Recent Updates
Recently added Catalysts
IMCC

Filed by newsfilecorp.com IM CANNABIS CORP. INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS As of

Key Takeaway: INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS As of March 31, 2021 INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS As of March 31, 2021 Canadian dollars in thousands Page Interim Condensed Consolidated Statements of Financial Position 2 - 3 Interim Condensed Con

Full Press Release Details

INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
As of March 31, 2021
INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
As of March 31, 2021
Canadian dollars in thousands
Page
Interim Condensed Consolidated Statements of Financial Position 2 - 3
Interim Condensed Consolidated Statements of Profit or Loss and Other Comprehensive Income 4-5
Interim Condensed Consolidated Statements of Changes in Equity 6
Interim Condensed Consolidated Statements of Cash Flows 7-8
Notes to Interim Condensed Consolidated Financial Statements 9 - 23
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
Canadian Dollars in thousands
March 31, 2021 December 31, 2020
Note (Unaudited)
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 1,252 $ 8,885
Restricted bank deposit - 18
Trade receivables 9,565 5,501
Advances to suppliers 6,821 3,602
Other accounts receivable 3 12,883 689
Loans receivable 8,454 -
Biological assets 4 3,523 78
Inventories 5 11,317 8,370
53,815 27,143
NON-CURRENT ASSETS:
Property, plant and equipment, net 21,080 5,532
Investments 2,564 2,341
Derivative assets 188 -
Right-of-use assets, net 11,979 935
Deferred tax assets 603 769
Intangible assets, net 3 7,463 1,092
Goodwill 3 68,559 304
112,436 10,973
Total assets $ 166,251 $ 38,116
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
Canadian Dollars in thousands
March 31, 2021 December 31, 2020
Note (Unaudited)
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Trade payables $ 7,491 $ 2,605
Other accounts payable and accrued expenses 3 15,629 3,497
Current maturities of lease liabilities 187 167
23,307 6,269
NON-CURRENT LIABILITIES:
Warrants measured at fair value 6 9,382 16,540
Lease liabilities 11,958 823
Employee benefit liabilities, net 330 371
Deferred tax liability, net 3,183 1,503
24,853 19,237
Total liabilities 48,160 25,506
EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY : 7
Share capital and premium 139,023 37,040
Translation reserve 60 1,229
Reserve from share-based payment transactions 5,770 5,829
Retained earnings (accumulated deficit) (28,496 ) (33,001 )
Total equity attributable to equity holders of the Company 116,357 11,097
Non-controlling interests 1,734 1,513
Total equity 118,091 12,610
Total liabilities and equity $ 166,251 $ 38,116
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS
AND OTHER COMPREHENSIVE INCOME (UNAUDITED)
Canadian Dollars in thousands, except per share data
Three months ended March 31,
Note 2021 2020
Net revenues 8 $ 8,767 $ 1,340
Cost of revenues 8 4,140 709
Gross profit before fair value adjustments 4,627 631
Fair value adjustments:
Unrealized change in fair value of biological assets 2,343 4,471
Realized fair value adjustments on inventory sold in the period (1,942 ) (510 )
Total fair value adjustments 401 3,961
Gross profit 5,028 4,592
General and administrative expenses 4,913 1,930
Selling and marketing expenses 1,189 477
Research and development expenses 1 27
Share-based compensation 630 494
Total operating expenses 6,733 2,928
Operating profit (loss) 8 (1,705 ) 1,664
Finance income 6 7,226 224
Finance expense (303 ) (507 )
Finance income (expenses), net 6,923 (283 )
Income before income taxes 5,218 1,381
Income tax expense (503 ) (1,181 )
Net income 4,715 200
Other comprehensive income that will not be reclassified to profit or loss in subsequent periods:
Exchange differences on translation to presentation currency (1,390 ) 1,648
Total other comprehensive income that will not be reclassified to profit or loss in subsequent periods (1,390 ) 1,648
Other comprehensive income that will be reclassified to profit or loss in subsequent periods:
Adjustments arising from translating financial statements of foreign operation 232 (10 )
Total other comprehensive income (loss) that will be reclassified to profit or loss in subsequent periods 232 (10 )
Total other comprehensive income (loss) (1,158 ) 1,638
Total comprehensive income $ 3,557 $ 1,838
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS
AND OTHER COMPREHENSIVE INCOME (UNAUDITED)
Canadian Dollars in thousands, except per share data
Three months ended March 31,
Note 2021 2020
Net income (loss) attributable to:
Equity holders of the Company 4,505 (417 )
Non-controlling interests 210 617
$ 4,715 $ 200
Total comprehensive income (loss) attributable to:
Equity holders of the Company 3,336 1,106
Non-controlling interests 221 732
$ 3,557 $ 1,838
Net income (loss) per share attributable to equity holders of the Company: 9
Basic net income (loss) per share (in CAD) $ 0.11 $ (0.01 )
Diluted net income (loss) per share (in CAD) $ (0.06 ) $ (0.01 )
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (UNAUDITED)
Canadian Dollars in thousands
Attributable to equity holders of the Company
Share Capital and premium Reserve from share- based payment transactions Translation reserve Retained earnings (accumulated deficit) Total Non- controlling interests Total equity
Balance as of January 1, 2021 $ 37,040 $ 5,829 $ 1,229 $ (33,001 ) $ 11,097 $ 1,513 $ 12,610
Issuance of Common Shares on the Trichome Transaction 100,098 - - - 100,098 - 100,098
Exercise of warrants and compensation options 1,131 - - - 1,131 - 1,131
Exercise of options 746 (681 ) - - 65 - 65
Share based compensation - 630 - - 630 - 630
Expired options 8 (8 ) - - - - -
Net income - - - 4,505 4,505 210 4,715
Other comprehensive income (loss) - - (1,169 ) - (1,169 ) 11 (1,158 )
Balance as of March 31, 2021 $ 139,023 $ 5,770 $ 60 $ (28,496 ) $ 116,357 $ 1,734 $ 118,091
Attributable to equity holders of the Company
Share Capital and premium Reserve from share- based payment transactions Translation reserve Retained earnings (accumulated deficit) Total Non- controlling interests Total equity
Balance as of January 1, 2020 $ 25,947 $ 2,677 $ 309 $ (4,273 ) $ 24,660 $ 1,449 $ 26,109
Share based compensation - 494 - - 494 - 494
Net income (loss) - - - (417 ) (417 ) 617 200
Other comprehensive income - - 1,523 - 1,523 115 1,638
Balance as of March 31, 2020 $ 25,947 $ 3,171 $ 1,832 $ (4,690 ) $ 26,260 $ 2,181 $ 28,441
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Canadian Dollars in thousands
Three months ended March 31,
2021 2020
Cash provided by (used in) operating activities:
Net income for the period $ 4,715 $ 200
Adjustments for non-cash items:
Unrealized gain on changes in fair value of biological assets (2,343 ) (4,471 )
Fair value adjustment on sale of inventory 1,942 510
Fair value adjustment on Warrants, investments and loans receivable measured at fair value (7,134 ) (167 )
Depreciation of property, plant and equipment 256 147
Amortization of intangible assets 45 (102 )
Depreciation of right-of-use assets 84 51
Finance expenses, net 169 16
Changes in employee benefit liabilities, net (24 ) 2
Deferred tax liability, net 211 1,181
Share-based payment 630 494
Issuance of Common Shares for advisory fees in connection with acquisition of subsidiary 989 -
Modification loss on loans receivable 42 -
Non-cash interest income on loans receivable (26 ) -
(5,159 ) (2,339 )
Changes in working capital:
Decrease (increase) in trade receivables, net (3,682 ) 121
Decrease (increase) in other accounts receivable (4,656 ) 232
Increase in biological assets, net of fair value adjustments (387 ) (678 )
Decrease (increase) in inventories, net of fair value adjustments (1,007 ) 301
Increase in trade payables 3,561 644
Decrease in other accounts payable and accrued expenses (1,620 ) (288 )
(7,791 ) 332
Taxes paid 444 (201 )
Net cash used in operating activities (7,791 ) (2,008 )
Cash flows from investing activities:
Purchase of property, plant and equipment (916 ) (851 )
Increase in cash upon acquisition of subsidiary (schedule A) 362 -
Investment in associate (12 ) -
Increase in restricted cash 17 -
Net cash used in investing activities $ (549 ) $ (851 )
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Canadian Dollars in thousands
Three months ended March 31,
2021 2020
Cash flow from financing activities :
Proceeds from exercise of warrants $ 461 $ -
Proceeds from exercise of options 65 -
Repayment of lease liability (40 ) (42 )
Interest paid - lease liability (16 ) (17 )
Net cash provided by (used in) financing activities 470 (59 )
Effect of foreign exchange on cash and cash equivalents 237 695
Decrease in cash and cash equivalents (7,633 ) (2,223 )
Cash and cash equivalents at beginning of the period 8,885 13,926
Cash and cash equivalents at end of the period $ 1,252 $ 11,703
Schedule A - Acquisition of a subsidiary:
The subsidiary's assets and liabilities at date of acquisition:
Working capital (excluding cash and cash equivalents) $ 10,101
Investments 319
Property, plant and equipment 15,193
Right of use assets 11,130
Lease liability (11,130 )
Deferred tax liability (1,677 )
Intangible assets (primarily cultivation licenses) 6,458
Goodwill 68,272
Market value of Common Shares issued for the acquisition (99,028 )
$ 362
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
IM CANNABIS CORP.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Canadian Dollars in thousands, except share and per share data
a. Corporate information:
IM Cannabis Corp. (the "Company" or "IMCC) is listed for trading on the Canadian Securities Exchange ("CSE") and, commencing from March 1, 2021, on NASDAQ under the ticker symbol "IMCC". IMCC's main office is located in Kibutz Glil-Yam, Israel.
IMCC operates in the field of medical cannabis, through Focus Medical Herbs Ltd. ("Focus"), which is licensed under the regulations of medical cannabis by the Israeli Ministry of Health through its Israel Medical Cannabis Agency ("IMCA") to breed, grow and supply medical cannabis product in Israel and all of its operations are performed pursuant to the Israeli Dangerous Drugs Ordinance (New Version), 1973 (the "Dangerous Drugs Ordinance"), and the related regulations issued by IMCA.
In Europe, IMCC operates through Adjupharm, a German-based subsidiary acquired by IMC Holdings on March 15, 2019. Adjupharm is an EU-GMP certified medical cannabis producer and distributor with wholesale, narcotics handling, manufacturing, procurement, storage and distribution licenses granted by German regulatory authorities that allow for import/export capability with requisite permits.
In Canada, IMCC operates through Trichome JWC Acquisition Corp. ("TJAC") d/b/a JWC, a Canadian federally licensed producer of cannabis products in the adult-use recreational cannabis market in Canada.
The Company, its subsidiaries and Focus (collectively: the "Group"), operate in one reporting segment. The majority of the Group's revenues are generated from sales of medical cannabis products to customers in Israel. The remaining revenues are generated from sales of recreational cannabis in Canada and medical cannabis, as well as other products, to customers in Germany. The Company and its subsidiaries do not engage in any U.S. cannabis-related activities as defined in Canadian Securities Administrators Staff Notice 51-352.
These financial statements have been prepared in a condensed format as of March 31, 2021, and for the three months then ended (the "interim condensed consolidated financial statements"). These financial statements should be read in conjunction with the Company's annual financial statements as of December 31, 2020, and for the year then ended and accompanying notes (the "annual consolidated financial statements").
Since March 31, 2020, the outbreak of the novel strain of coronavirus ("COVID-19") and the ongoing pandemic, has resulted in governments worldwide enacting various emergency measures to combat the spread of the virus. These measures, which include the implementation of travel bans, self-imposed quarantine periods, closing of non-essential businesses and social distancing, have caused material disruption to businesses globally resulting in an economic slowdown.
IM CANNABIS CORP.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Canadian Dollars in thousands, except share and per share data
NOTE 1:- GENERAL (Cont.)
The Group has taken proactive measures to protect the health and safety of its employees in order to continue delivering high quality medical cannabis products to its patients and to maintain its financial health, including postponed planned investments in certain jurisdictions until global economic risks subside.
To date, the Company's cannabis operations, results and financial position have not been materially impacted by COVID-19 related issues. The Company has not experienced material disruptions in its labor inputs and cultivation and processing activities, there have been no indicators of material issues to the Company's supply chain, and on the consumer side, product demand has remained stable and medical cannabis has been declared an essential service across Israel, Germany and Canada, as such, the Company's distribution remains relatively unimpacted.
While the precise impact of the COVID-19 outbreak on the Company remains unknown, the rapid spread of COVID-19 and declaration of the outbreak as a global pandemic have resulted in travel advisories and restrictions, certain restrictions on business operations, social distancing precautions and restrictions on group gatherings which are having direct impacts on businesses in Canada, Israel, Germany and elsewhere in the world. Such additional precautionary measures could also impact the Group's business. The spread of COVID-19 may also have a material adverse effect on global economic activity and could result in volatility and disruption to global supply chains and the financial and capital markets. These disruptions could cause interruptions in supplies and other services from third parties upon which the Group relies; decrease demand for products; and cause staff shortages, reduced customer traffic, and increased government regulation, all of which may materially and negatively impact the business, financial condition and results of operations of the Group.
Liquidity and capital resources
As of March 31, 2021, the Company's cash position (cash and cash equivalents) totaled approximately $1,252. The Company's current operating plan includes various assumptions concerning the level and timing of cash receipts from sales and cash outlays for operating expenses and capital expenditures. Subsequent to the reporting period, on May 10, 2021, the Company completed an overnight marketed offering (the "Offering") of 6,086,956 Common Shares (each an "Offered Share") at a price of US$5.75 per Offered Share for aggregate gross proceeds of approximately US$35 million ($44,111). see Note 10.
b. Approval of Interim Condensed Consolidated Financial Statements:
These interim condensed consolidated financial statements of the Company were authorized for issue by the board of directors on May 1 7 , 2021.
IM CANNABIS CORP.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Canadian Dollars in thousands, except share and per share data
NOTE 1:- GENERAL (Cont.)
c. Strategic Developments:
1. On March 1, 2021, the Company's Common Shares commenced trading on NASDAQ under the ticker symbol "IMCC".
2. On March 8, 2021, the Company announced that Focus signed a multi-year supply agreement with GTEC Holdings Ltd. ("GTEC"), a Canadian licensed producer of handcrafted and high-quality cannabis (the "GTEC Agreement"). According to the GTEC Agreement, Focus will import GTEC's high-THC medical cannabis inflorescence into Israel to be sold under the IMC brand. With the arrival of these commercial shipments, the Company will launch a new category of imported premium indoor medical cannabis products under its well-established brand.
The import of the Canadian-grown high-THC strains from GTEC's subsidiary, Grey Bruce Farms Incorporated ("GBF"), is expected to commence in the second quarter of 2021, subject to fulfilling all regulatory requirements in relation to such import, including compliance with MOH regulations and receipt of a valid export license from Health Canada. According to the GTEC Agreement, Focus will purchase a minimum quantity of 500kg of high-THC medical cannabis inflorescence from GBF and will be the exclusive recipient of GTEC cannabis products in the Israeli market for a period of 12 months from the date that the first shipment of GTEC products arrives in Israel (the "Exclusive Term"). The Exclusive Term can be extended under the terms of the GTEC Agreement by an additional 6 months.
3. On March 12, 2021, the Company filed a preliminary short form base shelf prospectus (the "Preliminary Shelf Prospectus") with the securities commissions or similar securities regulatory authorities in each of the provinces and territories of Canada (the "Securities Commissions"), and on March 15, 2021, the Company filed a corresponding shelf registration statement on Form F-10 with the SEC, under the Multijurisdictional Disclosure System ("MJDS") established between Canada and the United States.
On March 31, 2021, in connection with the Preliminary Shelf Prospectus, the Company filed a final short form base shelf prospectus (the "Final Shelf Prospectus") with the Securities Commissions and a corresponding shelf registration statement on Form F-10 (the "Registration Statement") with the SEC. The Final Shelf Prospectus and the Registration Statement enable the Company to offer up to US$250 million (or its equivalent in other currencies) of Common Shares, warrants, subscription receipts, debt securities, units (collectively, the "Qualified Securities"), or any combination of such Qualified Securities from time to time, during the 25-month period that the Final Shelf Prospectus is effective. The specific terms of any offering under the Final Shelf Prospectus and the intended use of the net proceeds will be established in a prospectus supplement, which will be filed with the Securities Commissions and the SEC in connection with any such offering.
4. On March 12, 2021, Adjupharm entered into a supply agreement with Northern Green Canada Inc. ("NGC") (the "NGC Supply Agreement"). Under the terms of the NGC Supply Agreement, NGC will provide Adjupharm with three new strains of medical cannabis products, to be distributed under the IMC brand to German pharmacies pursuant to Adjupharm's distribution agreements with its German distribution partners. Shipments from NGC are expected to commence in the second quarter of 2021.
IM CANNABIS CORP.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Canadian Dollars in thousands, except share and per share data
NOTE 1:- GENERAL (Cont.)
5. On March 18, 2021, the Company acquired all of Trichome Financial Corp.'s ("Trichome" or "TFC") issued and outstanding shares (the "Trichome Shares") and closed the Trichome transaction (the "Trichome Transaction") that was previously announced on December 30, 2020. Pursuant to the terms of the Trichome Transaction, former holders of Trichome Shares and former holders of Trichome convertible instruments (the "Trichome Securityholders") received 0.24525 of a Common Share for each Trichome Share held and each in-the-money convertible instrument of Trichome. As a result of the Trichome Transaction, a total of 10,104,901 Common Shares were issued to the Trichome Securityholders, resulting in former Trichome Securityholders holding approximately 20.06% of the total number of issued and outstanding Common Shares immediately after closing. In addition, 100,916 Common Shares were issued to financial advisors for advisory fees in connection with the Trichome Transaction (see Note 3).
6. On March 29, 2021, Adjupharm entered into a supply agreement with MediPharm Labs Corp. ("MediPharm Labs") for certain medical cannabis extract products to be delivered by MediPharm Labs over an initial two-year term with an automatic two-year extension period.
7. On March 30, 2021, Zur Rose Pharma GmbH ("Zur Rose") and the Company entered into a termination settlement agreement in connection with the sales agreements announced in July 2020 according to Zur Rose's request, and under which Adjupharm received a termination fee. According to the termination agreement no inventory will be transferred from Zur Rose to Adjupharm or vice versa.
8. During March 2021, Adjupharm entered into two supply agreements with supply partners in China, under which Adjupharm shall buy COVID-19 rapid antigen test kits. Concurrently, Adjupharm entered into several resale agreements with reseller partners in Germany, under which Adjupharm shall sell the COVID-19 antigen test kits supplied from the China-based suppliers, to be distributed to pharmacies and retailers in Germany (see Note 8).
In these financial statements:
The Company, or IMCC - IM Cannabis Corp.
The Group - IM Cannabis Corp., its Subsidiaries and Focus
Subsidiaries - Companies that are controlled by the Company (as defined in IFRS 10) and whose accounts are consolidated with those of the Company
CAD or $ - Canadian Dollar
NIS - New Israeli Shekel
USD or US$ - United States Dollar
EURO or - Euro
IM CANNABIS CORP.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Canadian Dollars in thousands, except share and per share data
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES
a. Basis of Presentation and Measurement:
The interim condensed consolidated financial statements of the Company have been prepared in accordance with International Accounting Standards 34, "Interim Financial Reporting" ("IAS 34").
The interim condensed consolidated financial statements are presented in Canadian dollars and are prepared in accordance with the same accounting policies, described in the Company's annual consolidated financial statements.
b. Significant Accounting Judgements and Estimates:
The preparation of the Company's interim condensed consolidated financial statements under IFRS requires management to make judgements, estimates, and assumptions about the carrying amounts of certain assets and liabilities. Estimates and related assumptions are based on historical experience and other relevant factors. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis for reasonableness and relevancy. Where revisions are required, they are recognized in the period in which the estimate is revised as well as future periods that are affected.
c. Disclosure of new standards in the period prior to their adoption:
Amendment to IAS 8, "Accounting Policies, Changes to Accounting Estimates and Errors":
In February 2021, the IASB issued an amendment to IAS 8, "Accounting Policies, Changes to Accounting Estimates and Errors" (the "Amendment"), in which it introduces a new definition of "accounting estimates".
Accounting estimates are defined as "monetary amounts in financial statements that are subject to measurement uncertainty". The Amendment clarifies the distinction between changes in accounting estimates and changes in accounting policies and the correction of errors.
The Amendment is to be applied prospectively for annual reporting periods beginning on or after January 1, 2023, and is applicable to changes in accounting policies and changes in accounting estimates that occur on or after the start of that period. Earlier application is permitted.
IM CANNABIS CORP.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Canadian Dollars in thousands, except share and per share data
NOTE 3:- BUSINESS COMBINATION
On March 18, 2021, IMCC acquired Trichome Financial Corp. ("Trichome" or "TFC"), a Canadian adult-use recreational cannabis producer (the "Trichome Transaction").
The Trichome Transaction was completed pursuant to the terms and subject to the conditions of arrangement agreement dated December 30, 2020 (the "Arrangement Agreement"), whereby the Company agreed to acquire all of the issued and outstanding Trichome Shares under a statutory plan of arrangement under the Business Corporations Act (Ontario) ("OBCA"). As a result of the Trichome Transaction, the businesses of IMCC and Trichome have been combined. In accordance with the terms of the Arrangement Agreement, former holders of Trichome Shares received 0.24525 IMC Common Shares for each Trichome Share previously held (the "Exchange Ratio") and former holders of Trichome in-the-money convertible instruments received a net payment of IMC Shares based on the Exchange Ratio (the "Consideration").
Upon completion of the Trichome Transaction, the total Consideration paid to former holders of Trichome Shares and in-the-money convertible instruments equaled to the issuance of 10,104,901 Common Shares, valued at approximately $99,028 at the market price per share of $9.8 on the date of the acquisition. The terms of the Trichome Transaction, including the Consideration, are the result of arm's length negotiations between the Company and Trichome. The results of operations of Trichome were consolidated in the Company's interim consolidated financial statements commencing on the date of acquisition and were immaterial to the Company's results of operations for the three month period ended March 31, 2021.
The Company recognized the fair value of the assets acquired and liabilities assumed in the business combination based on a preliminary valuation study prepared by an external valuation specialist.
IM CANNABIS CORP.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Canadian Dollars in thousands, except share and per share data
NOTE 3:- BUSINESS COMBINATION (Cont.)
The following table summarize the fair value of the identifiable assets acquired and liabilities assumed on the acquisition date, based on preliminary purchase price allocation study:
Fair value
Assets
Cash and cash equivalents $ 362
Trade and other receivables 3,848
Indemnification asset (*) 8,150
Biological assets 785
Inventory 3,883
Loan receivable 8,470
Property, plant and equipment 15,193
Derivative assets 114
Right of use assets 11,130
Investments 319
Intangible assets (primarily cultivation licenses) 6,458
Total identifiable assets 58,712
Liabilities
Trade and other payables (*) (15,149 )
Lease liability (11,130 )
Deferred tax liability (1,677 )
Total identifiable liabilities (27,956 )
Total identifiable assets, net 30,756
Goodwill arising on acquisition 68,272
Total purchase price $ 99,028
(*) Upon acquisition, other payables include approximately $8,150 to settle Trichome's employees and consultants withholding tax liabilities to Canada Revenue Agency, with a corresponding indemnification asset comprised of 927,463 Common Shares withheld to cover the tax liabilities.
The goodwill arising on acquisition is attributed to the expected benefits from the synergies of the combination of the activities of the Company and Trichome.
Acquisition costs that are directly attributable to the transaction of approximately $1, 77 0, were recorded in profit or loss (general and administrative expenses) for the three months ended March 31, 2021. Acquisition costs include the issuance of 100,916 Common Shares valued at $989 to financial advisors for advisory fees in connection with the Trichome Transaction.
IM CANNABIS CORP.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Canadian Dollars in thousands, except share and per share data
Last updated: May 18, 2021