The Company has a term loan financing agreement with Farm Credit Canada (“FCC”), a Canadian creditor (the “FCC Term Loan”). The non-revolving variable rate term loan has a maturity date of May 3, 2027 and a balance of $20,821 and $24,755 on December 31, 2024 and 2023, respectively.
During the year ended December 31, 2023, the Company did not issue or sell any Common Shares under the Sales Agreement. During the year ended December 31, 2022, the Company issued and sold 3,175,000 Common Shares under the Sales Agreement, resulting in net proceeds of approximately $6,692 after deducting commissions and offering expenses.
During the year ended December 31, 2022, the Company issued and sold 3,175,000 Common Shares under the Sales Agreement, resulting in net proceeds of approximately $6,692 after deducting commissions and offering expenses.
Our long-term objective for our Canadian Cannabis segment is to garner and sustain the leading retail market share in Canada stemming from our leading position as the low-cost, high-quality cannabis producer in Canada and expand our Canadian success into the growing foreign cannabis medicinal markets across the globe. U.S. Cannabis Segment Our U.S. Cannabis segment includes Balanced Health.
Our long-term objective for our Canadian Cannabis segment is to garner and sustain a leading retail market share in Canada, as well as a leading exporter of medicinal cannabis, stemming from our position as a leading low-cost, high-quality cannabis producer in Canada and expand our Canadian success into growing international cannabis markets across the globe. U.S. Cannabis Segment Our U.S.
See the reconciliation of Adjusted EBITDA to net income in “Non-GAAP Measures—Reconciliation of Net Earnings to Adjusted EBITDA”. PRODUCE SEGMENT RESULTS Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 Sales Sales for the year ended December 31, 2023 decreased by ($9,009) to $151,243, compared to $160,252 for the year ended December 31, 2022.
See the reconciliation of Adjusted EBITDA to net (loss) income in “Non-GAAP Measures—Reconciliation of Net Loss to Adjusted EBITDA.” Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 Sales Sales for the year ended December 31, 2023 decreased by $9,009 to $151,243, compared to $160,252 for the year ended December 31, 2022.
Non-GAAP Measures References in this Management’s Discussion and Analysis to “Adjusted EBITDA” are to earnings (including the equity losses of the VFH joint venture) before interest, taxes, depreciation, and amortization (“EBITDA”), as further adjusted to exclude foreign currency exchange gains and losses on translation of long-term debt, share-based compensation, gains and losses on asset sales and the other adjustments set forth in the table below.
Non-GAAP Measures References in this Management’s Discussion and Analysis to “Adjusted EBITDA” are to earnings before interest, taxes, depreciation, and amortization (“EBITDA”), as further adjusted to exclude foreign currency exchange gains and losses, share-based 65 compensation, gains and losses on asset sales and the other adjustments set forth in the table below.
Interest under the BDC Loan is payable at an interest rate of 10.95%, payable monthly. Equity Offerings On January 30, 2023, the Company issued and sold 18,350,000 Common Shares under a registered direct equity offering, at a price of $1.35 per share, resulting in net proceeds for approximately $22,000 after deducting commissions and offering expenses (the "2023 Equity Offering").
Equity Offerings On January 30, 2023, the Company issued and sold 18,350,000 Common Shares under a registered direct equity offering, at a price of $1.35 per share, resulting in net proceeds for approximately $22,000 after deducting commissions and offering expenses (the "2023 Equity Offering").
The table below sets forth certain measures of consolidated results from continuing operations on a constant currency basis for the year ended December 31, 2023 compared to the year ended December 31, 2022 on an as reported and constant currency basis (in thousands): As Reported As Adjusted for Constant Currency (1) For The Year Ended December 31, As Reported Change For The Year Ended December 31, Constant Currency Change 2023 2022 $ % 2023 $ % Sales $ 285,603 $ 293,572 $ (7,969 ) (3 %) $ 289,897 $ (3,675 ) (1 %) Cost of sales (236,177 ) (266,075 ) 29,898 11 % (239,118 ) 26,957 10 % Selling, general and administrative expenses (65,501 ) (72,265 ) 6,764 9 % (66,605 ) 5,660 8 % Other (expense) income, net 2,727 (5,407 ) 8,134 150 % 2,642 8,049 149 % Write-off of joint venture loan — (592 ) 592 100 % — 592 100 % Impairments (14,020 ) (43,299 ) 29,279 68 % (14,020 ) 29,279 68 % Operating (loss) income (27,368 ) (94,066 ) 66,698 71 % (27,204 ) 66,862 71 % Loss including non-controlling interests and before equity losses (31,819 ) (98,747 ) 66,928 68 % (31,709 ) 67,038 68 % Net loss (31,798 ) (101,146 ) 69,348 69 % (31,694 ) 69,452 69 % Adjusted EBITDA - Constant Currency (2) 7,585 (34,633 ) 42,218 122 % 8,134 42,767 123 % 66 Notes: (1) Assumes a constant exchange rate of C$1.00 = US$0.7689 (the CDN/U.S. average exchange rate for the year ended December 31, 2022) for each of the years ended December 31, 2023 and 2022.
Adjusted EBITDA includes the Company’s 70% interest in Rose LifeScience through March 31, 2024, 80% interest in Rose LifeScience beginning on April 1, 2024, 85% interest in Leli through September 22, 2024, and our 100% interest in Leli beginning on September 23, 2024. 69 The table below sets forth certain measures of consolidated results from continuing operations on a constant currency basis for the year ended December 31, 2023 compared to the year ended December 31, 2022 on an as reported and constant currency basis (in thousands): As Reported As Adjusted for Constant Currency (1) For The Year Ended December 31, As Reported Change For The Year Ended December 31, Constant Currency Change 2023 2022 $ % 2023 $ % Sales $ 285,603 $ 293,572 $ (7,969 ) (3 %) $ 289,897 $ (3,675 ) (1 %) Cost of sales (236,177 ) (266,075 ) 29,898 11 % (239,118 ) 26,957 10 % Selling, general and administrative expenses (65,501 ) (72,265 ) 6,764 9 % (66,605 ) 5,660 8 % Other (expense) income, net 2,727 (5,407 ) 8,134 150 % 2,642 8,049 149 % Write-off of joint venture loan — (592 ) 592 (100 %) — 592 (100 %) Goodwill and intangible impairments (14,020 ) (43,299 ) 29,279 (100 %) (13,856 ) 29,443 (100 %) Operating (loss) income (27,368 ) (94,066 ) 66,698 71 % (27,421 ) 66,645 71 % Loss including non-controlling interests and before equity losses (34,819 ) (98,747 ) 63,928 65 % (34,709 ) 64,038 65 % Net loss (34,798 ) (101,146 ) 66,348 66 % (34,804 ) 66,342 66 % Adjusted EBITDA - Constant Currency (2) 7,585 (34,633 ) 42,218 122 % 7,689 42,322 122 % Notes: (1) Assumes a constant exchange rate of C$1.00 = US$0.7689 (the CDN/U.S. average exchange rate for the year ended December 31, 2022) for each of the years ended December 31, 2023 and 2022.
We evaluate the presentation of revenue on a gross or net basis based on whether we control the service provided to the end-user and are the principal (i.e. “gross”), or we arrange for other parties to provide the service to the end-user and are an agent (i.e. “net”). Revenue received from shipping and handling fees is reflected in net sales.
We evaluate the presentation of revenue on a gross or net basis based on whether we control the service provided to the end-user and are the principal (i.e. “gross”), or we arrange for other parties to provide the service to the end-user and are an agent (i.e. “net”).
The condensed consolidated statements of operations and comprehensive income (loss) and condensed consolidated statements of cash flows of our foreign operations are translated into dollars by applying the average foreign exchange rate in effect for the reporting period.
Transactions affecting the shareholders’ equity (deficit) are translated at historical foreign exchange rates. The condensed consolidated statements of operations and comprehensive income (loss) and condensed consolidated statements of cash flows of our foreign operations are translated into dollars by applying the average foreign exchange rate in effect for the reporting period.
(1) Clean Energy Corporate Total Sales $ 151,243 $ 114,030 $ 20,330 $ — $ — $ 285,603 Cost of sales (151,064 ) (78,090 ) (7,002 ) (21 ) — (236,177 ) Selling, general and administrative expenses (10,625 ) (29,275 ) (13,118 ) (32 ) (12,451 ) (65,501 ) Other expense, net 3,495 (2,136 ) (18 ) (133 ) 1,519 2,727 Impairments — — (14,020 ) — — (14,020 ) Operating (loss) income (6,951 ) 4,529 (13,828 ) (186 ) (10,932 ) (27,368 ) Provision for income taxes (1,284 ) (1,431 ) — — (1,736 ) (4,451 ) (Loss) income from consolidated entities (8,235 ) 3,098 (13,828 ) (186 ) (12,668 ) (31,819 ) Less: net (income) loss attributable to non-controlling interests, net of tax — (162 ) — — 183 21 Net (loss) income $ (8,235 ) $ 2,936 $ (13,828 ) $ (186 ) $ (12,485 ) $ (31,798 ) Adjusted EBITDA (2) $ 506 $ 14,764 $ 861 $ (186 ) $ (8,360 ) $ 7,585 Basic (loss) income per share $ (0.07 ) $ 0.03 $ (0.13 ) $ (0.00 ) $ (0.12 ) $ (0.29 ) Diluted (loss) income per share $ (0.07 ) $ 0.03 $ (0.13 ) $ (0.00 ) $ (0.12 ) $ (0.29 ) 52 For the Year Ended December 31, 2022 VF Fresh (Produce) Cannabis Canada (1) Cannabis U.S.
Clean Energy Leli (1) Corporate Total Sales $ 151,243 $ 114,030 $ 20,330 $ — $ — $ — $ 285,603 Cost of sales (151,064 ) (78,090 ) (7,002 ) (21 ) — — (236,177 ) Selling, general and administrative expenses (10,625 ) (29,275 ) (13,118 ) (32 ) (1,265 ) (11,186 ) (65,501 ) Other expense, net 3,495 (2,136 ) (18 ) (133 ) — 1,519 2,727 Goodwill and intangible impairments — — (14,020 ) — — — (14,020 ) Loss before taxes and loss from equity method investments (6,951 ) 4,529 (13,828 ) (186 ) (1,265 ) (9,667 ) (27,368 ) ('Provision for) recovery of income taxes (4,284 ) (1,431 ) — — 48 (1,784 ) (7,451 ) (Loss) income from consolidated entities (11,235 ) 3,098 — (13,828 ) — (186 ) — (1,217 ) — (11,451 ) (34,819 ) Less: net (income) loss attributable to non-controlling interests, net of tax — (162 ) — — 183 — 21 Net (loss) income $ (11,235 ) $ 2,936 $ (13,828 ) $ (186 ) $ (1,034 ) $ (11,451 ) $ (34,798 ) Adjusted EBITDA (2) $ 506 $ 14,764 $ 861 $ (186 ) $ (157 ) $ (8,203 ) $ 7,585 Basic (loss) income per share $ (0.10 ) $ 0.03 $ (0.13 ) $ (0.00 ) $ (0.01 ) $ (0.11 ) $ (0.32 ) Diluted (loss) income per share $ (0.10 ) $ 0.03 $ (0.13 ) $ (0.00 ) $ (0.01 ) $ (0.11 ) $ (0.32 ) 56 For the Year Ended December 31, 2022 VF Fresh (Produce) Cannabis Canada (1) Cannabis U.S.
VF Hemp was a joint venture which ceased operations in 2022, and its results are included in “Loss from Equity Method Investments” for the years ended December 31, 2022 and 2021. Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Sales U.S.
CANNABIS SEGMENT RESULTS The U.S. Cannabis segment currently consists of Balanced Health. VF Hemp was a joint venture which ceased operations in 2022, and its results are included in “Loss from Equity Method Investments” for the year ended December 31, 2022. Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Sales U.S.
Impact of Inflation and World Conflicts Our business has been affected, and we expect will continue to be affected for the foreseeable future, by rising inflation and supply chain issues arising from COVID-19, and indirectly, world conflicts (e.g., Russia/Ukraine) which may negatively affect our operating results.
In addition, our business has been affected, and we expect will continue to be affected for the foreseeable future, by rising inflation, and indirectly, world conflicts (e.g., Russia/Ukraine) which may negatively affect our operating results.
Constant Currency To supplement the consolidated financial statements presented in accordance with U.S. GAAP, we have presented constant currency-adjusted financial measures for sales, cost of sales, selling, general and administrative, other income (expense), operating (loss) income, loss from consolidated entities, net loss, and Adjusted EBITDA for the years ended December 31, 2023 and 2022, which are considered non-GAAP financial measures.
GAAP, we have presented constant currency adjusted financial measures for sales, cost of sales, selling, general and administrative, other income (expense), operating (loss) income, loss from consolidated entities, net loss, and Adjusted EBITDA for the year ended December 31, 2024 and 2023, which are 68 considered non-GAAP financial measures.
Summary of Cash Flows For the Year Ended December 31, (in Thousands) 2023 2022 2021 Cash beginning of year $ 21,676 $ 58,667 $ 25,679 Net cash flow provided by (used in): Operating activities 5,315 (19,889 ) (39,567 ) Investing activities (6,231 ) (20,899 ) (63,470 ) Financing activities 14,137 4,496 135,883 Net cash increase (decrease) for the year 13,221 (36,292 ) 32,846 Effect of exchange rate changes on cash 394 (699 ) 142 Cash, end of the year $ 35,291 $ 21,676 $ 58,667 Operating Activities For the years ended December 31, 2023 and 2022 and 2021 cash flows provided by (used in) operating activities were $5,315, ($19,899), and ($39,567), respectively.
Summary of Cash Flows For the Year Ended December 31, (in Thousands) 2024 2023 2022 Cash beginning of year $ 35,291 $ 21,676 $ 58,667 Net cash flow provided by (used in): Operating activities 10,348 5,315 (19,889 ) Investing activities (10,241 ) (6,231 ) (20,899 ) Financing activities (9,526 ) 14,137 4,496 Net cash (decrease) increase for the year (9,419 ) 13,221 (36,292 ) Effect of exchange rate changes on cash (1,241 ) 394 (699 ) Cash, end of the year $ 24,631 $ 35,291 $ 21,676 Operating Activities For the years ended December 31, 2024 and 2023 and 2022 cash flows provided by (used in) operating activities were $10,348, $5,315, and ($19,899), respectively.
Investing Activities For the years ended December 31, 2023, 2022, and 2021 cash flows used in investing activities were $(6,231), ($20,889), and ($63,470) respectively. The investing activities for the year ended December 31, 2023 primarily consisted of $6,518 invested in capital expenditures to support the VF Fresh, Canadian Cannabis, and U.S.
Investing Activities For the years ended December 31, 2024, 2023, and 2022 cash flows used in investing activities were $10,241, $6,231, and $20,889, respectively. The investing activities for the year ended December 31, 2024 consisted primarily of $6,061 in capital expenditures for Leli and $4,022 in capital expenditures to support the VF Fresh, Canadian Cannabis, and U.S. Cannabis operations.
We expect this ASU to only impact our disclosures with no impact to our results of operations, cash flows, and financial condition. Critical Accounting Policies, Estimates and Judgments Our discussion and analysis of our financial condition and results of operations are based upon our Consolidated Financial Statements, which have been prepared in accordance with U.S. GAAP.
Critical Accounting Policies, Estimates and Judgments Our discussion and analysis of our financial condition and results of operations are based upon our Consolidated Financial Statements, which have been prepared in accordance with U.S. GAAP.
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Sales Canadian cannabis net sales for the years ended December 31, 2023 increased by $4,148, or 4%, to $114,030 from $109,882, for the year ended December 31, 2023.
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Sales Canadian cannabis net sales for the years ended December 31, 2024 increased by $34,826, or 31%, to $148,856 from $114,030, for the year ended December 31, 2024.
Financing Activities For the years ended December 31, 2023, 2022, and 2021 cash flows provided by financing activities were $14,137, $4,496, and $135,883, respectively.
Financing Activities For the years ended December 31, 2024, 2023, and 2022 cash flows provided by (used in) financing activities were ($9,562), $14,137, and $4,496, respectively.
To present this information, current and comparative prior period statement of operations results in currencies other than U.S. dollars are converted into U.S. dollars using the average exchange rates comparative periods in 2022 and 2021, respectively, rather than the actual average exchange rates in effect during the respective current periods.
To present this information, current and comparative prior period income statement results in currencies other than U.S. dollars are converted into U.S. dollars using the average exchange rates from the annual comparative period rather than the actual average exchange rates in effect during the respective current periods. All growth comparisons relate to the corresponding periods.
We concluded that as of December 31, 2023, the fair value was lower than its carrying amount and, as a result, an impairment charge to goodwill of $11,300 was allocated to the Cannabis – U.S. segment for the year ended December 31, 2023.
Management concluded that as of December 31, 2023, the fair value was lower than its carrying amount and as a result, an impairment charge to goodwill of $11,300 was allocated to the reporting unit.
Management believes that Adjusted EBITDA is a useful supplemental measure in evaluating the performance of the Company because it excludes non-recuring and other items that do not reflect our business performance. Adjusted EBITDA includes the Company’s 70% interest in Rose LifeScience since acquisition, 85% interest in Leli since acquisition, and 65% interest in VFH.
Management believes that Adjusted EBITDA is a useful supplemental measure in evaluating the performance of the Company because it excludes non-recuring and other items that do not reflect our business performance.
Management believes that Adjusted EBITDA is a useful supplemental measure in evaluating the performance of the Company because it excludes non-recuring and other items that do not reflect our business performance. Adjusted EBITDA includes the Company’s 70% interest in Rose LifeScience since acquisition, 85% interest in Leli since acquisition, and 65% interest in VFH.
Management believes that Adjusted EBITDA is a useful supplemental measure in evaluating the performance of the Company because it excludes non-recuring and other items that do not reflect our business performance.
Other Income (Expense) Other income for the year ended December 31, 2023 was $5,616 as compared to other expense of ($115) for the year ended December 31, 2022.
Interest Income Interest income for the years ended December 31, 2023 and 2022 was $1,018 and $207, respectively. 54 Other Income (Expense) Other income for the year ended December 31, 2023 was $5,616 as compared to other expense of ($115) for the year ended December 31, 2022.
The increase was due to an increase in the Company's interest rates on its various debt instruments. Interest Income Interest income for the years ended December 31, 2023 and 2022 was $1,018 and $207, respectively.
The decrease was due to a decrease in the overall borrowing base and a decrease in the Company's interest rates on its various debt instruments. Interest Income Interest income for the years ended December 31, 2024 and 2023 was $914 and $1,018, respectively.
The exchange rates used to translate from Canadian dollars ("C") to dollars is shown below: As of December 31, 2023 2022 2021 Spot rate 0.7543 0.7380 0.7874 For the year ended 0.7410 0.7689 0.7977 Results of Operations Consolidated Financial Performance (In thousands of U.S. dollars, except per share amounts) For the Year Ended December 31, 2023 (1) 2022 (1) 2021 (1) Sales $ 285,603 $ 293,572 $ 268,020 Cost of sales (236,177 ) (266,075 ) (222,841 ) Gross margin 49,426 27,497 45,179 Selling, general and administrative expenses (65,501 ) (72,265 ) (53,917 ) Interest expense (4,509 ) (3,244 ) (2,835 ) Interest income 1,018 207 126 Foreign exchange gain (loss) 602 (2,255 ) (476 ) Other income (expense) 5,616 (115 ) (420 ) Write-off of joint venture loan — (592 ) — Impairments (14,020 ) (43,299 ) — Loss before taxes and loss from equity method investments (27,368 ) (94,066 ) (12,343 ) (Provision for) recovery of income taxes (4,451 ) (4,681 ) 3,526 Loss including non-controlling interests and before equity losses (31,819 ) (98,747 ) (8,817 ) Less: net loss attributable to non-controlling interests, net of tax 21 269 46 Loss from equity method investments — (2,668 ) (308 ) Net loss attributable to Village Farms International, Inc. shareholders $ (31,798 ) $ (101,146 ) $ (9,079 ) Adjusted EBITDA (2) $ 7,585 $ (34,633 ) $ 14,012 Basic loss per share $ (0.29 ) $ (1.13 ) $ (0.11 ) Diluted loss per share $ (0.29 ) $ (1.13 ) $ (0.11 ) 48 (1) For the years ended December 31, 2023 and 2022 and for the period August 16, 2021 to December 31, 2021, Balanced Health is fully consolidated in the financial results of the Company.
The exchange rates used to translate from Canadian dollars to U.S. dollars is shown below: As of December 31, 2024 2023 2022 Spot rate 0.6957 0.7543 0.7380 For the year ended 0.7301 0.7410 0.7689 51 Results of Operations Consolidated Financial Performance (In thousands of U.S. dollars, except per share amounts) For the Year Ended December 31, 2024 2023 2022 Sales $ 336,181 $ 285,603 $ 293,572 Cost of sales (288,781 ) (236,177 ) (266,075 ) Gross margin 47,400 49,426 27,497 Selling, general and administrative expenses (71,048 ) (65,501 ) (72,265 ) Interest expense (3,365 ) (4,509 ) (3,244 ) Interest income 914 1,018 207 Foreign exchange (loss) gain (2,843 ) 602 (2,255 ) Other income (expense) 4,015 5,616 (115 ) Write-off of joint venture loan — — (592 ) Goodwill and intangible asset impairments (11,939 ) (14,020 ) (43,299 ) Other impairments (439 ) — — Loss before taxes and loss from equity method investments (37,305 ) (27,368 ) (94,066 ) Provision for income taxes 1,662 (7,451 ) (4,681 ) Loss including non-controlling interests and before equity losses (35,643 ) (34,819 ) (98,747 ) Less: net (income) loss attributable to non-controlling interests, net of tax (1) (207 ) 21 269 Loss from equity method investments — — (2,668 ) Net loss attributable to Village Farms International, Inc. shareholders $ (35,850 ) $ (34,798 ) $ (101,146 ) Adjusted EBITDA (2) $ 1,788 $ 7,585 $ (34,633 ) Basic loss per share $ (0.32 ) $ (0.32 ) $ (1.13 ) Diluted loss per share $ (0.32 ) $ (0.32 ) $ (1.13 ) (1) For the years ended December 31, 2024, 2023 and 2022 Rose LifeScience’s financial results are fully consolidated in the financial results of the Company with the non-controlling interest presented in net loss attributable to non-controlling interests, net of tax.
Management believes that Adjusted EBITDA - Constant Currency is a useful supplemental measure in evaluating the performance of the Company because it excludes non-recurring and other items that do not reflect our business performance. Adjusted EBITDA - Constant Currency includes the Company’s 70% interest in Rose LifeScience since acquisition, 85% interest in Leli since acquisition, and 65% interest in VFH.
Management believes that Adjusted EBITDA - Constant Currency is a useful supplemental measure in evaluating the performance of the Company because it excludes non-recuring and other items that do not reflect our business performance.
We own and operate produce cultivation assets in Texas and Delta, B.C. and source 45 produce from our growing partners, in Mexico and Canada. Our intention is to use our assets, expertise and experience (across cannabis, CBD and produce) to participate in the U.S.
We own and operate produce cultivation assets in Texas and Delta, B.C. and source produce from growing partners in Mexico and Canada. 48 Our intention is to use our assets, expertise and experience (across the cannabis, hemp, CBD and produce ecosystems) to participate in U.S. cannabis markets subject to compliance with applicable U.S. federal and state laws and applicable stock exchange rules.
To do so, we leverage decades of cultivation expertise, investment, and experience in fresh produce across profitable, high growth plant-based opportunities. In Canada, we converted two produce facilities to grow cannabis for the Canadian legal adult use (recreational) market.
To do so, we leverage decades of cultivation expertise, investment, and experience in fresh produce into branded and wholesale cannabis products within markets with legally permissible opportunities. In Canada, we converted two produce facilities to grow cannabis for the Canadian legal adult use (recreational) market.
Inventoriable costs are expensed to cost of goods sold on the Consolidated Statement of Income (Loss) in the same period as finished products are sold. The amount of any write-down of inventories to net realizable value and all losses of inventories are recognized as an expense in the period when the write-down or loss occurs.
The amount of any write-down of inventories to net realizable value and all losses of inventories are recognized as an expense in the period when the write-down or loss occurs.
(1) Clean Energy Corporate Total Sales $ 160,252 $ 109,882 $ 23,302 $ 136 $ — $ 293,572 Cost of sales (177,634 ) (80,494 ) (7,643 ) (304 ) — (266,075 ) Selling, general and administrative expenses (12,004 ) (31,608 ) (16,305 ) (58 ) (12,290 ) (72,265 ) Other expense, net (1,187 ) (2,023 ) (247 ) (43 ) (1,907 ) (5,407 ) Write-off of joint venture loan — — — — (592 ) (592 ) Impairments — — (43,299 ) — — (43,299 ) Operating loss (30,573 ) (4,243 ) (44,192 ) (269 ) (14,789 ) (94,066 ) (Provision for) recovery of income taxes (9,914 ) 4,091 — — 1,142 (4,681 ) Loss from consolidated entities (40,487 ) (152 ) (44,192 ) (269 ) (13,647 ) (98,747 ) Less: net loss attributable to non-controlling interests, net of tax — 269 — — — 269 Loss from equity method investments — — — — (2,668 ) (2,668 ) Net (loss) income $ (40,487 ) $ 117 $ (44,192 ) $ (269 ) $ (16,315 ) $ (101,146 ) Adjusted EBITDA (2) $ (24,369 ) $ 2,047 $ 223 $ (263 ) $ (12,271 ) $ (34,633 ) Basic (loss) income per share $ (0.45 ) $ 0.00 $ (0.52 ) $ 0.00 $ (0.16 ) $ (1.13 ) Diluted (loss) income per share $ (0.45 ) $ 0.00 $ (0.52 ) $ 0.00 $ (0.16 ) $ (1.13 ) For the Year Ended December 31, 2021 VF Fresh (Produce) Cannabis Canada (1) Cannabis U.S.
Clean Energy Leli (1) Corporate Total Sales $ 160,388 $ 109,882 $ 23,302 $ 0 $ — $ — $ 293,572 Cost of sales (177,777 ) (80,494 ) (7,643 ) (161 ) — — (266,075 ) Selling, general and administrative expenses (12,004 ) (31,608 ) (16,305 ) (58 ) (275 ) (12,015 ) (72,265 ) Other expense, net (1,187 ) (2,023 ) (247 ) (43 ) — (1,907 ) (5,407 ) Write-off of joint venture loan — — — — — (592 ) (592 ) Goodwill and intangible asset impairments — — (43,299 ) — — — (43,299 ) Loss before taxes and loss from equity method investments (30,580 ) (4,243 ) (44,192 ) (262 ) (275 ) (14,514 ) (94,066 ) (Provision for) recovery of income taxes (9,914 ) 4,091 — — 39 1,103 (4,681 ) Loss from consolidated entities (40,494 ) (152 ) (44,192 ) (262 ) (236 ) (13,411 ) (98,747 ) Less: net loss attributable to non-controlling interests, net of tax — 269 — — — — 269 Loss from equity method investments — — — — — (2,668 ) (2,668 ) Net (loss) income $ (40,494 ) $ 117 $ (44,192 ) $ (262 ) $ (236 ) $ (16,079 ) $ (101,146 ) Adjusted EBITDA (2) $ (24,376 ) $ 2,047 $ 223 $ (256 ) $ (275 ) $ (11,996 ) $ (34,633 ) Basic (loss) income per share $ (0.45 ) $ 0.00 $ (0.52 ) $ (0.00 ) $ (0.00 ) $ (0.16 ) $ (1.13 ) Diluted (loss) income per share $ (0.45 ) $ 0.00 $ (0.52 ) $ (0.00 ) $ (0.00 ) $ (0.16 ) $ (1.13 ) (1) For the years ended December 31, 2024, 2023, and 2022, Rose LifeScience’s financial results are fully consolidated in the financial results of the Company with the non-controlling interest presented in net (income) loss attributable to non-controlling interests, net of tax.