Biggest changeGAAP financial measure, for the year ended December 31, 2022 is presented in the table below: (In thousands of United States dollars) JustCBD Vessel Phatebo Corporate & Other Consolidated Net loss from continuing operations $ (7,001 ) $ (21,985 ) $ (109 ) $ (17,608 ) $ (46,703 ) Income tax recovery (21 ) (1,372 ) (12 ) - (1,405 ) Interest expense (income) 17 (35 ) 2 (13 ) (29 ) Depreciation and amortization 643 1,434 1 66 2,144 EBITDA (6,362 ) (21,958 ) (118 ) (17,555 ) (45,993 ) Non-operating loss (income) (1) 56 4 (13 ) 276 323 Share based compensation - - - 3,404 3,404 Asset impairment 5,397 20,139 - 245 25,781 Unrealized loss from changes in fair value (2) - - - 593 593 Charges related to the flow-through of inventory step-up on business combinations 1,631 - - - 1,631 Other acquisition and transaction costs 614 81 - 353 1,048 Adjusted EBITDA $ 1,336 $ (1,734 ) $ (131 ) $ (12,684 ) $ (13,213 ) (1) Non-operating expense includes foreign exchange gain (loss).
Biggest changeGAAP financial measure, for the year ended December 31, 2024 is presented in the table below: 58 (In thousands of United States dollars) JustCBD Vessel Germany (3) Australian Vaporizers Corporate & Other Consolidated Net loss from continuing operations $ (3,007 ) $ (2,129 ) $ (1,004 ) $ (643 ) $ (9,124 ) $ (15,907 ) Income tax expense (recovery) 2 1 (186 ) (46 ) 52 (177 ) Interest expense 59 8 142 1 3 213 Depreciation and amortization 168 62 488 15 35 768 EBITDA (2,778 ) (2,058 ) (560 ) (673 ) (9,034 ) (15,103 ) Non-operating loss (1) 3 - - 21 461 485 Share based compensation - - - - 2,779 2,779 Asset impairment 585 1,206 - 414 32 2,237 Changes in financial instruments fair value (2) (57 ) - - - (202 ) (259 ) Charges related to the flow-through of inventory step-up on business combinations - - - 79 - 79 Other acquisition and transaction costs - - - - 266 266 Adjusted EBITDA $ (2,247 ) $ (852 ) $ (560 ) $ (159 ) $ (5,698 ) $ (9,516 ) The reconciliation of the Company's EBITDA and Adjusted EBITDA, non-U.S.
As a result, Just Brands has stopped distributing these products in the State of Florida. There is no assurance that these products can be sold in another jurisdiction, or at all.
As a result, Just Brands has stopped distributing these products in the State of Florida. There is no assurance that these products can be sold in another jurisdiction, or at all.
GAAP financial measures, to net income (loss) from continuing operations, the most directly comparable U.S.
GAAP financial measures, to net (loss) income from continuing operations, the most directly comparable U.S.
Fundamental expertise entails compliance with product approvals, import permits, export permits, distribution licenses and other pertinent licenses. Integration of acquired companies. Our growth has been fueled substantially by the acquisition of JustCBD, Vessel and FGH. Our continued ability to extract incremental synergies from a group of diversified entities is a key determinant of our ability to expand organically.
Fundamental expertise entails compliance with product approvals, import permits, export permits, distribution licenses and other pertinent licenses. 50 Integration of acquired companies. Our growth has been fueled substantially by the acquisition of JustCBD, Vessel and FGH. Our continued ability to extract incremental synergies from a group of diversified entities is a key determinant of our ability to expand organically.
Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. An unrealized tax benefit may arise in connection with a period that has not yet been reviewed by the relevant tax authority.
Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. 64 An unrealized tax benefit may arise in connection with a period that has not yet been reviewed by the relevant tax authority.
Finished goods include the cost of direct materials and labor and a proportion of manufacturing overhead allocated based on normal production capacity . 60 Net realizable value represents the estimated selling price for inventories in the ordinary course of business, less all estimated costs of completion and costs necessary to make the sale.
Finished goods include the cost of direct materials and labor and a proportion of manufacturing overhead allocated based on normal production capacity. Net realizable value represents the estimated selling price for inventories in the ordinary course of business, less all estimated costs of completion and costs necessary to make the sale.
The Company and Lisan completed the sale of Cosechemos Ya S.A.S on November 1, 2023. Factors Impacting our Business Challenges in realization of overhead reductions. Management has taken, and continues to implement, various cost-saving initiatives to lower overhead costs.
The Company and Lisan completed the sale of Cosechemos Ya S.A.S on November 1, 2023. 49 Factors Impacting our Business Challenges in realization of overhead reductions. Management has taken, and continues to implement, various cost-saving initiatives to lower overhead costs.
The Company has historically been opportunistic and pursues acquisitions from time to time that management believes will be complementary to or synergistic to the Company's existing business. However, any such acquisitions require the Company to incur heightened upfront transaction costs and require the Company to assume certain liabilities from the acquired companies.
The Company has been opportunistic and pursues acquisitions from time to time that management believes will be complementary to or synergistic to the Company's existing business. However, any such acquisitions require the Company to incur heightened upfront transaction costs and require the Company to assume certain liabilities from the acquired companies.
Management believes that EBITDA and Adjusted EBITDA provide meaningful and useful financial information as these measures demonstrate the operating performance of the business. The reconciliation of the Company's EBITDA and Adjusted EBITDA, non-U.S. GAAP financial measures, to net (loss) income from continuing operations, the most directly comparable U.S.
Management believes that EBITDA and Adjusted EBITDA provide meaningful and useful financial information as these measures demonstrate the operating performance of the business. The reconciliation of the Company's EBITDA and Adjusted EBITDA, non-U.S. GAAP financial measures, to net loss from continuing operations, the most directly comparable U.S.
We paid $0.3 million in issuance costs relating to the September 2023 unit offering and issued 54,760 warrants issued to the placement agent. As of December 31, 2023, all of the warrants issued in connection with the September 2023 unit offering remain outstanding.
We paid $0.3 million in issuance costs relating to the September 2023 unit offering and issued 54,760 warrants issued to the placement agent. As of December 31, 2024, all of the warrants issued in connection with the September 2023 unit offering remain outstanding.
The primary factors that can impact cost of goods sold on a period-to-period basis include the volume of products sold, the mix of products sold, third-party quality costs, transportation, overhead allocations and changes in inventory provisions. 50 Operating Expenses The Company's operating expenses are apportioned based on the following categories: • Consulting and management fees include salary and benefit expenses for employees, directors and consultants for the Company's corporate activities, other than those included in one of general and administrative, share-based compensation, and research and development. • Professional fees include legal, audit and other expenses incurred by third-party service providers. • General and administrative include certain public company costs, merchant fees and temporary labor and subcontractor costs for the Company's operating subsidiaries. • Promotion and communication expenses consist primarily of services engaged in marketing and promotion of our products and costs associated with initiatives and development programs and salary and benefit expenses for certain employees. • Travel expenses relate to flight, lodging and incidental expenses for attending conferences, events and key business meetings. • Share-based compensation includes the cost of vesting of the Company's equity awards, including share options and restricted share awards. • Research and development expenses primarily consist of salary and benefit expenses for employees engaged in research and development activities, as well as other general costs associated with R&D activities. • Operating lease expense represents the cost of the Company's operating leases, primarily consisting of real estate and equipment. • Depreciation and amortization expense is provided on a straight-line basis over the corresponding assets' estimated useful lives. • Bad debt expense consists of changes in the provision for the Company's expected credit losses.
The primary factors that can impact cost of goods sold on a period-to-period basis include the volume of products sold, the mix of products sold, third-party quality costs, transportation, overhead allocations and changes in inventory provisions. 52 Operating Expenses The Company's operating expenses are apportioned based on the following categories: • Consulting and management fees include salary and benefit expenses for employees, directors and consultants for the Company's corporate activities, other than those included in one of general and administrative, share-based compensation, and research and development. • Professional fees include legal, audit and other expenses incurred by third-party service providers. • General and administrative include certain public company costs, merchant fees and temporary labor and subcontractor costs for the Company's operating subsidiaries. • Promotion and communication expenses consist primarily of services engaged in marketing and promotion of our products and costs associated with initiatives and development programs and salary and benefit expenses for certain employees. • Travel expenses relate to flight, lodging and incidental expenses for attending conferences, events and key business meetings. • Share-based compensation includes the cost of vesting of the Company's equity awards, including share options, restricted share awards and stock appreciation rights. • Research and development expenses primarily consist of salary and benefit expenses for employees engaged in research and development activities, as well as other general costs associated with R&D activities. • Operating lease expense represents the cost of the Company's operating leases, primarily consisting of real estate and equipment. • Depreciation and amortization expense is provided on a straight-line basis over the corresponding assets' estimated useful lives. • Bad debt expense consists of changes in the provision for the Company's expected credit losses.
As of December 31, 2023, the Company's current working capital, anticipated operating expenses and net losses, and the uncertainties surrounding its ability to raise additional capital as needed, raise substantial doubt as to whether existing cash and cash equivalents will be sufficient to meet its obligations as they come due within twelve months from the date the consolidated financial statements were issued.
As of December 31, 2024, the Company's current working capital, anticipated operating expenses and net losses, and the uncertainties surrounding its ability to raise additional capital as needed, raise substantial doubt as to whether existing cash and cash equivalents will be sufficient to meet its obligations as they come due within twelve months from the date the consolidated financial statements were issued.
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") of the Company should be read in conjunction with the Company's audited consolidated financial statements for the year ended December 31, 2023, and the accompanying notes thereto (the "Financial Statements") included in this Annual Report, which have been prepared in accordance with U.S. GAAP.
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") of the Company should be read in conjunction with the Company's audited consolidated financial statements for the year ended December 31, 2024, and the accompanying notes thereto (the "Financial Statements") included in this Annual Report, which have been prepared in accordance with U.S. GAAP.
Off-Balance Sheet Arrangements As of December 31, 2023, the Company did not have any off-balance-sheet arrangements that have, or are reasonably likely to have, a current or future effect on its results of operations or financial condition, including, and without limitation, such considerations as liquidity and capital resources.
Off-Balance Sheet Arrangements As of December 31, 2024, the Company did not have any off-balance-sheet arrangements that have, or are reasonably likely to have, a current or future effect on its results of operations or financial condition, including, and without limitation, such considerations as liquidity and capital resources.
This MD&A reports the Company's activities through December 31, 2023, unless otherwise indicated. Forward-looking statements are based on the Company's current expectations and assumptions regarding its business, potential target businesses, the economy and other future conditions.
This MD&A reports the Company's activities through December 31, 2024, unless otherwise indicated. Forward-looking statements are based on the Company's current expectations and assumptions regarding its business, potential target businesses, the economy and other future conditions.
In November 2018, Phatebo also received a medical cannabis import and distribution license. We intend to leverage Phatebo's existing network of approximately 1,200 pharmacies as Flora begins to move medicinal cannabis from third parties into Germany. Additionally, the Phatebo warehouse provides a logistics outpost for Flora's growing product portfolio and distribution network within the European Union.
In November 2018, Phatebo also received a medical cannabis import and distribution license. We intend to leverage Phatebo's existing network of pharmacies as Flora begins to move medicinal cannabis from third parties into Germany. Additionally, the Phatebo warehouse provides a logistics outpost for Flora's growing product portfolio and distribution network within the European Union.
Management's plans in regard to these matters are described in Note 2 of the Company's audited consolidated financial statements for the year ended December 31, 2023. For more information, see Item 1A "Risk Factors." 48 Acquisition strategy disadvantages include significant transaction costs and liabilities of our acquirees.
Management's plans in regard to these matters are described in Note 2 of the Company's audited consolidated financial statements for the year ended December 31, 2024. For more information, see Item 1A "Risk Factors." Acquisition strategy disadvantages include significant transaction costs and liabilities of our acquirees.
In late January 2024, and in early February 2024, the Department issued a stop sale order on 231 hemp extract and other products distributed by Just Brands primarily on the basis that such products were determined to be attractive to children with the product and/or labels in the shape of an animal, human, or cartoon; or bears any reasonable resemblance to an existing candy product, or branded food product.
On January 22, 2024, the Department issued a stop sale order on 231 hemp extract and other products distributed by Just Brands primarily on the basis that such products were determined to be attractive to children with the product and/or labels in the shape of an animal, human, or cartoon; or bears any reasonable resemblance to an existing candy product, or branded food product.
Cash flows used in operating activities for the year ended December 31, 2023 were due primarily to operating expenses exceeding the gross profit for the year. Cash flows used in operating activities for the year ended December 31, 2022 were also due primarily to operating expenses exceeding the gross profit for the year.
Cash flows used in operating activities for the year ended December 31, 2024 were due primarily to operating expenses exceeding the gross profit for the year. Cash flows used in operating activities for the year ended December 31, 2023 were also due primarily to operating expenses exceeding the gross profit for the year.
GAAP financial measure, for the year ended December 31, 2023 is presented in the table below: (In thousands of United States dollars) JustCBD Vessel Phatebo Corporate & Other Consolidated Net (loss) income from continuing operations $ (22,790 ) $ (8,372 ) $ 274 $ ( 15,781 ) $ (46,669 ) Income tax expense (recovery) - 3 101 (1,732 ) (1,628 ) Interest expense (income) 9 2 92 (11 ) 92 Depreciation and amortization 742 736 28 829 2,335 EBITDA (22,039 ) (7,631 ) 495 (16,695 ) (45,870 ) Non-operating loss (income) (1) 2 14 - (174 ) (158 ) Share based compensation - - - 1,591 1,591 Asset impairment 22,892 7,402 - 9,213 39,507 Unrealized gain from changes in fair value (2) (964 ) - - (1,027 ) (1,991 ) Charges related to the flow-through of inventory step-up on business combinations - - - 45 45 Adjusted EBITDA $ (109 ) $ (215 ) $ 495 $ (7,047 ) $ (6,876 ) 56 The reconciliation of the Company's EBITDA and Adjusted EBITDA, non-U.S.
GAAP financial measure, for the year ended December 31, 2023 is presented in the table below: (In thousands of United States dollars) JustCBD Vessel Germany (3) Corporate & Other Consolidated Net (loss) income from continuing operations $ (22,790 ) $ (8,372 ) $ 274 $ (15,781 ) $ (46,669 ) Income tax expense (recovery) - 3 101 (1,732 ) (1,628 ) Interest expense (income) 9 2 92 (11 ) 92 Depreciation and amortization 742 736 28 829 2,335 EBITDA (22,039 ) (7,631 ) 495 (16,695 ) (45,870 ) Non-operating loss (income) (1) 2 14 - (174 ) (158 ) Share based compensation - - - 1,591 1,591 Asset impairment 22,892 7,402 - 9,213 39,507 Changes in financial instruments fair value (2) (964 ) - - (1,027 ) (1,991 ) Charges related to the flow-through of inventory step-up on business combinations - - - 45 45 Adjusted EBITDA $ (109 ) $ (215 ) $ 495 $ (7,047 ) $ (6,876 ) (1) Non-operating loss (income) includes foreign exchange (loss) gain.
Non-operating (Income) Expenses Flora realized $2.1 million in non-operating income for the year ended December 31, 2023 compared to non-operating expense of $0.9 million for the year ended December 31, 2022. This (income) expense consists of unrealized (gains) losses from changes in fair value, interest (income) expense and foreign exchange loss.
Non-operating Expenses (Income) Flora realized $0.4 million in non-operating expense for the year ended December 31, 2024 compared to non-operating income of $2.1 million for the year ended December 31, 2023. This expense (income) consists of unrealized losses (gains) from changes in fair value, interest (income) expense and foreign exchange loss.
Our effective tax rate during the year ended December 31, 2023 and 2022 was 3.4% and 2.9%, respectively. The Company maintains valuation allowances when it is more likely than not that all or a portion of a deferred tax asset will not be realized.
Our effective tax rate during the year ended December 31, 2024 and 2023 was 1.1% and 3.4%, respectively. The Company maintains valuation allowances when it is more likely than not that all or a portion of a deferred tax asset will not be realized.
Flora calculates Adjusted EBITDA as EBITDA plus (minus) non-operating expense (income), plus share based compensation expense, plus asset impairment charges, plus (minus) unrealized loss (gain) from changes in fair value, plus charges related to the flow-through of inventory step-up on business combinations, plus other acquisition and transaction costs.
Flora calculates Adjusted EBITDA as EBITDA plus (minus) non-operating expense (income), plus share based compensation expense, plus asset impairment charges, plus (minus) changes in financial instruments fair value, plus charges related to the flow-through of inventory step-up on business combinations, plus other acquisition and transaction costs.
The credit facilities have interest rates ranging from 5.45% to 6.46% per year and does not have a set maturity date. The interest rate is reset every time a new amount is drawn.
The credit facilities have interest rates ranging from 5.15% to 5.29% per year and does not have a set maturity date. The interest rate is reset every time a new amount is drawn.
Revenues generated for the year ended December 31, 2023 by the Company`s Colombian entities are included separately within Loss from Discontinued Operations . Revenues generated for the year ended December 31, 2023 by the House of Brands segment were $37.8 million compared to revenues generated for the year ended December 31, 2022 of $33.3 million.
Revenues generated for the year ended December 31, 2023 by the Company`s Colombian entities are included separately within Loss from Discontinued Operations . Revenues generated for the year ended December 31, 2024 by the House of Brands segment were $23.6 million compared to revenues generated for the year ended December 31, 2023 of $37.8 million.
Non-Operating Expenses Non-operating expenses include interest income and expenses, foreign exchange losses and unrealized losses from changes in fair value. Interest is primarily related to the Company's lease liabilities and operating lines of credit. Foreign exchange is largely related to the revaluation of balances denominated in foreign currencies to U.S. dollars.
Non-Operating Expenses Non-operating expenses include interest income and expenses, foreign exchange losses and changes in financial instruments fair value. Interest is primarily related to the Company's operating lines of credit. Foreign exchange is largely related to the revaluation of balances denominated in foreign currencies to U.S. dollars.
Amounts are expressed in USD unless otherwise stated to be in Canadian dollars ("CAD"), Euro ("€" or "EUR"), or Colombia pesos ("COP"). Amounts stated in foreign currencies include approximate USD amounts based on exchange rates on December 31, 2023. Variance, ratio, and percentage changes in this MD&A are based on unrounded numbers.
Amounts are expressed in USD unless otherwise stated to be in Canadian dollars ("CAD"), Euro ("€" or "EUR"), or Australian dollars ("AUD"). Amounts stated in foreign currencies include approximate USD amounts based on exchange rates on December 31, 2024. Variance, ratio, and percentage changes in this MD&A are based on unrounded numbers.
Revenues are concentrated primarily in Germany and the United States, spanning pharmaceuticals, hemp and non-hemp consumer products and medicinal cannabis. International cannabis developments. Flora's growth is embedded in the expansion, regulation and legalization of medicinal and recreational cannabis and cannabis derivative products across the world.
Our sources of cash are diversified across geographic and product lines. Revenues are concentrated primarily in Germany and the United States, spanning pharmaceuticals, hemp and non-hemp consumer products and medicinal cannabis. International cannabis developments. Flora's growth is embedded in the expansion, regulation and legalization of medicinal and recreational cannabis and cannabis derivative products across the world.
Unrealized losses from changes in fair value pertain to fluctuations in the fair values of the Company's investments and liabilities. Income Tax Income tax consists primarily of income taxes related to U.S. federal and state income taxes and income taxes in foreign jurisdictions in which we conduct business.
Changes in financial instruments fair value pertains to fluctuations in the fair values of the Company's investments and liabilities. Income Tax Income tax consists primarily of income taxes related to U.S. federal and state income taxes and income taxes in foreign jurisdictions in which we conduct business.
Promotion expenses incurred in the period largely relate to the nature of JustCBD's business model, which is centered around promoting its products as a method for stimulating revenue growth. Travel Expenses Travel expenses totaled $0.4 million for the year ended December 31, 2023 compared to $0.9 million for the year ended December 31, 2022.
Promotion expenses incurred in both periods also largely relate to the nature of JustCBD's business model, which is centered around promoting its products as a method for stimulating revenue. Travel Expenses Travel expenses totaled $0.5 million for the year ended December 31, 2024 compared to $0.4 million for the year ended December 31, 2023.
Management bases its estimates on historical experience and on various other assumptions it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates, and such differences may be material.
Management bases its estimates on historical experience and on various other assumptions it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities.
Cash from Financing Activities Net cash provided from financing activities for the years ended December 31, 2023 and 2022 totaled $3.2 million and $4.4 million, respectively.
Cash from Financing Activities Net cash provided from financing activities for the years ended December 31, 2024 and 2023 totaled $6.5 million and $3.2 million, respectively.
The increase in income is primarily due to a $2.0 million gain on the value of the contingent consideration related to the JustCBD, No Cap Hemp and Original Hemp acquisitions during the year ended December 31, 2023, compared to a $0.6 million loss during the year ended December 31, 2022. 55 Income Tax Benefit The Company recognized $1.6 million and $1.4 million in income tax benefit for the years ended December 31, 2023 and 2022, respectively.
The reduced income is primarily due to a $0.3 million gain on the value of the contingent consideration related to the JustCBD and Original Hemp acquisitions during the year ended December 31, 2024, compared to a $2.0 million gain during the year ended December 31, 2023. 57 Income Tax Benefit The Company recognized $0.2 million and $1.6 million in income tax benefit for the years ended December 31, 2024 and 2023, respectively.
The Company believes that the following critical accounting policies involve the more significant judgments and estimates used in the preparation of its consolidated financial statements and are the most critical to aid the reader in fully understanding and evaluating the Company's reported financial results.
Actual results may differ from these estimates, and such differences may be material. 62 The Company believes that the following critical accounting policies involve the more significant judgments and estimates used in the preparation of its consolidated financial statements and are the most critical to aid the reader in fully understanding and evaluating the Company's reported financial results.
Flora then concluded that the carrying values of its JustCBD and FGH reporting units were higher than their respective estimated fair values, and a cumulative goodwill impairment loss totaling $23.4 million was recognized for the year ended December 31, 2023. The factors listed above representing goodwill impairment indicators were also indicators of impairment for certain other of our long-lived assets.
Flora then concluded that the carrying values of its JustCBD and FGH reporting units were higher than their respective estimated fair values, and a cumulative goodwill impairment loss totaling $23.4 million was recognized for the year ended December 31, 2023.
The Company's cannabis consumption accessory products include a six-month warranty, which the Company accrues for the estimated liability based on historical and expected claim costs. The Company's contracts with customers for the sales of products consist of one performance obligation.
Revenue is presented net of expected price discounts, sales returns, customer rebates and other incentives. The Company's cannabis consumption accessory products include a six-month warranty, which the Company accrues for the estimated liability based on historical and expected claim costs. The Company's contracts with customers for the sales of products consist of one performance obligation.
Cash and cash equivalents consist primarily of cash on deposit with banks. Cash and cash equivalents were $4.4 million and $8.9 million as of December 31, 2023 and 2022, respectively.
Cash and cash equivalents consist primarily of cash on deposit with banks. Cash and cash equivalents were $6.1 million and $4.4 million as of December 31, 2024 and 2023, respectively.
Cash flows used in investing activities for the year ended December 31, 2023 were primarily related to capital expenditures related to equipment in the House of Brands segment.
Cash flows used in investing activities for the year ended December 31, 2023 were primarily related to capital expenditures related to equipment in the House of Brands segment. Working Capital As of December 31, 2024, we had working capital of $0.9 million.
In connection with the acquisition of JustCBD, the Company incurred $0.6 million in transaction costs in the first quarter of 2022, which included legal and consulting fees incurred by the Company. In addition, we assumed $4.0 million in liabilities, which included $0.6 million of lease liabilities and other ordinary course operating liabilities.
In connection with the acquisition of TruHC, the Company incurred $0.2 million in transaction costs in 2024, which included legal and consulting fees incurred by the Company. In addition, we assumed $1.5 million in liabilities, which included $0.4 million of lease liabilities and other ordinary course operating liabilities.
The Company performed a quantitative analysis as of June 30, 2023 to determine if impairment existed by comparing the carrying amount of each asset to the future undiscounted cash flows the asset is expected to generate over their remaining lives.
For asset groups that had indicators of impairment, the Company performed a quantitative analysis as of each interim period in 2023 to determine if impairment existed by comparing the carrying amount of each asset group to the future undiscounted cash flows the asset group is expected to generate over their remaining lives.
In addition, while the Company believes such acquisitions will provide enhanced value in the long term, it is possible that the anticipated synergies from the acquisition may never be realized. For example, the Company acquired JustCBD in February 2022 and FGH in December 2022.
In addition, while the Company believes such acquisitions will provide enhanced value in the long term, it is possible that the anticipated synergies from the acquisition may never be realized. For example, the Company acquired TruHC in April 2024 and Australian Vaporizers in June 2024.
As set forth in such notification, Nasdaq advised the Company that, under Nasdaq Rule 5605(c)(4), the Company was afforded a cure period in order to regain compliance (i) until the earlier of the Company's next annual shareholders' meeting or November 30, 2024, or (ii) if the next annual shareholders' meeting is held before May 28, 2024, then the Company must evidence compliance no later than May 28, 2024. 49 Key Components of Results of Operations Revenue The Company primarily generates revenue as a distributor of pharmaceutical goods, and a manufacturer and reseller of a range of cannabis-based and complementary products.
As set forth in such notification, Nasdaq advised the Company that, under Nasdaq Rule 5605(c)(4), the Company was afforded a cure period in order to regain compliance (i) until the earlier of the Company's next annual shareholders' meeting or November 30, 2024, or (ii) if the next annual shareholders' meeting is held before May 28, 2024, then the Company must evidence compliance no later than May 28, 2024.
Commercial & Wholesale The Company's Commercial and Wholesale pillar encompasses the distribution of pharmaceutical products to international markets. This pillar is anchored by Flora's wholly owned subsidiary, Phatebo, a multi-national operator in pharmaceutical and medical cannabis distribution, with principal operations in Germany.
This pillar is anchored by Flora's wholly owned subsidiary, Phatebo, a multi-national operator in pharmaceutical and medical cannabis distribution, with principal operations in Germany.
Additionally, from time to time, it may use capital for acquisitions and other investing and financing activities. Working capital is used principally for the Company's personnel as well as costs related to the growth, manufacture, and production of its products. The Company's capital expenditures consist primarily of additional facilities, improvements in existing facilities and product development.
The Company's primary uses of cash are for working capital requirements and capital expenditures. Additionally, from time to time, it may use capital for acquisitions and other investing and financing activities. Working capital is used principally for the Company's personnel as well as costs related to the growth, manufacture, and production of its products.
Cash flows provided from financing activities for the year ended December 31, 2023 were primarily related to the Company's September 2023 unit offering (as described below) and borrowings on a credit facility through its FGH subsidiary (as described below), partially offset by amounts used for equity issuances costs and loan repayments. 58 Cash flows provided from financing activities for the year ended December 31, 2022 were primarily related to the Company's December 2022 unit offering (as described below) as well as from proceeds received from warrant and stock option exercises, partially offset by amounts used for equity issuances costs and for the Company's share repurchase program.
Cash flows provided from financing activities for the year ended December 31, 2024 were related to the Company's April 2024 and December 2024 unit offerings (as described below) as well as net borrowings on the credit facilities in Germany through the Company's Phatebo subsidiary (as described below). 60 Cash flows provided from financing activities for the year ended December 31, 2023 were primarily related to the Company's September 2023 unit offering (as described below) and borrowings on a credit facility through its FGH subsidiary (as described below), partially offset by amounts used for equity issuances costs and loan repayments.
Revenue is recognized at the transaction price, which is the amount of consideration to which the Company expects to be entitled in exchange for transferring promised goods to a customer. Gross revenue excludes duties and taxes collected on behalf of third parties. Revenue is presented net of expected price discounts, sales returns, customer rebates and other incentives.
Recognize revenue when or as the Company satisfies the performance obligations. Revenue is recognized at the transaction price, which is the amount of consideration to which the Company expects to be entitled in exchange for transferring promised goods to a customer. Gross revenue excludes duties and taxes collected on behalf of third parties.
Contractual Obligations At December 31, 2023, the Company had the following contractual obligations to make future payments, representing contracts and other commitments that are known and committed: (In thousands of United States dollars) Total Less than 1 Year 1 - 3 Years More than 3 Years Legal disputes (1) 2,962 2,962 - - Sales tax (1) 2,538 2,538 - - Contingent purchase consideration (2) 1,095 921 52 122 Operating lease obligations (3) 1,926 900 834 192 Long term debt (4) 1,931 1,931 - - Total $ 10,452 $ 9,252 $ 886 $ 314 (1) See Note 19 of the Company's Consolidated Financial Statements for the year ended December 31, 2023.
Contractual Obligations At December 31, 2024, the Company had the following contractual obligations to make future payments, representing contracts and other commitments that are known and committed: (In thousands of United States dollars) Total Less than 1 Year 1 - 3 Years More than 3 Years Legal disputes (1) 4,241 4,241 - - Sales tax (1) 2,695 2,695 - - Contingent purchase consideration (2) 835 835 - - Operating lease obligations (3) 3,409 1,048 1,721 640 Long term debt (4) 2,080 2,080 - - Total $ 13,260 $ 10,899 $ 1,721 $ 640 (1) See Note 19 of the Company's consolidated financial statements for the year ended December 31, 2024.
For the year ended December 31, 2023 For the year ended December 31, 2022 Revenue $ 76,071 $ 33,401 Gross profit 17,738 13,251 Consulting and management fees 11,876 9,232 Professional fees 2,301 3,884 General and administrative 1,646 3,287 Promotion and communication 4,710 8,033 Travel expenses 413 930 Share based compensation 1,591 3,404 Research and development 62 388 Operating lease expense 1,211 937 Depreciation and amortization 2,335 2,144 Bad debt expense 236 941 Other expenses (income), net 2,204 1,511 Goodwill and other asset impairments 39,507 25,781 Operating loss (50,354 ) (47,221 ) Non-operating expenses (2,057 ) 887 Net loss before taxes and discontinued operations (48,297 ) (48,108 ) Income tax benefit (1,628 ) (1,405 ) Net loss from continuing operations (46,669 ) (46,703 ) Loss from discontinued operations (9,678 ) (5,926 ) Net loss for the period $ (56,347 ) $ (52,629 ) Stop Sale Order by Florida Department of Agriculture and Consumer Services Division of Food Safety On October 31, 2023, the Department issued 340 stop sale orders on hemp extract products distributed by Just Brands primarily on the basis that such products were determined to be attractive to children with the product and/or labels in the shape of an animal, human, or cartoon; or bears any reasonable resemblance to an existing candy product, or branded food product.
The results of operations data have been derived from our audited consolidated financial statements included elsewhere in this Annual Report. 53 For the year ended December 31, 2024 For the year ended December 31, 2023 Revenue $ 59,505 $ 76,071 Gross profit 12,497 17,738 Consulting and management fees 9,661 11,876 Professional fees 2,684 2,301 General and administrative 1,938 1,646 Promotion and communication 5,298 4,710 Travel expenses 505 413 Share based compensation 2,779 1,591 Research and development 418 62 Operating lease expense 718 1,211 Depreciation and amortization 768 2,335 Bad debt expense 411 236 Other expenses, net 725 2,204 Goodwill and other asset impairments 2,237 39,507 Operating loss ( 15,645 ) (50,354 ) Non-operating expenses 439 (2,057 ) Net loss before taxes and discontinued operations (16,084 ) (48,297 ) Income tax benefit (177 ) (1,628 ) Net loss from continuing operations (15,907 ) (46,669 ) Loss from discontinued operations - (9,678 ) Net loss for the period $ (15,907 ) $ (56,347 ) Stop Sale Order by Florida Department of Agriculture and Consumer Services Division of Food Safety On October 31, 2023, the Department issued 340 stop sale orders on hemp extract products distributed by Just Brands primarily on the basis that such products were determined to be attractive to children with the product and/or labels in the shape of an animal, human, or cartoon; or bears any reasonable resemblance to an existing candy product, or branded food product.
Flora continues to believe its deferred tax assets are not more-likely-than-not to be realized and a full valuation allowance remains recorded against net deferred taxes as of December 31, 2023 and 2022.
Flora continues to believe its deferred tax assets are not more-likely-than-not to be realized and a full valuation allowance remains recorded against net deferred taxes as of December 31, 2024 and 2023. Loss from Discontinued Operations Loss from discontinued operations totaled $nil in the year ended December 31, 2024 compared to $9.7 million in the year ended December 31, 2023.
Impairment of goodwill and indefinite-lived intangible assets Goodwill is allocated to the reporting unit in which the business that created the goodwill resides. A reporting unit is an operating segment, or a business unit one level below that operating segment, for which discrete financial information is prepared and regularly reviewed by segment management.
A reporting unit is an operating segment, or a business unit one level below that operating segment, for which discrete financial information is prepared and regularly reviewed by segment management.
Amortization expense is recorded within depreciation and amortization on the consolidated statements of loss and comprehensive loss. Intangible assets that have indefinite useful lives are not subject to amortization and are tested annually for impairment, or more frequently if events or changes in circumstances indicate that they might be impaired.
Intangible assets that have indefinite useful lives are not subject to amortization and are tested annually for impairment, or more frequently if events or changes in circumstances indicate that they might be impaired. Impairment of goodwill and indefinite-lived intangible assets Goodwill is allocated to the reporting unit in which the business that created the goodwill resides.
Our equity offerings in 2022 and 2023 are described below. September 2023 Unit Offering In September 2023, we closed a registered direct offering of 1,369,000 units of the Company at a price of $2.00 per unit for gross proceeds of $2.7 million.
Our equity offerings in 2023 and 2024 are described below. December 2024 Unit Offerings In December 2024, we closed a registered direct offering of 2,850,000 units of the Company at a price of $1.25 per unit for gross proceeds of $3.6 million. Each unit is comprised of one Common Share of the Company.
(In thousands of United States dollars) For the year ended December 31, 2023 For the year ended December 31, 2022 Cash used in operating activities $ (8,396 ) $ (15,935 ) Cash from financing activities 3,150 4,413 Cash used in investing activities (234 ) (15,802 ) Effect of exchange rate change 930 (755 ) Change in cash during the period (4,550 ) (28,079 ) Cash, beginning of period 8,935 37,616 Cash included in assets held for sale - (602 ) Cash, end of period $ 4,385 $ 8,935 Cash used in Operating Activities Net cash used in operating activities for the years ended December 31, 2023 and 2022 totaled $8.4 million and $15.9 million, respectively.
(In thousands of United States dollars) For the year ended December 31, 2024 For the year ended December 31, 2023 Cash used in operating activities $ (5,032 ) $ (8,396 ) Cash from financing activities 6,494 3,150 Cash from (used) in investing activities 203 (234 ) Effect of exchange rate change 2 930 Change in cash during the period 1,667 (4,550 ) Cash, beginning of period 4,385 8,935 Cash, end of period $ 6,052 $ 4,385 Cash used in Operating Activities Net cash used in operating activities for the years ended December 31, 2024 and 2023 totaled $5.0 million and $8.4 million, respectively.
(2) Unrealized loss from changes in fair value includes changes in the value of the Company's long-term investment in an early-stage European cannabis company and the value of the Company's contingent consideration associated with its acquisition of JustCBD.
(2) Changes in financial instruments fair value includes changes in the value of the Company's long-term investment in an early-stage European cannabis company and the value of the Company's contingent consideration associated with its acquisitions of JustCBD and Original Hemp. (3) Germany includes the Company's main operating entities in Germany, Phatebo and TruHC.
The Company's ability to execute its operating plans through 2024 and beyond depends on its ability to obtain additional funding through equity offerings, debt financing, or other forms of financing to meet planned growth requirements and to fund future operations, which may not be available on acceptable terms, or at all.
The consolidated financial statements do not include any adjustments for the recovery and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. 59 The Company's ability to execute its operating plans through 2025 and beyond depends on its ability to obtain additional funding through equity offerings, debt financing, or other forms of financing to meet planned growth requirements and to fund future operations, which may not be available on acceptable terms, or at all.
Intangible Assets Intangible assets are recorded at cost less accumulated amortization and impairment losses, if any. Intangible assets acquired in a business combination are measured at fair value at the acquisition date.
Intangible Assets Intangible assets are recorded at cost less accumulated amortization and impairment losses, if any. Intangible assets acquired in a business combination are measured at fair value at the acquisition date. Amortization is provided on a straight-line basis over the assets' estimated useful lives, which do not exceed the contractual period, if any.
If we raise additional capital through debt financing, we may be subject to covenants limiting or restricting our ability to take specific actions, such as incurring additional debt, making capital expenditures or declaring dividends. 57 The Company's primary uses of cash are for working capital requirements and capital expenditures.
If we do raise additional capital through public or private equity offerings, the ownership interest of our existing shareholders will be diluted. If we raise additional capital through debt financing, we may be subject to covenants limiting or restricting our ability to take specific actions, such as incurring additional debt, making capital expenditures or declaring dividends.
Cash Flows The following table sets forth the major components of the Company's condensed consolidated statements of cash flows for the periods presented.
The Company's capital expenditures consist primarily of additional facilities, improvements in existing facilities and product development. Cash Flows The following table sets forth the major components of the Company's condensed consolidated statements of cash flows for the periods presented.
Goodwill and other asset impairments Goodwill and other asset impairments totaled $39.5 million and $25.8 million in asset impairments for the years ended December 31, 2023 and 2022, respectively. The Company tests its goodwill and indefinite-lived intangibles for impairment as part of its annual fourth quarter impairment test, and at interim periods when impairment indicators exist.
The Company tests its goodwill and indefinite-lived intangibles for impairment as part of its annual fourth quarter impairment test, and at interim periods when impairment indicators exist.
These expenses were for various trips related to the subsidiaries' and the Company's promotional activities. The decrease of $0.5 million in 2023 is due to the Company's efforts to minimize overhead expenses. Share-based Compensation Expenses Share based compensation expenses totaled $1.6 million for the year ended December 31, 2023 compared to $3.4 million for the year ended December 31, 2022.
These expenses were for various trips related to the subsidiaries' and the Company's promotional activities. Share-based Compensation Expenses Share based compensation expenses totaled $2.8 million for the year ended December 31, 2024 compared to $1.6 million for the year ended December 31, 2023. These expenses represent the amortization of the fair value of share-based payments.
Research and Development Expenses Research and development expenses totaled $0.1 million for the year ended December 31, 2023 compared to $0.4 million for the year ended December 31, 2022.
The increase is due to the grant of Stock Appreciation Rights to key employees during the year ended December 31, 2024. Research and Development Expenses Research and development expenses totaled $0.4 million for the year ended December 31, 2024 compared to $0.1 million for the year ended December 31, 2023.
Purchase price allocations may be preliminary and, during the measurement period not to exceed one year from the date of acquisition, changes in assumptions and estimates that result in adjustments to the fair value of assets acquired and liabilities assumed are recorded in the period the adjustments are determined.
Amounts arising from interests in the acquiree prior to the acquisition date that have previously been recognized in other comprehensive income are reclassified to profit or loss where such treatment would be appropriate if that interest were disposed of. 63 Purchase price allocations may be preliminary and, during the measurement period not to exceed one year from the date of acquisition, changes in assumptions and estimates that result in adjustments to the fair value of assets acquired and liabilities assumed are recorded in the period the adjustments are determined.
Loss from Discontinued Operations Loss from discontinued operations includes the net income (loss), net of tax, of the Colombian subsidiaries sold on July 5, 2023 and on November 1, 2023.
Loss from Discontinued Operations Loss from discontinued operations includes the net loss, net of tax, of the Colombian subsidiaries sold on July 5, 2023 and on November 1, 2023. It also includes an expected loss on the disposal as the carrying value of the assets being sold exceeded the expected sale price.
Until the sale of the Colombia Assets, the Company also was engaged in the growth, cultivation, and development of medicinal cannabis and medicinal cannabis derivative products in Colombia. The Company uses the following five-step contract-based analysis of transactions to determine if, when and how much revenue can be recognized: 1. Identify the contract with a customer; 2.
The Company uses the following five-step contract-based analysis of transactions to determine if, when and how much revenue can be recognized: 1. Identify the contract with a customer; 2. Identify the performance obligations in the contract; 3. Determine the transaction price; 4. Allocate the transaction price to the performance obligations in the contract; and 5.
(2) See Note 10 of the Company's Consolidated Financial Statements for the year ended December 31, 2023. (3) See Note 14 of the Company's Consolidated Financial Statements for the year ended December 31, 2023. (4) See Note 13 of the Company's Consolidated Financial Statements for the year ended December 31, 2023.
(2) Contingent purchase consideration related to the February 2022 acquisition of JustCBD and the March 2023 acquisition of Original Hemp. (3) See Note 14 of the Company's consolidated financial statements for the year ended December 31, 2024. (4) See Note 13 of the Company's consolidated financial statements for the year ended December 31, 2024.
The amounts reflect the Company's estimate of lifetime expected losses related to outstanding trade receivables. The $0.7 million decrease in 2023 is driven by the Company's exit from the Colombian related businesses. Other Expenses Other expenses totaled $2.2 million for the year ended December 31, 2023 compared to $1.5 million for the year ended December 31, 2022.
Bad Debt Expense Bad debt expense totaled $0.4 million for the year ended December 31, 2024 compared to $0.2 million for the year ended December 31, 2023. The amounts reflect the Company's estimate of lifetime expected losses related to outstanding trade receivables.
Revenue Revenue totaled $76.1 million and $33.4 million for the years ended December 31, 2023 and 2022, respectively.
Operating Expenses Operating expenses totaled $28.1 million and $68.1 million for the years ended December 31, 2024 and 2023, respectively.
The increase was primarily driven by the following: 52 • FGH contributed $38.3 million for the year ended December 31, 2023 compared to $0.1 million for the year ended December 31, 2022. • JustCBD contributed $31.1 million for the year ended December 31, 2023 compared to $26.4 million for the year ended December 31, 2022. • Vessel contributed $6.7 million for the year ended December 31, 2023, compared to $7.0 million for the year ended December 31, 2022.
The decrease was primarily driven by the following: • Phatebo contributed $35.9 million for the year ended December 31, 2024 compared to $38.3 million for the year ended December 31, 2023. • JustCBD contributed $17.7 million for the year ended December 31, 2024 compared to $31.1 million for the year ended December 31, 2023. • Vessel contributed $5.2 million for the year ended December 31, 2024, compared to $6.7 million for the year ended December 31, 2023. • AV was acquired in June 2024 and contributed $0.7 million during the year ended December 31, 2024.
Net loss The Company incurred a net loss of $56.3 million and $52.6 million for the years ended December 31, 2023 and 2022, respectively.
The sale of the Colombian subsidiaries was completed during the third and fourth quarters of 2023. Net loss The Company incurred a net loss of $15.9 million and $56.3 million for the years ended December 31, 2024 and 2023, respectively.
The credit facilities total 4.0 million Euros with two different German banks, Hypoverinsbank and Volksbank, secured by either joint and several guarantees or default guarantees. On December 31, 2023, the outstanding amount was 1.8 million Euros ($1.9 million USD) and was due within three months.
Debt In addition to the equity offerings described above, the Company also has access to credit facilities through Phatebo. The credit facilities total 2.4 million Euros with three different German banks, Hypoverinsbank, Arztebank and Volksbank, secured by default guarantees. On December 31, 2024, the outstanding amount was 2.0 million Euros ($2.1 million USD) and was due within six months.
The Company performed a quantitative analysis as of December 31, 2023 to determine if impairment existed by comparing the carrying amount of each asset to the future undiscounted cash flows the asset is expected to generate over their remaining lives. This analysis resulted in impairments operating lease right of use assets and certain intangibles assets totaling $2.7 million.
For asset groups that had indicators of impairment, the Company performed a quantitative analysis as of each interim period in 2024 to determine if impairment existed by comparing the carrying amount of each asset group to the future undiscounted cash flows the asset group is expected to generate over their remaining lives.
Research and development expenses have been minimized in the period ended December 31, 2023 whereas in the period ended December 31, 2022 they consisted primarily of contract research fees, manufacturing, consultant fees, and costs related to the launch of new brands for the Vessel business.
Research and development expenses consist primarily of contract research fees, manufacturing, consultant fees, and costs related to the launch of new brands for the Vessel business. Operating Lease Expenses Operating lease expenses totaled $0.7 million for the year ended December 31, 2024 compared to $1.2 million for the year ended December 31, 2023.
EBITDA and Adjusted EBITDA EBITDA and Adjusted EBITDA are non-U.S. GAAP financial measures that do not have any standardized meaning prescribed by U.S. GAAP and may not be comparable to similar measures presented by other companies.
GAAP financial measures that do not have any standardized meaning prescribed by U.S. GAAP and may not be comparable to similar measures presented by other companies. Flora calculates EBITDA as total net (loss) income from continuing operations, plus (minus) income taxes (recovery), plus (minus) interest expense (income), plus depreciation and amortization.
This strategy was devised to allow us optimal access to markets around the globe based on the legal standing of cannabis in each of the geographical locations in which we operate. Our approach has enabled us to develop distribution networks, build customer bases, establish operations as the regulatory framework evolves and allow for expanded access to cannabis and its derivatives.
This strategy was devised to allow us access to markets around the globe based on the legal standing of cannabis in each of the geographical locations in which we operate.
This analysis resulted in impairments of property, plant and equipment, operating lease right of use assets and certain intangibles assets totaling $13.4 million for the quarter ended June 30, 2023. The Company performed a similar analysis for its asset groups as of December 31, 2023, and determined that indicators of impairment were present.
This analysis resulted in impairments of property, plant and equipment, operating lease right of use assets and certain intangibles assets totaling $16.1 million for the year ended December 31, 2023.
JustCBD products are available for purchase in smoke and vape shops, clinics, spas and pet stores, as well as other independent non-traditional retail channels. JustCBD's products are both internally and third-party lab-tested to ensure quality. 47 Vessel is Flora's cannabis accessory and technology brand currently servicing the United States and Canada through direct-to-consumer and retail sales.
JustCBD's products are both internally and third-party lab-tested to ensure quality. Vessel is Flora's cannabis accessory and technology brand currently servicing the United States and Canada through direct-to-consumer and retail sales. Vessel's products include cannabis consumption accessories, personal storage, and travel accessories for the vape and dry herb categories, which are sold to consumers, dispensaries, smoke shops and cannabis brands.
A change in the recognition or measurement of an unrealized tax benefit is reflected in the period during which the change occurs.
A change in the recognition or measurement of an unrealized tax benefit is reflected in the period during which the change occurs. Interest and penalties in respect of income taxes are not recognized in the consolidated statement of operations as a component of income taxes but as a component of interest expense.
Interest and penalties in respect of income taxes are not recognized in the consolidated statement of operations as a component of income taxes but as a component of interest expense. 62 Recently Adopted Accounting Principles See Note 3, "Significant Accounting Policies", of the notes to the consolidated financial statements for a discussion of recently issued accounting standards. ITEM 7A.
Recently Adopted Accounting Principles See Note 3, "Significant Accounting Policies", of the notes to the consolidated financial statements for a discussion of recently issued accounting standards.
These segments reflect how the Company's operations are managed, how the Company's Chief Executive Officer, who is the chief operating decision maker, allocates resources and evaluates performance, and how the Company's internal management financial reporting is structured. The Company's operates its manufacturing and distribution business through its subsidiaries in the United States and Germany.
The Company has two major revenue groups, which are also its two reportable segments: (1) House of Brands; and (2) commercial and wholesale. These segments reflect how the Company's operations are managed, how the Company's Chief Executive Officer, who is the chief operating decision maker, allocates resources and evaluates performance, and how the Company's internal management financial reporting is structured.
Revenues generated for the year ended December 31, 2023 by the commercial and wholesale segment were $38.3 million compared to revenues generated for the year ended December 31, 2022 of $0.1 million. The revenue was entirely generated by FGH, which was acquired on December 23, 2022. Revenues from the pharmaceuticals segment were formerly generated by the Company's Colombian entities.
Revenues generated for the year ended December 31, 2024 by the commercial and wholesale segment were $35.9 million compared to revenues generated for the year ended December 31, 2023 of $38.3 million. The decrease in revenue, which was entirely generated by Phatebo, was driven by a change in management and customer transition.