AYR Wellness Reports Second Quarter 2024 Results

Ayr Wellness Inc.

In This Article:

MIAMI, Aug. 07, 2024 (GLOBE NEWSWIRE) -- 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 second quarter ended June 30, 2024. Unless otherwise noted, all results are presented in U.S. dollars.

David Goubert, President & CEO of AYR, said, “Our team remains acutely focused on laying the groundwork for AYR’s next phase of growth. This includes advancing the progress made over the last 18 months to improve operations across our markets, continuing to invest in our CPG brands and retail experience, and ensuring that AYR is best positioned to capitalize on the anticipated transition to adult-use in three of our core markets: Ohio, Florida, and Pennsylvania. We continue to believe AYR has more upside from these three markets than any other company in our industry.

“We are also encouraged by the progress made towards the reclassification of cannabis from Schedule I to Schedule III, a change which would eliminate the onerous and unjust 280E tax penalty. The recent closure of the comment period was an important step forward for our industry and represented overwhelming support for rescheduling cannabis. This positive momentum underscores the growing acceptance of cannabis in a mainstream sense.

“While we are encouraged by the progress we’ve made in our operations, the second quarter presented challenges due to both internal and external factors including wholesale pricing pressure, tightening consumer wallets from persistent inflation, and margin pressure in select markets where we have recently increased our cultivation and production, but which are not yet optimized. Despite these near-term setbacks, we are well positioned for growth and margin expansion in the second half of 2024 as our adult-use growth catalysts materialize in Ohio along with improved operations in these recently scaled markets.

“Looking beyond 2024, we will continue to focus on enhancing the overall health of the business to seek to ensure that AYR is poised for sustainable and profitable financial growth. We are pleased with the work we have done but remain focused on delivering further progress. By staying committed to our strategic initiatives, focusing on operational excellence, and leveraging our differentiated market position, we believe that AYR will emerge stronger and more resilient as we enter this next phase of accelerated growth in the years ahead.”

Second Quarter Financial Summary

 

Q2 2023

Q1 2024

Q2 2024

% Change
Q2/Q2

% Change
Q2/Q1

Revenue

$116.7

$118.0

$117.3

0.5%

-0.6%

Gross Profit

$56.6

$50.7

$47.2

-16.6%

-6.9%

Adjusted Gross Profit1

$69.1

$62.6

$60.7

-12.2%

-3.0%

Operating Loss

$(4.6)

$(2.0)

$(7.7)

NA

NA

Adjusted EBITDA1

$29.4

$29.1

$25.7

-12.6%

-11.7%

Adjusted EBITDA Margin1

25.2%

24.7%

21.9 %

-330bps

-280bps

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.

Second Quarter and Recent Highlights

  • Launched adult-use sales in Ohio across the first tranche of stores approved by the state, with three affiliated AYR stores included. AYR has the future right to ownership of all three dispensaries, subject to regulatory approval.

  • Entered into option agreement that provides AYR with the future ability to acquire 100% of Good Day Dispensary, LLC (“Good Day”), a fourth Ohio dispensary license.

  • Opened its third retail store in Illinois in June with AYR Cannabis Dispensary Hometown, located near Chicago Midway International Airport, and its fourth Illinois retail store in July with AYR Cannabis Dispensary Normal.

  • Secured real estate financing for indoor cultivation in Florida, with plans to redevelop a 98,000 square foot building within the property to serve as a regulated cannabis cultivation facility. The financing was completed with Innovative Industrial Properties (IIP); IIP committed to funding AYR up to $30 million for the construction.

  • In July 2024, appointed Louis Karger as Chairman of the Board following the resignation of prior Executive Chairman Jonathan Sandelman.

Financing and Capital Structure

The Company deployed $3.6 million of capital expenditures in Q2 and remains on target with the Company’s guidance of approximately $20 million for the full year. AYR ended Q2 with aggregate cash, cash equivalents, and a restricted cash balance of $47.5 million.

As of June 30, 2024, the Company had approximately 114.1 million fully diluted shares outstanding based on a treasury method calculation as of that date (excluding 23 million warrants expiring in February 2026 with an exercise price of USD $2.12).

Outlook

For the third quarter, AYR expects revenue growth to be up low to mid-single digits from Q2 based on the timing and ramping of the Ohio Adult Use rollout. AYR also expects to improve Adjusted EBITDA margins from current levels in the second half of 2024 as the Company rebuilds toward its 25% Adjusted EBITDA margin target.

AYR also continues to expect positive GAAP cash flow from operations for calendar 2024, as well as positive free cash flow for calendar 2024 assuming the elimination of 280E tax liabilities.

Conference Call

AYR management will host a conference call, followed by a question-and-answer period.

Date: Wednesday, August 7, 2024
Time: 8:00 a.m. ET
Toll-free dial-in number: (844) 763-8274
International dial-in number: (647) 484-8814
Conference ID: 10190621
Webcast: https://event.choruscall.com/mediaframe/webcast.html?webcastid=bRdrPVJ3

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 [email protected].

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, September 7, 2024.

Toll-free replay number: (877) 344-7529
International replay number: (412) 317-0088
Replay ID: 1160951

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 June 30, 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 continuing 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 incremental costs to acquire cannabis inventory in a business combination (when applicable; none of which was incurred for any of the periods presented), acquisition and transaction related costs, and start-up costs.

Adjusted Gross Profit

“Adjusted Gross Profit” represents gross profit, as reported under GAAP, adjusted to exclude the incremental costs to acquire cannabis inventory in a business combination (when applicable; none of which was incurred for any of the periods presented), interest, depreciation and amortization, start-up costs and other non-core 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 June 30, 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 June 30, 2024.

Additional Information

For more information about the Company’s Q2 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/Media Contact:

Robert Vanisko
VP, Public Engagement
T: (786) 885-0397
Email: [email protected]

Company Contact:

Jon DeCourcey
Head of Investor Relations
T: (786) 885-0397
Email: [email protected]

Investor Relations Contact:

Sean Mansouri, CFA
Elevate IR
T: (786) 885-0397
Email: [email protected]


Ayr Wellness Inc.
Unaudited Interim Condensed Consolidated Balance Sheets
(Expressed in United States Dollars, in thousands, except share amounts)

 

 

As of

 

 

June 30, 2024

December 31, 2023

ASSETS

 

 

Current

 

 

 

Cash, cash equivalents and restricted cash

 

$

47,483

 

$

50,766

 

Accounts receivable, net

 

 

14,377

 

 

13,491

 

Inventory

 

 

116,875

 

 

106,363

 

Prepaid expenses, deposits, and other current assets

 

 

10,244

 

 

22,600

 

Total Current Assets

 

 

188,979

 

 

193,220

 

Non-current

 

 

 

Property, plant, and equipment, net

 

 

280,961

 

 

310,615

 

Intangible assets, net

 

 

659,376

 

 

687,988

 

Right-of-use assets - operating, net

 

 

167,449

 

 

127,024

 

Right-of-use assets - finance, net

 

 

37,908

 

 

40,671

 

Goodwill

 

 

94,108

 

 

94,108

 

Deposits and other assets

 

 

7,586

 

 

6,229

 

TOTAL ASSETS

 

$

1,436,367

 

$

1,459,855

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

Liabilities

 

 

 

Current

 

 

 

Trade payables

 

 

30,441

 

 

24,786

 

Accrued liabilities

 

 

30,961

 

 

40,918

 

Lease liabilities - operating - current portion

 

 

11,187

 

 

9,776

 

Lease liabilities - finance - current portion

 

 

7,809

 

 

9,789

 

Income tax payable

 

 

11,128

 

 

90,074

 

Debts payable - current portion

 

 

15,247

 

 

23,152

 

Accrued interest payable - current portion

 

 

1,254

 

 

1,983

 

Total Current Liabilities

 

 

108,027

 

 

200,478

 

Non-current

 

 

 

Deferred tax liabilities, net

 

 

64,965

 

 

64,965

 

Uncertain tax position liabilities

 

 

97,649

 

 

-

 

Lease liabilities - operating - non-current portion

 

 

167,042

 

 

125,739

 

Lease liabilities - finance - non-current portion

 

 

15,811

 

 

18,007

 

Construction finance liabilities

 

 

-

 

 

38,205

 

Debts payable - non-current portion

 

 

167,573

 

 

167,351

 

Senior secured notes, net of debt issuance costs

 

 

216,278

 

 

243,955

 

Accrued interest payable - non-current portion

 

 

5,632

 

 

5,530

 

Other long-term liabilities

 

 

22,383

 

 

24,973

 

TOTAL LIABILITIES

 

 

865,360

 

 

889,203

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

Multiple Voting Shares - no par value, unlimited authorized. Issued and outstanding - nil and 3,696,486 shares, respectively

 

 

-

 

 

-

 

Subordinate, Restricted, and Limited Voting Shares - no par value, unlimited authorized. Issued and outstanding - 104,723,808 and 64,574,077 shares, respectively

 

 

-

 

 

-

 

Exchangeable Shares: no par value, unlimited authorized. Issued and outstanding - 9,433,723 and 9,645,016 shares, respectively

 

 

-

 

 

-

 

Additional paid-in capital

 

 

1,509,610

 

 

1,370,600

 

Treasury stock - nil and 645,300 shares, respectively

 

 

-

 

 

(8,987

)

Accumulated other comprehensive income

 

 

3,266

 

 

3,266

 

Accumulated deficit

 

 

(927,934

)

 

(783,101

)

Equity of Ayr Wellness Inc.

 

 

584,942

 

 

581,778

 

Noncontrolling interest

 

 

(13,935

)

 

(11,126

)

TOTAL SHAREHOLDERS' EQUITY

 

 

571,007

 

 

570,652

 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

 

$

1,436,367

 

$

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

 

Six Month Ended

 

 

 

June 30, 2024

June 30, 2023

 

June 30, 2024

June 30, 2023

 

 

 

 

 

 

 

 

Revenues, net of discounts

$

117,308

 

$

116,737

 

 

$

235,348

 

$

234,402

 

Cost of goods sold

 

70,149

 

 

60,090

 

 

 

137,527

 

 

129,473

 

Gross profit

 

47,159

 

 

56,647

 

 

 

97,821

 

 

104,929

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

Selling, general, and administrative

 

 

41,779

 

 

46,929

 

 

 

81,011

 

 

98,980

 

 

Depreciation and amortization

 

 

12,010

 

 

11,867

 

 

 

24,084

 

 

27,481

 

 

Acquisition and transaction costs

 

 

1,041

 

 

2,402

 

 

 

2,364

 

 

4,642

 

Total operating expenses

 

54,830

 

 

61,198

 

 

 

107,459

 

 

131,103

 

 

 

 

 

 

 

 

 

Loss from continuing operations

 

(7,671

)

 

(4,551

)

 

 

(9,638

)

 

(26,174

)

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

 

 

 

 

Fair value gain (loss) on financial liabilities

 

 

-

 

 

(3,866

)

 

 

-

 

 

23,731

 

 

Loss on the extinguishment of debt

 

 

-

 

 

-

 

 

 

(79,172

)

 

-

 

 

Gain (loss) on sale of assets

 

 

2,823

 

 

12

 

 

 

2,828

 

 

(47

)

 

Interest expense, net

 

 

(20,327

)

 

(10,496

)

 

 

(37,947

)

 

(18,061

)

 

Interest income

 

 

92

 

 

233

 

 

 

194

 

 

399

 

 

Other income, net

 

 

604

 

 

352

 

 

 

2,405

 

 

631

 

Total other (expense) income, net

 

(16,808

)

 

(13,765

)

 

 

(111,692

)

 

6,653

 

 

 

 

 

 

 

 

 

Loss from continuing operations before income taxes and noncontrolling interest

 

(24,479

)

 

(18,316

)

 

 

(121,330

)

 

(19,521

)

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

Current tax provision

 

 

(14,827

)

 

(12,887

)

 

 

(26,312

)

 

(24,065

)

Total income taxes

 

(14,827

)

 

(12,887

)

 

 

(26,312

)

 

(24,065

)

 

 

 

 

 

 

 

 

Net loss from continuing operations

 

(39,306

)

 

(31,203

)

 

 

(147,642

)

 

(43,586

)

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

 

Gain (loss) from discontinued operations, net of taxes (including loss on disposal of $180,194 for the six months ended June 30, 2023)

 

 

-

 

 

559

 

 

 

-

 

 

(184,686

)

Loss from discontinued operations

 

-

 

 

559

 

 

 

-

 

 

(184,686

)

 

 

 

 

 

 

 

 

Net loss

 

(39,306

)

 

(30,644

)

 

 

(147,642

)

 

(228,272

)

 

Net loss attributable to noncontrolling interest

 

 

(548

)

 

(711

)

 

 

(2,809

)

 

(3,736

)

 

Net loss attributable to Ayr Wellness Inc.

 

$

(38,758

)

$

(29,933

)

 

$

(144,833

)

$

(224,536

)

 

 

 

 

 

 

 

 

Basic and diluted net loss per share

 

 

 

 

 

 

Continuing operations

 

$

(0.34

)

$

(0.42

)

 

$

(1.37

)

$

(0.56

)

 

Discontinued operations

 

 

-

 

 

0.01

 

 

 

-

 

 

(2.59

)

 

Total (basic and diluted) net loss per share

 

$

(0.34

)

$

(0.41

)

 

$

(1.37

)

$

(3.15

)

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding (basic and diluted)

 

114,140

 

 

72,756

 

 

 

106,012

 

 

71,390

 

 

 

 

 

 

 

 

 


Ayr Wellness Inc.
Unaudited Interim Condensed Consolidated Statements of Cash Flows
(Expressed in United States Dollars, in thousands)

 

Six Months Ended

 

June 30, 2024

June 30, 2023

Operating activities

 

 

Consolidated net loss

 

(147,642

)

$

(228,272

)

Less: Loss from discontinued operations

 

-

 

 

(4,492

)

Net loss from continuing operations before noncontrolling interest

 

(147,642

)

 

(223,780

)

Adjustments for:

 

 

Fair value gain on financial liabilities

 

-

 

 

(23,731

)

Stock-based compensation

 

6,902

 

 

10,008

 

Depreciation and amortization

 

14,395

 

 

17,783

 

Amortization of intangible assets

 

29,462

 

 

29,010

 

Amortization of financing costs

 

9,609

 

 

1,145

 

Amortization of financing discount

 

3,498

 

 

-

 

Amortization of financing premium

 

(52

)

 

(1,509

)

Provision for credit losses

 

897

 

 

-

 

Employee retention credits recorded in other income

 

(318

)

 

-

 

(Gain) loss on sale of assets

 

(2,828

)

 

47

 

Loss on the extinguishment of debt

 

79,172

 

 

-

 

Loss on the disposal of Arizona business

 

-

 

 

180,194

 

Changes in operating assets and liabilities:

 

 

Accounts receivable

 

(1,783

)

 

(1,254

)

Inventory

 

(10,511

)

 

736

 

Prepaid expenses, deposits, and other current assets

 

2,147

 

 

1,550

 

Trade payables

 

2,718

 

 

(8,770

)

Accrued liabilities

 

(3,306

)

 

(1,215

)

Accrued interest payable, current and non-current portions

 

(628

)

 

(2,044

)

Lease liabilities - operating

 

2,289

 

 

1,219

 

Income tax payable

 

(78,946

)

 

23,416

 

Uncertain tax position liabilities

 

97,649

 

 

-

 

Cash provided by continuing operations

 

2,724

 

 

2,805

 

Cash provided by discontinued operations

 

-

 

 

2,180

 

Cash provided by operating activities

 

2,724

 

 

4,985

 

 

 

 

Investing activities

 

 

Purchase of property, plant, and equipment

 

(10,422

)

 

(13,939

)

Capitalized interest

 

(3,094

)

 

(5,464

)

Proceeds from the sale of assets

 

41

 

 

-

 

Cash paid for business combinations and asset acquisitions, net of cash acquired

 

-

 

 

(1,500

)

Cash paid for business combinations and asset acquisitions, working capital

 

-

 

 

(2,600

)

Cash paid for bridge financing

 

-

 

 

(73

)

Purchase of intangible asset

 

-

 

 

(1,500

)

Cash used in investing activities from continuing operations

 

(13,475

)

 

(25,076

)

Proceeds from sale of Arizona business - discontinued operation

 

-

 

 

18,084

 

Cash received for working capital - discontinued operations

 

-

 

 

840

 

Cash used in investing activities of discontinued operations

 

-

 

 

(44

)

Cash used in investing activities

 

(13,475

)

 

(6,196

)

 

 

 

Financing activities

 

 

Proceeds from exercise of warrants

 

27

 

 

-

 

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

)

 

(10,000

)

Tax withholding on stock-based compensation awards

 

(283

)

 

(321

)

Repayments of debts payable

 

(16,278

)

 

(13,778

)

Repayments of lease liabilities - finance (principal portion)

 

(5,117

)

 

(5,177

)

Cash provided by (used in) financing activities by continuing operations

 

7,468

 

 

(19,276

)

Cash used in financing activities from discontinued operations

 

-

 

 

(123

)

Cash provided by (used in) financing activities

 

7,468

 

 

(19,399

)

 

 

 

Net decrease in cash and cash equivalents and restricted cash

 

(3,283

)

 

(20,610

)

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

$

47,483

 

$

60,030

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

Interest paid during the period, net

$

29,158

 

$

23,110

 

Income taxes paid during the period

 

7,608

 

 

959

 

Non-cash investing and financing activities:

 

 

Recognition of right-of-use assets for operating leases

 

47,892

 

 

3,134

 

Recognition of right-of-use assets for finance leases

 

1,985

 

 

3,858

 

Issuance of promissory note related to business combinations

 

-

 

 

1,580

 

Conversion of convertible note related to business combination

 

-

 

 

2,800

 

Issuance of Equity Shares related to business combinations and asset acquisitions

 

-

 

 

115

 

Issuance of Equity Shares related to settlement of contingent consideration

 

-

 

 

4,647

 

Issuance of promissory note related to settlement of contingent consideration

 

-

 

 

14,000

 

Settlement of contingent consideration

 

-

 

 

37,713

 

Capital expenditure disbursements for cultivation facility

 

1,394

 

 

241

 

Extinguishment of construction finance liabilities for lease reclassification of cultivation facility

 

39,176

 

 

-

 

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

 

Retirement of Treasury Shares

 

8,987

 

 

-

 

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

Six Months Ended

 

 

 

 

June 30, 2024

June 30, 2023

June 30, 2024

June 30, 2023

 

 

 

 

$

$

$

$

Loss from continuing operations (GAAP)

 

 

(7,671

)

(4,551

)

(9,638

)

(26,174

)

 

 

 

 

 

 

 

 

Interest (within cost of goods sold "COGS")

 

 

624

 

763

 

1,295

 

1,514

 

Depreciation and amortization (from statement of cash flows)

 

 

21,694

 

21,756

 

43,857

 

46,793

 

Acquisition and transaction costs

 

 

 

1,041

 

2,402

 

2,364

 

4,642

 

Stock-based compensation, non-cash

 

 

3,438

 

4,424

 

6,902

 

10,008

 

Start-up costs1

 

 

 

3,501

 

2,235

 

5,876

 

5,962

 

Other2

 

 

 

3,075

 

2,417

 

4,136

 

13,037

 

 

 

 

 

33,373

 

33,997

 

64,430

 

81,956

 

 

 

 

 

 

 

 

 

Adjusted EBITDA from continuing operations (non-GAAP)

 

25,702

 

29,446

 

54,792

 

55,782

 

 

 

 

 

 

 

 

 

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

Six Months Ended

 

 

 

 

June 30, 2024

June 30, 2023

June 30, 2024

June 30, 2023

 

 

 

 

$

$

$

$

Gross profit (GAAP)

 

 

 

47,159

 

56,647

 

97,821

 

104,929

 

 

 

 

 

 

 

 

 

Interest (within COGS)

 

 

 

624

 

763

 

1,295

 

1,514

 

Depreciation and amortization (within COGS)

 

 

9,684

 

9,889

 

19,773

 

19,313

 

Start-up costs (within COGS)

 

 

 

2,056

 

748

 

3,156

 

3,010

 

Other (within COGS)

 

 

 

1,226

 

1,013

 

1,319

 

5,577

 

 

 

 

 

 

 

 

 

Adjusted Gross Profit from continuing operations (non-GAAP)

 

60,749

 

69,060

 

123,364

 

134,343