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