Recent Updates
Recently added Catalysts
INCR

Intercure Ltd. CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS As of

Key Takeaway: CONSOLIDATED INTERIM FINANCIAL STATEMENTS of September 30, 2022 CONSOLIDATED INTERIM FINANCIAL STATEMENTS of September 30, 2022 Page Condensed Consolidated Interim Statements of Financial Position 3-4 Condensed Consolidated Interim Statements of Profit or Loss and Other Comp

Full Press Release Details

CONSOLIDATED INTERIM FINANCIAL STATEMENTS
of September 30, 2022
CONSOLIDATED INTERIM FINANCIAL STATEMENTS
of September 30, 2022
Page
Condensed Consolidated Interim Statements of Financial Position 3-4
Condensed Consolidated Interim Statements of Profit or Loss and Other Comprehensive Income 5
Condensed Consolidated Interim Statements of Changes in Equity 6
Condensed Consolidated Interim Statements of Cash Flows 7-8
Notes to Condensed Consolidated Interim Financial Statements 9-18
Intercure Ltd.
Condensed Consolidated Interim Statements of Financial Position
September 30 December 31
2022 2021
Note NIS in thousands
Current assets
Cash and cash equivalents 215,255 196,217
Restricted cash 24,271 21,083
Trade receivables 40,227 17,407
Other receivables 74,689 33,244
Inventory 5 126,156 62,313
Biological assets 6 9,139 5,566
Financial assets measured at fair value through profit or loss 7 200 330
489,937 336,160
Non-current assets
Property, plant and equipment and right-of-use asset 94,703 86,509
Goodwill 285,209 *268,291
Deferred tax assets 2,407 3,020
Financial assets measured at fair value through profit or loss 2,565 2,565
384,884 360,385
Total assets 874,821 696,545
Immaterial adjustment of comparative data, see Note 2 (2)
accompanying notes are an integral part of the condensed consolidated interim financial statements.
Intercure Ltd.
Condensed Consolidated Interim Statements of Financial Position
September 30 December 31
2022 2021
Current liabilities
Short term loan and current maturities 134,998 70,559
Trade payables 97,796 64,474
Other payables 37,673 41,050
Contingent consideration 23,648 15,780
Short term loan from non-controlling interest 1,232 1,722
295,347 193,585
Non-current liabilities
Borrowings 45,591 11,877
Liabilities in respect of employee benefits 1,005 224
Loan from related party - 76
Lease liability 19,415 21,371
66,011 33,548
Total liabilities 361,358 227,133
Equity
Share capital, premium and other reserves 629,290 623,567
Capital reserve for transactions with controlling shareholder 2,388 2,388
Receipts on account of shares 8,541 8,541
Accumulated losses (150,200 ) (186,468 )
Equity attributable to owners of the Company 490,019 448,028
Non-controlling interests 23,444 *21,384
Total equity 513,463 469,412
Total equity and liabilities 874,821 696,545
Immaterial adjustment of comparative data, see Note 2 (2)
accompanying notes are an integral part of the condensed consolidated interim financial statements.
Intercure Ltd.
Condensed Consolidated Interim Statements of Profit or Loss and Other Comprehensive Income
Nine months ended September 30, Three months ended September 30, Year ended December 31
2022 2021 2022 2021 2021
NIS in thousands
Revenue 283,078 139,976 100,572 61,695 219,677
Cost of revenue before fair value adjustments 161,605 80,600 56,498 37,013 123,688
Gross income before impact of changes in fair value 121,473 59,376 44,074 24,682 95,989
Unrealized changes to fair value adjustments of biological assets 4,567 3,761 (3,314 ) 1,316 6,574
Loss (profit) from fair value changes realized in the current year (3,183 ) 6,372 (5,453 ) 3,942 11,432
Gross Profit 129,223 56,765 46,213 22,056 91,131
Research and development expenses 458 1,015 120 298 1,235
General and administrative expenses 27,206 15,598 10,248 7,825 27,206
Selling and marketing expenses 40,886 14,668 16,774 6,245 23,214
Other expenses (income), net 227 1,401 (897 ) 1,692 2,971
Changes in the fair value of financial assets through loss or (profit), net. 177 (333 ) 54 (8 ) 1,868
Share based payments 6,172 5,281 3,731 1,463 6,452
Operating Profit 54,097 19,135 16,183 4,541 28,185
Financing expenses 10,496 2,956 4,397 2,464 9,581
Financing income 8,966 - 161 - 130
Profit before tax on income 52,567 16,179 11,947 2,077 18,734
Tax on income (14,084 ) (5,846 ) (3,639 ) (1,537 ) (11,441 )
Total comprehensive Profit 38,483 10,333 8,308 540 7,293
Attribution of net profit for the quarterly:
To the Company's shareholders 36,268 7,761 7,256 (1,644 ) 4,690
To non-controlling interests 2,215 2,572 1,052 2,184 2,603
Total 38,483 10,333 8,308 540 7,293
Profit per share
Basic Profit 0.80 0.18 0.16 (0.04 ) 0.12
Diluted Profit 0.80 0.16 0.16 (0.03 ) 0.11
accompanying notes are an integral part of the condensed consolidated interim financial statements.
Intercure Ltd.
Consolidated Interim Statements of Changes in Equity
Share capital, premium and other reserves Capital reserve for transactions with controlling shareholder Receipts on account of shares Accumulated losses Equity attributable to owners of the Company Non-controlling interests Total equity
NIS in thousands
As of January 1, 2022 623,567 2,388 8,541 (186,468 ) 448,028 21,384 469,412
Profit for the period - - - 36,268 36,268 2,215 38,483
Acquisitions of subsidiaries - - - - - (155 ) (155 )
Settlement in cash of an obligation to issue shares (449 ) - - - (449 ) - (449 )
Share-based payment 6,172 - - - 6,172 - 6,172
As of September 30, 2022 629,290 2,388 8,541 (150,200 ) 490,019 23,444 513,463
As of January 1, 2021 452,259 2,388 11,017 (191,158 ) 274,506 17,603 292,109
Profit for the period - - - 7,761 7,761 2,572 10,333
Exercise of share options 8,359 (1,963 ) - 6,396 - 6,396
Share-based payment 5,282 - - - 5,282 - 5,282
Issuance of shares, net 135,997 - - - 135,997 - 135,997
As of September 30, 2021 601,897 2,388 9,054 (183,397 ) 429,942 20,175 450,117
accompanying notes are an integral part of the condensed consolidated interim financial statements.
Intercure Ltd.
Condensed Consolidated Interim Statements of Cash Flows
Nine months ended September 30,
2022 2021
NIS in thousands
Cash flows from operating activities
Profit for the period 38,483 10,333
Taxes on income paid (6,397 ) (1,853 )
Adjustments required to present cash flows from operating activities (A) (23,978 ) 13,720
Net cash provided by (used in) operating activities 8,108 22,200
Cash flows from investing activities
Purchase of property, plant and equipment (15,059 ) (6,555 )
Grant of loan (44,732 ) (4,972 )
Acquisition of Subsidiary and activities, net of cash acquired 797 (28,288 )
Settlement in cash of an obligation to issue shares (449 ) -
Investment in assets measured at fair value through profit or loss - (281 )
Decrease in deposit - 11
Increase in deposit (1,651 ) (11 )
Payment for contingent consideration (6,168 ) -
Payment for deferred consideration for the acquisitions of subsidiaries (12,716 ) -
Net cash used in investing activities (79,978 ) (40,096 )
Cash flows from financing activities
Exercise of share options - 6,396
Lease payments (957 ) (582 )
Receipt of loans from banks 175,138 63,200
Repayment of loans from banks (77,955 ) (100 )
Receipt of loan to related party and controlling shareholder 158 -
Repayment of loan from related party and controlling shareholder (711 ) (4,534 )
Proceeds from issuance of shares as part of private issuance, net of issuance costs - 128,221
Interest paid *(12,357 ) *(2,894 )
Net cash provided by financing activities 83,316 189,707
Increase in cash and cash equivalents 11,446 171,811
Exchange differences in respect of balances of cash and cash equivalents 8,204 (720 )
Balance of cash and cash equivalents at beginning of year 195,272 37,888
Balance of cash and cash equivalents at end of year 214,922 208,979
Reclassified due to change in accounting policy, see Note 2(3).
Intercure Ltd.
Condensed Consolidated Interim Statements of Cash Flows
Nine months ended September 30,
2022 2021
NIS in thousands
A) Adjustments required to present cash flows from operating activities
Adjustments to items in the consolidated statement of comprehensive income:
Depreciation 7,348 4,185
Share-based payment 6,172 5,282
Changes in the fair value of financial assets through profit or loss, net 177 (333 )
Finance expenses (income), net 1,530 2,956
Change in liabilities in respect of employee benefits, net 398 -
Contingent consideration 1,255 -
Tax expense 14,084 5,846
30,964 17,936
Changes in assets and liabilities items:
Decrease (increase) in trade receivables (21,878 ) 459
Decrease (increase) in other receivables 4,412 (6,606 )
Increase in inventory (61,812 ) (6,620 )
Increase in biological assets (3,573 ) (904 )
Increase (decrease) in trade payables 29,661 (7,730 )
Increase (decrease) in other payables (1,752 ) 17,185
(54,942 ) (4,216 )
(23,978 ) 13,720
accompanying notes are an integral part of the condensed consolidated interim financial statements.
Intercure Ltd.
Notes to Condensed Consolidated Interim Financial Statements
Ltd. (hereinafter: the "Company") is a public company which is listed on the Tel Aviv Stock Exchange, Toronto Stock Exchange
and Nasdaq, domiciled in Israel. Its offices are located in Herzliya. The Company is engaged in the medical cannabis sector mainly through
its holdings of the entire issued and paid-up capital of Canndoc Ltd. (hereinafter: "Canndoc"), the entire issued and paid-up
capital of Pharmazone Ltd. (hereinafter: "Pharmazone") and through its 50.1% stake in the issued and paid-in capital of Cannolam
Ltd. (hereinafter: "Cannolam"). The Company also has additional holdings in the biomed sector.
2022, the Company engaged in 4 agreements for the acquisition of pharmacies. See note 3A.
in the biomed sector:
Company invested in three companies in the biomed sector: Regenera Pharma Ltd. (hereinafter: "Regenera"), F.O.R.E Biotherapeutics
Ltd. (formerly known as NovellusDX Ltd., hereinafter: "Fore") and Cavnox Ltd. (hereinafter: "Cavnox"). For additional
details regarding investments in the biomed sector, see Note 7.
these consolidated financial statements:
Company - Intercure Ltd.
Group - The Company and its subsidiaries.
Related Parties - As defined in IAS 24.
USD - U.S. dollars.
NIS - New Israeli shekel.
Subsidiaries - Companies which are controlled by the Company (as defined in IFRS 10), directly or indirectly, and whose financial statements are fully consolidated with the Company's reports.
Intercure Ltd.
Notes to Condensed Consolidated Interim Financial Statements
Note 2 - Significant Accounting Policies
Group's condensed consolidated financial statements (hereinafter: the "Interim Financial Statements") have been prepared
in accordance with International Accounting Standard 34, "Interim Financial Reporting" (hereinafter: "IAS 34").
financial statements have been prepared in a condensed format as of September 30, 2022, and for the nine months then ended ("condensed
consolidated interim financial statements"). These financial statements should be read in conjunction with the Company's
annual financial statements as of December 31, 2021 and accompanying notes ("annual consolidated financial statements").
condensed consolidated interim financial statements were authorized for issue by the Group's Board of Directors on November 14
to release of the Company's annual consolidated financial statements and prior to the release date of these interim condensed consolidated
financial, an error was discovered in the accounting treatment of Non-controlling interests.
Company examined the materiality of the error that was discovered in its financial statements with respect to the relevant reporting
periods, and after examining the quantitative and qualitative parameters it reached the conclusion that the aforesaid error has no effect
on how the users of the consolidated financial statements make economic decisions and/or analyze the aforesaid financial statements.
Therefore, the error is not a material error that requires issuing revised consolidated financial statements of the Group.
hereunder are the effects of the correction, which was included in the comparative data in these interim financial statements by marking
the corrected items with "immaterial adjustment".
December 31, 2021
As presented in
As presented Effect of these financial
in the past correction statements
NIS thousands NIS thousands NIS thousands
Goodwill 258,070 10,221 268,291
Non-controlling interests 11,163 10,221 21,384
Intercure Ltd.
Notes to Condensed Consolidated Interim Financial Statements
Note 2 - Significant Accounting Policies (Cont'd)
the reporting period, the Company changed the classification of interest paid to be presented under financing activities instead of operating
Company considered this classification more appropriate and provides more relevant information about the Company's transactions
on the cash flow statements.
Nine months ended September 30, 2021
As presented in
As presented Effect of these financial
in the past correction statements
NIS thousands NIS thousands NIS thousands
Profit for the period 10,333 10,333
Interest paid (2,894 ) 2,894
Taxes on income paid (1,853 ) (1,853 )
Adjustments required to present cash flows from operating activities (A) 13,720 13,720
Net cash provided by (used in) operating activities 19,306 2,894 22,200
Net cash provided by financing activities 192,601 (2,894 ) 189,707
Note 3 - Transactions and Events During the Reporting Period
January 19, 2022, the Company engaged in an agreement to purchase 51% of "Orni" pharmacy located in Tel Aviv.
February 5, 2022, the Company engaged in an agreement to purchase 100% of "Maayan Haim" pharmacy located in Ashdod.
April 24, 2022, the Company engaged in an agreement to purchase 51% of "Amidar" pharmacy located in Naharia.
May 15, 2022, the Company opened a pharmacy in Vienna, Austria, which is fully owned by Cannolam.
July 27, 2022, the Company engaged in an agreement to purchase 51% of "Refua Center" pharmacy located in Bnei Brak.
Intercure Ltd.
Notes to Condensed Consolidated Interim Financial Statements
3 - Transactions and Events During the Reporting Period (Cont'd)
hereunder is information regarding the techniques the Gcn:
Group has NIS 12,780 thousand of contingent considerations.
NIS in thousands
Consideration paid in cash 1,000
Deferred consideration in cash 3,322
Contingent consideration 12,780
Non-controlling interests (155 )
16,947
NIS in thousands
Consideration paid in cash 1,000
Less - acquired cash and cash equivalents 1,797
797
NIS in thousands
Cash and cash equivalents 1,797
Trade and other receivables 2,115
Inventory 2,032
Property, plant and equipment and right-of-use asset 275
Goodwill 150
Current maturities (75 )
Trade and other payable (4,463 )
Loan from non-controlling interest (92 )
Liabilities in respect of employee benefits (383 )
Borrowings (1,169 )
Total identifiable net assets 187
Intercure Ltd.
Notes to Condensed Consolidated Interim Financial Statements
3 - Transactions and Events During the Reporting Period (Cont'd)
consideration which was paid in the business combination included amounts associated with the expected benefits from synergy (collaboration),
growth in revenue, and future developments in the Subsidiaries operating market. These benefits are not recognized separately from goodwill,
since the future economic benefits which are expected to arise from them are not reliably measurable. All of the above led to the recognition
of goodwill in the amount of NIS 16,761 thousand.
The total sum of non-controlling interests in the Subsidiaries which was recognized on the acquisitions date is NIS )155) thousand. The
non-controlling interests measured at the date of the business combination at their proportionate interest in the identifiable assets
and liabilities of the acquiree.
the reporting period the Company repaid loans in an aggregate amount of NIS 78 million.
Cannabis Agency (IMCA), the Toronto Stock Exchange (TSX), as well as the approval of the court in Israel.
Intercure Ltd.
Notes to Condensed Consolidated Interim Financial Statements
4 - Cultivating Facilities
has an advanced propagation and growing facility which is located in Kibbutz Beit HaEmek, in which it develops and grows a wide
variety of unique strains of medical cannabis (hereinafter: the "Northern Facility"). As of the reporting date, the
northern facility is spread over an area of approximately 5 dunams, whereby Canndoc has the right of first refusal regarding an
option to expand the area of the northern facility to a total area of approximately 16 dunams. The northern facility includes a
greenhouse for propagating, growing and florescence, as well as a processing facility and operational areas. During the reporting
period, Canndoc performed extension, upgrade and adjustment works on the northern facility, for the purpose of ensuring the northern
facility's compliance with the high-quality standards required to export from Israel and adjusting the quality of the products
to the level required in Israel and in the target countries. The performance of the upgrade works was concluded in the fourth
quarter of 2019; On May 21, 2020, an addendum to the agreement was signed, which formalized, inter alia, the investment in the
Company's facility in Beit HaEmek. As of the publication date of the report, the suspensory conditions for the fulfillment of
the agreement have not yet been met.
Kibbutz Beit HaEmek, as of September 30, 2022 the Company had approximately NIS 11 million in Property, plant and equipment, net, in
respect of facilities that are used by the activity. Held inventory and biological assets of approximately NIS 2 million, with immaterial
Last updated: Nov 16, 2022