UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT
OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For
the month of May, 2024.
Commission
File Number: 333-253466
Ayr
Wellness Inc.
(Exact Name of Registrant as Specified in Charter)
2601
South Bayshore Drive, Suite 900, Miami, FL, 33133
(Address of principal executive offices)
Indicate
by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F
¨ Form 40-F x
SIGNATURE
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
|
|
AYR
WELLNESS INC. |
|
|
(Registrant) |
|
|
|
|
Date: |
May 15,
2024 |
By: |
/s/
Brad Asher |
|
|
Name: |
Brad
Asher |
|
|
Title: |
Chief
Financial Officer |
EXHIBIT INDEX
Exhibit 99.1
AYR
Wellness Reports First Quarter 2024 Results
Q1
Revenue up 3% Q/Q to $118.0 Million, Excluding Discontinued Operations
Q1
GAAP Loss from Operations Improved to $2.0 Million, Excluding Discontinued Operations
Q1
Adjusted EBITDA1 up over 10% Y/Y to $29.1 Million, with Adjusted EBITDA Margin of 25%
Company
generated free cash flow for the quarter and expects to for FY2024
MIAMI,
May 15, 2024 – AYR Wellness Inc. (CSE: AYR.A, OTCQX: AYRWF) (“AYR” or the “Company”), a leading
vertically integrated U.S. multi-state cannabis operator, is reporting financial results for the first quarter ended March 31, 2024.
Unless otherwise noted, all results are presented in U.S. dollars.
David
Goubert, President & CEO of AYR, said, “2024 continues to be about execution for AYR, furthering the progress we made in 2023
by focusing on improving product quality and consistency, building a loyal retail customer base, rebuilding our CPG brand platform, and
continuing to prioritize cost controls. I want to thank our team for their continued effort against these goals. First quarter results
reflect continued progress with modest sequential revenue growth, adjusted EBITDA margins in line with long-term targets of 25% and positive
free cash flow for the period.
“Meanwhile,
the U.S. Department of Justice's groundbreaking decision in April to recommend the reclassification of cannabis from Schedule I to Schedule
III represents a significant moment for our industry that brings us one step closer to federal reform. This expected policy shift validates
AYR’s commitment to building a sustainable business that will win in the long-term, and while we await next steps on implementation
of this new policy, AYR intends to continue to improve and refine its operations to position for accelerated profitable growth.
“Our
team is also acutely focused on positioning AYR for success ahead of the key state-level catalysts on the horizon in Ohio, where we anticipate
converting to adult-use over the summer, and Florida and Pennsylvania, where we hope to see adult-use pass later this year. With only
15 of AYR’s 91 dispensaries operating in adult-use markets, we are poised to take advantage of the significant growth opportunity
that the transition to adult-use presents across the majority of our footprint, without materially increasing our fixed cost base. With
a strong asset base and tailwinds for the regulatory environment, we look forward to generating meaningful, sustainable, and profitable
financial growth for years to come.”
First
Quarter Financial Summary (excludes results from AZ for all periods) ($ in millions, excl. margin items)
| |
Q1 2023 | | |
Q4 2023 | | |
Q1 2024 | |
% Change Q1/Q1 | |
% Change Q1/Q4 | |
Revenue | |
$ | 117.7 | | |
$ | 114.8 | | |
$ | 118.0 | |
0.3 | % |
2.8 | % |
Gross Profit | |
$ | 48.3 | | |
$ | 49.4 | | |
$ | 50.7 | |
5.0 | % |
2.6 | % |
Adjusted Gross Profit1 | |
$ | 65.3 | | |
$ | 62.0 | | |
$ | 62.6 | |
-4.1 | % |
1.0 | % |
Operating Loss | |
$ | (21.7 | ) | |
$ | (9.5 | ) | |
$ | (2.0 | ) |
NA | |
NA | |
Adjusted EBITDA1 | |
$ | 26.3 | | |
$ | 29.8 | | |
$ | 29.1 | |
10.6 | % |
-2.3 | % |
Adjusted EBITDA Margin1 | |
| 22.4 | % | |
| 25.9 | % | |
| 24.7 | |
220 | bps |
-130 | bps |
1
Adjusted EBITDA, Adjusted Gross Profit and Adjusted EBITDA Margin are non-GAAP measures, and accordingly are not standardized measures
and may not be comparable to similar measures used by other companies. See Definition and Reconciliation of Non-GAAP Measures below.
For a reconciliation of Operating Loss to Adjusted EBITDA as well as Gross Profit to Adjusted Gross Profit, see the reconciliation tables
appended to this release.
First
Quarter and Recent Highlights
| · | The
Company’s flagship cannabis brand, kynd, launched its first line of premium
edibles in Florida and Nevada, allowing the brand to break into the growing edibles market. |
| · | Opened
the relocated 1,650 square foot AYR Cannabis Dispensary Tallahassee, conveniently located
in the heart of the state capital. |
| · | Closed
on a $8.4 million upsizing of the Company’s existing mortgage for its Gainesville cultivation
facility, increasing the principal amount of the mortgage to $48.4 million. Proceeds will
be used to invest further in the Company’s Florida business, as well as for general
working capital purposes. |
| · | In
February 2024, the Company completed a series of debt restructuring transactions contemplated
by the Support Agreement entered into in November 2023,which retired or deferred the maturity
of all of the Company’s Senior Notes due 2024 and certain other debt totaling nearly
$400 million by two years to 2026, raised approximately $40 million of gross proceeds in
new capital through the issuance of $50 million of additional Senior Notes maturing in December
2026, issued 35 million New Shares and Backstop shares to existing Noteholders, and issued
23 million anti-dilutive warrants (CSE: AYR.WT.U). These warrants, exercisable at $2.12 and
expiring in February 2026, are currently expected to result in approximately $50M in proceeds
for the Company upon exercise. The Company recorded a loss on the extinguishment of $79.2
million of debt. |
| · | Appointed
Usec Rho as the Company’s new General Counsel. Mr. Rho brings deep experience practicing
law in highly regulated and emerging industries. |
Financing
and Capital Structure
The
Company deployed $6.8 million of capital expenditures in Q1, in-line with the Company’s guidance of approximately $20 million for
the full year. AYR ended Q1 with a cash, cash equivalents, and restricted cash balance of $71.2 million.
As
of March 31, 2024, the Company had approximately 137.8 million fully diluted shares outstanding based on a treasury method calculation
as of that date (excluding the 2.9 million out of the money warrants expiring in May 2024 and 645,298 treasury shares).i
Outlook
The
Company anticipates revenue in Q2 2024 to be flat to modestly up compared to Q1 2024, before generating stronger growth in the second
half of 2024, replacing our previous guidance on the full year 2024 outlook. The Company also continues to expect Adjusted EBITDA margin
to remain at approximately 25% for the year with normal quarterly fluctuations, and to generate positive cash flow from operations and
free cash flow for the calendar year 2024.
i Includes pending
M&A and excludes Ayr granted but unvested service-based LTIP shares totaling 5.2 million.
Conference
Call
Ayr
management will host a conference call, followed by a question-and-answer period.
Date:
Wednesday, May 15, 2024
Time:
8:30 a.m. ET
Toll-free
dial-in number: (844) 763-8274
International
dial-in number: (647) 484-8814
Conference
ID: 10023271
Webcast:
https://services.choruscall.ca/links/ayrwellness2024q1.html
Please
dial into the conference call 5-10 minutes prior to the start time. An operator will register your name and organization. If you have
any difficulty connecting with the conference call, please contact the Company’s investor relations team at ir@ayrwellness.com.
The
conference will be broadcast live and available for replay here.
A
telephonic replay of the conference call will also be available for one month until end of day Saturday, June 15, 2024.
Toll-free
replay number: (855) 669-9658
International
replay number: (412) 317-0088
Replay
ID: 0806
Financial
Statements
Certain
financial information reported in this news release is extracted from AYR’s Consolidated Financial Statements and MD&A for
the quarter ended March 31, 2024. Ayr files its financial statements and MD&A on SEDAR+ and with the SEC. All financial information
contained in this news release is qualified in its entirety by reference to such financial statements and MD&A.
Definition
and Reconciliation of Non-GAAP Measures
The
Company reports certain non-GAAP measures that are used to evaluate the performance of its businesses and the performance of their respective
segments, as well as to manage their capital structures. As non-GAAP measures generally do not have a standardized meaning, they may
not be comparable to similar measures presented by other issuers. Securities regulators require such measures to be clearly defined and
reconciled with their most comparable GAAP measures.
Rather,
these are provided as additional information to complement those GAAP measures by providing further understanding of the results of the
operations of the Company from management’s perspective. Accordingly, these measures should not be considered in isolation, nor
as a substitute for analysis of the Company’s financial information reported under GAAP. Non-GAAP measures used to analyze the
performance of the Company’s businesses include “Adjusted EBITDA” and “Adjusted Gross Profit.”
The
Company believes that these non-GAAP financial measures provide meaningful supplemental information regarding the Company’s performances
and may be useful to investors because they allow for greater transparency with respect to key metrics used by management in its financial
and operational decision-making. These financial measures are intended to provide investors with supplemental measures of the Company’s
operating performances and thus highlight trends in the Company’s core businesses that may not otherwise be apparent when solely
relying on the GAAP measures.
Adjusted
EBITDA
“Adjusted
EBITDA” represents (loss) income from operations, as reported under GAAP, before interest and tax, adjusted to exclude non-core
costs, other non-cash items, including depreciation and amortization, and further adjusted to remove non-cash stock-based compensation,
impairment expense, the accounting for the incremental costs to acquire cannabis inventory in a business combination, acquisition related
costs, and start-up costs.
Adjusted
Gross Profit
“Adjusted
Gross Profit” represents gross profit, as reported, adjusted to exclude the accounting for the incremental costs to acquire cannabis
inventory in a business combination, interest, depreciation and amortization and start-up costs.
A
reconciliation of how Ayr calculates Adjusted EBITDA and Adjusted Gross Profit is provided in the tables appended below. Additional reconciliations
of Adjusted EBITDA, Adjusted Gross Profit and other disclosures concerning non-GAAP measures are provided in our MD&A for the three
months ended March 31, 2024.
Forward-Looking
Statements
Certain
statements in this MD&A are forward-looking statements within the meaning of applicable securities laws, including, but not limited
to, those statements relating to the Company and its financial capacity and availability of capital and other statements that are not
historical facts. These statements are based upon certain material factors, assumptions, and analyses that were applied in drawing a
conclusion or making a forecast or projection, including experience of the Company, as applicable, and perception of historical trends,
current conditions, and expected future developments, as well as other factors that are believed to be reasonable in the circumstances.
Forward-looking statements are provided for the purpose of presenting information about management’s current expectations and plans
relating to the future and readers are cautioned that such statements may not be appropriate for other purposes. These statements may
include, without limitation, statements regarding the operations, business, financial condition, expected financial results, performance,
prospects, opportunities, priorities, targets, goals, ongoing objectives, strategies, and outlook of the Company. Forward-looking statements
are often identified by the words “may”, “would”, “could”, “should”, “will”,
“intend”, “plan”, “anticipate”, “believe”, “estimate”, “project”,
“expect”, “target”, “continue”, “forecast”, “design”, “goal”
or negative versions thereof and other similar expressions.
Forward-looking
estimates and assumptions involve known and unknown risks and uncertainties that may cause actual results to differ materially. While
Ayr believes there is a reasonable basis for these assumptions, such estimates may not be met. These estimates represent forward-looking
information. Actual results may vary and differ materially from the estimates.
Assumptions
and Risks
Forward-looking
information in this release is subject to the assumptions and risks as described in our MD&A for the quarter ended March 31, 2024.
Additional
Information
For
more information about the Company’s Q1 2024 operations and outlook, please view AYR’s corporate presentation posted in the
Investors section of the Company’s website at www.ayrwellness.com.
About
AYR Wellness Inc.
AYR
Wellness is a vertically integrated, U.S. multi-state cannabis business. The Company operates simultaneously as a retailer with 90+ licensed
dispensaries and a house of cannabis CPG brands.
AYR
is committed to delivering high-quality cannabis products to its patients and customers while acting as a Force for Good for its team
members and the communities that the Company serves. For more information, please visit www.ayrwellness.com.
Company
Contact:
Jon
DeCourcey
Head
of Investor Relations
T:
(786) 885-0397
Email:
ir@ayrwellness.com
Company/
Media Contact:
Robert
Vanisko
VP,
Public Engagement
T:
(786) 885-0397
Email:
comms@ayrwellness.com
Investor
Relations Contact:
Sean
Mansouri, CFA
Elevate
IR
T:
(786) 885-0397
Email:
ir@ayrwellness.com
Ayr Wellness Inc.
Unaudited Interim Condensed Consolidated Balance Sheets
(Expressed in United States Dollars, in thousands, except share amounts)
| |
As of | |
| |
March 31, 2024 | | |
December 31, 2023 | |
ASSETS | |
| | | |
| | |
Current | |
| | | |
| | |
Cash, cash equivalents and restricted cash | |
$ | 71,199 | | |
$ | 50,766 | |
Accounts receivable, net | |
| 14,671 | | |
| 13,491 | |
Inventory | |
| 113,518 | | |
| 106,363 | |
Prepaid expenses, deposits, and other current assets | |
| 14,493 | | |
| 22,600 | |
Total Current Assets | |
| 213,881 | | |
| 193,220 | |
Non-current | |
| | | |
| | |
Property, plant, and equipment, net | |
| 313,871 | | |
| 310,615 | |
Intangible assets, net | |
| 673,229 | | |
| 687,988 | |
Right-of-use assets - operating, net | |
| 131,911 | | |
| 127,024 | |
Right-of-use assets - finance, net | |
| 39,895 | | |
| 40,671 | |
Goodwill | |
| 94,108 | | |
| 94,108 | |
Deposits and other assets | |
| 6,313 | | |
| 6,229 | |
TOTAL ASSETS | |
$ | 1,473,208 | | |
$ | 1,459,855 | |
| |
| | | |
| | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |
| | | |
| | |
Liabilities | |
| | | |
| | |
Current | |
| | | |
| | |
Trade payables | |
| 25,331 | | |
| 24,786 | |
Accrued liabilities | |
| 29,305 | | |
| 40,918 | |
Lease liabilities - operating - current portion | |
| 10,210 | | |
| 9,776 | |
Lease liabilities - finance - current portion | |
| 9,190 | | |
| 9,789 | |
Income tax payable | |
| 13,419 | | |
| 90,074 | |
Debts payable - current portion | |
| 20,189 | | |
| 23,152 | |
Accrued interest payable - current portion | |
| 7,585 | | |
| 1,983 | |
Total Current Liabilities | |
| 115,229 | | |
| 200,478 | |
Non-current | |
| | | |
| | |
Deferred tax liabilities, net | |
| 64,965 | | |
| 64,965 | |
Uncertain tax position liabilities | |
| 87,653 | | |
| - | |
Lease liabilities - operating - non-current portion | |
| 130,581 | | |
| 125,739 | |
Lease liabilities - finance - non-current portion | |
| 17,049 | | |
| 18,007 | |
Construction finance liabilities | |
| 39,177 | | |
| 38,205 | |
Debts payable - non-current portion | |
| 172,499 | | |
| 167,351 | |
Senior secured notes, net of debt issuance costs | |
| 208,581 | | |
| 243,955 | |
Accrued interest payable - non-current portion | |
| 5,632 | | |
| 5,530 | |
Other long-term liabilities | |
| 24,971 | | |
| 24,973 | |
TOTAL LIABILITIES | |
| 866,337 | | |
| 889,203 | |
| |
| | | |
| | |
Commitments and contingencies | |
| | | |
| | |
| |
| | | |
| | |
Shareholders' equity | |
| | | |
| | |
Multiple Voting Shares - no par value, unlimited authorized. Issued and outstanding - 3,696,486 shares | |
| - | | |
| - | |
Subordinate, Restricted, and Limited Voting Shares - no par value, unlimited authorized. Issued and outstanding - 101,468,851 and 64,574,077 shares, respectively | |
| - | | |
| - | |
Exchangeable Shares: no par value, unlimited authorized. Issued and outstanding - 9,525,789 and 9,645,016 shares, respectively | |
| - | | |
| - | |
Additional paid-in capital | |
| 1,515,155 | | |
| 1,370,600 | |
Treasury stock - 645,298 and 645,300 shares, respectively | |
| (8,987 | ) | |
| (8,987 | ) |
Accumulated other comprehensive income | |
| 3,266 | | |
| 3,266 | |
Accumulated deficit | |
| (889,176 | ) | |
| (783,101 | ) |
Equity of Ayr Wellness Inc. | |
| 620,258 | | |
| 581,778 | |
Noncontrolling interest | |
| (13,387 | ) | |
| (11,126 | ) |
TOTAL SHAREHOLDERS' EQUITY | |
| 606,871 | | |
| 570,652 | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | |
$ | 1,473,208 | | |
$ | 1,459,855 | |
Ayr Wellness Inc.
Unaudited Interim Condensed Consolidated Statements of Operations
(Expressed in United States Dollars, in thousands, except per share amounts)
| |
Three Months Ended | |
| |
March 31, 2024 | | |
March 31, 2023 | |
Revenues, net of discounts | |
$ | 118,040 | | |
$ | 117,665 | |
Cost of goods sold | |
| 67,377 | | |
| 69,383 | |
Gross profit | |
| 50,663 | | |
| 48,282 | |
| |
| | | |
| | |
Operating expenses | |
| | | |
| | |
Selling, general, and administrative | |
| 39,232 | | |
| 52,050 | |
Depreciation and amortization | |
| 12,074 | | |
| 15,614 | |
Acquisition and transaction costs | |
| 1,324 | | |
| 2,241 | |
(Gain) loss on sale of assets | |
| (4 | ) | |
| 58 | |
Total operating expenses | |
| 52,626 | | |
| 69,963 | |
| |
| | | |
| | |
Loss from continuing operations | |
| (1,963 | ) | |
| (21,681 | ) |
| |
| | | |
| | |
Other income (expense), net | |
| | | |
| | |
Fair value gain on financial liabilities | |
| - | | |
| 27,597 | |
Loss on the extinguishment of debt | |
| (79,172 | ) | |
| | |
Interest expense, net | |
| (17,620 | ) | |
| (7,565 | ) |
Interest income | |
| 103 | | |
| 165 | |
Other income, net | |
| 1,800 | | |
| 279 | |
Total other (expense) income, net | |
| (94,889 | ) | |
| 20,476 | |
| |
| | | |
| | |
Loss from continuing operations before income taxes and noncontrolling interest | |
| (96,852 | ) | |
| (1,205 | ) |
| |
| | | |
| | |
Income taxes | |
| | | |
| | |
Current tax provision | |
| (11,484 | ) | |
| (11,178 | ) |
Total income taxes | |
| (11,484 | ) | |
| (11,178 | ) |
| |
| | | |
| | |
Net loss from continuing operations | |
| (108,336 | ) | |
| (12,383 | ) |
| |
| | | |
| | |
Discontinued operations | |
| | | |
| | |
Loss from discontinued operations, net of taxes (including loss on disposal of $180,753 for the three months ended March 31, 2023) | |
| - | | |
| (185,245 | ) |
Loss from discontinued operations | |
| - | | |
| (185,245 | ) |
| |
| | | |
| | |
Net loss | |
| (108,336 | ) | |
| (197,628 | ) |
Net loss attributable to noncontrolling interests | |
| (2,261 | ) | |
| (3,025 | ) |
Net loss attributable to Ayr Wellness Inc. | |
$ | (106,075 | ) | |
$ | (194,603 | ) |
| |
| | | |
| | |
Basic and diluted net loss per share | |
| | | |
| | |
Continuing operations | |
$ | (1.08 | ) | |
$ | (0.13 | ) |
Discontinued operations | |
| - | | |
| (2.65 | ) |
Total (basic and diluted) net loss per share | |
$ | (1.08 | ) | |
$ | (2.78 | ) |
| |
| | | |
| | |
Weighted average number of shares outstanding (basic and diluted) | |
| 97,884 | | |
| 70,008 | |
Ayr Wellness Inc.
Unaudited Interim Condensed Consolidated Statements of Cash Flows
(Expressed in United States Dollars, in thousands)
| |
Three Months Ended | |
| |
March 31, 2024 | | |
March 31, 2023 | |
Operating activities | |
| | | |
| | |
Consolidated net loss | |
$ | (108,336 | ) | |
$ | (197,628 | ) |
Less: Loss from discontinued operations | |
| - | | |
| (4,492 | ) |
Net loss from continuing operations before noncontrolling interest | |
| (108,336 | ) | |
| (193,136 | ) |
Adjustments for: | |
| | | |
| | |
Fair value gain on financial liabilities | |
| - | | |
| (27,597 | ) |
Stock-based compensation | |
| 3,465 | | |
| 5,584 | |
Depreciation and amortization | |
| 7,345 | | |
| 10,701 | |
Amortization of intangible assets | |
| 14,818 | | |
| 14,336 | |
Amortization of financing costs | |
| 3,948 | | |
| 573 | |
Amortization of financing discount | |
| 1,399 | | |
| - | |
Amortization of financing premium | |
| (152 | ) | |
| (754 | ) |
Provision for credit losses | |
| 259 | | |
| - | |
(Gain) loss on sale of assets | |
| (4 | ) | |
| 58 | |
Loss on the extinguishment of debt | |
| 79,172 | | |
| - | |
Loss on the disposal of Arizona business | |
| - | | |
| 180,753 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Accounts receivable | |
| (1,438 | ) | |
| (2,087 | ) |
Inventory | |
| (7,156 | ) | |
| 3,257 | |
Prepaid expenses, deposits, and other current assets | |
| (1,145 | ) | |
| 1,204 | |
Trade payables | |
| 938 | | |
| (6,171 | ) |
Accrued liabilities | |
| (1,522 | ) | |
| 5,640 | |
Accrued interest payable | |
| 5,703 | | |
| 5,053 | |
Lease liabilities - operating | |
| 388 | | |
| 640 | |
Income tax payable | |
| (76,655 | ) | |
| 10,581 | |
Uncertain tax position liabilities | |
| 87,653 | | |
| - | |
Cash provided by continuing operations | |
| 8,680 | | |
| 8,635 | |
Cash provided by discontinued operations | |
| - | | |
| 1,621 | |
Cash provided by operating activities | |
| 8,680 | | |
| 10,256 | |
| |
| | | |
| | |
Investing activities | |
| | | |
| | |
Purchase of property, plant, and equipment | |
| (6,822 | ) | |
| (7,187 | ) |
Capitalized interest | |
| (1,461 | ) | |
| (3,589 | ) |
Proceeds from the sale of assets | |
| 40 | | |
| - | |
Cash paid for business combinations and asset acquisitions, working capital | |
| - | | |
| (2,600 | ) |
Cash used in investing activities from continuing operations | |
| (8,243 | ) | |
| (13,376 | ) |
Proceeds from sale of Arizona - discontinued operation | |
| - | | |
| 18,084 | |
Cash used in investing activities of discontinued operations | |
| - | | |
| (44 | ) |
Cash (used in) provided by investing activities | |
| (8,243 | ) | |
| 4,664 | |
| |
| | | |
| | |
Financing activities | |
| | | |
| | |
Proceeds from exercise of warrants | |
| 22 | | |
| - | |
Proceeds from notes payable | |
| 40,000 | | |
| 10,000 | |
Proceeds from financing transaction, net of financing costs | |
| 8,309 | | |
| - | |
Debt issuance costs paid | |
| (9,096 | ) | |
| - | |
Payment for settlement of contingent consideration | |
| (10,094 | ) | |
| - | |
Tax withholding on stock-based compensation awards | |
| (283 | ) | |
| (29 | ) |
Repayments of debts payable | |
| (6,247 | ) | |
| (6,546 | ) |
Repayments of lease liabilities - finance (principal portion) | |
| (2,615 | ) | |
| (2,378 | ) |
Cash provided by financing activities by continuing operations | |
| 19,996 | | |
| 1,047 | |
Cash used in financing activities from discontinued operations | |
| - | | |
| (123 | ) |
Cash provided by financing activities | |
| 19,996 | | |
| 924 | |
| |
| | | |
| | |
Net increase in cash and cash equivalents and restricted cash | |
| 20,433 | | |
| 15,844 | |
Cash, cash equivalents and restricted cash at beginning of the period | |
| 50,766 | | |
| 76,827 | |
Cash included in assets held-for-sale | |
| - | | |
| 3,813 | |
Cash, cash equivalents and restricted cash at end of the period | |
$ | 71,199 | | |
$ | 96,484 | |
| |
| | | |
| | |
Supplemental disclosure of cash flow information: | |
| | | |
| | |
Interest paid during the period, net | |
$ | 8,096 | | |
$ | 5,311 | |
Income taxes paid during the period | |
| 486 | | |
| 908 | |
Non-cash investing and financing activities: | |
| | | |
| | |
Recognition of right-of-use assets for operating leases | |
| 8,195 | | |
| 1,358 | |
Recognition of right-of-use assets for finance leases | |
| 1,502 | | |
| 468 | |
Capital expenditure disbursements for cultivation facility | |
| 972 | | |
| 241 | |
Extinguishment of note payable related to sale of Arizona business | |
| - | | |
| 22,505 | |
Extinguishment of accrued interest payable related to sale of Arizona business | |
| - | | |
| 1,165 | |
Reduction of lease liabilities related to sale of Arizona business | |
| - | | |
| 16,734 | |
Reduction of right-of-use assets related to sale of Arizona business | |
| - | | |
| 16,739 | |
Issuance of warrants in connection with debt extinguishment | |
| 47,049 | | |
| - | |
Issuance of Equity Shares in connection with debt extinguishment | |
| 94,302 | | |
| - | |
Ayr Wellness Inc.
Unaudited Interim Consolidated Adjusted EBITDA and Gross Profit Reconciliation
(Expressed
in United States Dollars, in thousands)
| |
Three Months Ended | |
| |
March 31, 2024 | | |
March 31, 2023 | | |
December 31, 2023 | |
| |
$ | | |
$ | | |
$ | |
Loss from continuing operations (GAAP) | |
(1,963 | ) | |
(21,681 | ) | |
(9,544 | ) |
| |
| | |
| | |
| |
Interest (within cost of goods sold "COGS") | |
671 | | |
751 | | |
727 | |
Depreciation and amortization (from statement of cash flows) | |
22,163 | | |
25,037 | | |
22,137 | |
Acquisition and transaction costs | |
1,324 | | |
2,241 | | |
619 | |
Stock-based compensation, non-cash | |
3,465 | | |
5,584 | | |
3,074 | |
Impairment of goodwill and other assets | |
- | | |
- | | |
6,320 | |
Start-up costs1 | |
2,375 | | |
3,727 | | |
2,915 | |
(Gain) loss on sale of assets | |
(4 | ) | |
58 | | |
25 | |
Other2 | |
1,061 | | |
10,620 | | |
3,489 | |
| |
31,055 | | |
48,018 | | |
39,306 | |
| |
| | |
| | |
| |
Adjusted EBITDA from continuing operations (non-GAAP) | |
29,092 | | |
26,337 | | |
29,762 | |
1 These are set-up costs to prepare a location for its intended use. Start-up costs are expensed as incurred and are not indicative of ongoing operations
2 Other non-core costs including non-operating adjustments, severance costs and non-cash inventory write-downs
| |
Three Months Ended | |
| |
March 31, 2024 | | |
March 31, 2023 | | |
December 31, 2023 | |
| |
$ | | |
$ | | |
$ | |
Gross profit (GAAP) | |
50,663 | | |
48,282 | | |
49,382 | |
| |
| | |
| | |
| |
Interest (within COGS) | |
671 | | |
751 | | |
727 | |
Depreciation and amortization (within COGS) | |
10,089 | | |
9,424 | | |
10,163 | |
Start-up costs (within COGS) | |
1,100 | | |
2,262 | | |
1,164 | |
Other (within COGS) | |
93 | | |
4,564 | | |
565 | |
| |
| | |
| | |
| |
Adjusted Gross Profit from continuing operations (non-GAAP) | |
62,616 | | |
65,283 | | |
62,001 | |
Ayr Wellness (QX) (USOTC:AYRWF)
Historical Stock Chart
From Dec 2024 to Jan 2025
Ayr Wellness (QX) (USOTC:AYRWF)
Historical Stock Chart
From Jan 2024 to Jan 2025