Cronos Group Inc(NASDAQ:CRON)

Cronos Group Inc. operates as a cannabinoid company. It manufactures, markets, and distributes hemp-derived supplements and cosmetic products through e-commerce, retail, and hospitality partner channels under the Lord Jones and Happy Dance brands in the United States. The company is also involved in...
Website: http://www.thecronosgroup.com
Founded: 2012
Full Time Employees: 631
Sector: Healthcare
Industry: Drug Manufacturers-Specialty & Generic
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-11-12 | 2019-08-08 | 2019-05-09 | 2019-03-26 | 2018-11-13 | 2018-08-14 | 2018-05-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net revenue, before excise taxes | 33,744,500 | 48,828,000 | 44,252,000 | 41,898,000 | 41,182,000 | 46,594,000 | 38,678,000 | 35,367,000 | 34,006,000 | 33,912,000 | 25,798,000 | 27,203,000 | 29,912,000 | 26,584,000 | 28,554,000 | 29,406,000 | 14,523,000 | 24,590,000 | 18,848,000 | 14,654,000 | 19,956,000 | 13,621,000 | 11,432,000 | 9,344,000 | |||||||
yoy | -18.06% | 4.79% | 14.41% | 18.47% | 21.10% | 37.40% | 49.93% | 30.01% | 13.69% | 27.57% | -9.65% | -7.49% | 105.96% | 8.11% | 51.50% | 100.67% | -27.22% | 80.53% | 64.87% | 56.83% | |||||||||||
qoq | -30.89% | 10.34% | 5.62% | 1.74% | -11.62% | 20.47% | 9.36% | 4.00% | 0.28% | 31.45% | -5.16% | -9.06% | 12.52% | -6.90% | -2.90% | 102.48% | -40.94% | 30.46% | 28.62% | -26.57% | 46.51% | 19.15% | 22.35% | ||||||||
excise taxes | -8,230,500 | -12,489,000 | -10,797,000 | -9,636,000 | -10,881,000 | -12,330,000 | -10,916,000 | -10,079,000 | -10,091,000 | -9,102,000 | -6,777,000 | -7,059,000 | -7,025,000 | -5,661,000 | -5,493,000 | -4,373,000 | -5,599,000 | -4,183,000 | -3,226,000 | -2,043,000 | -2,910,000 | -2,263,000 | -1,549,000 | -912,000 | -639,000 | -550,000 | -515,000 | -1,442,000 | |||
net revenue | -101,027,000 | 36,339,000 | 33,455,000 | 32,262,000 | 30,301,000 | 34,264,000 | 27,762,000 | 25,288,000 | 23,915,000 | 24,810,000 | 19,021,000 | 20,144,000 | 22,887,000 | 20,923,000 | 23,061,000 | 25,033,000 | 25,795,000 | 20,407,000 | 15,622,000 | 12,611,000 | 17,046,000 | 11,358,000 | 9,883,000 | 8,432,000 | 12,700,000 | 10,237,000 | 6,470,000 | 15,703,000 | |||
cost of sales | -52,730,000 | 17,501,000 | 18,865,000 | 18,528,000 | 19,494,000 | 30,341,000 | 21,070,000 | 20,805,000 | 21,913,000 | 20,124,000 | 15,922,000 | 17,764,000 | 23,121,000 | 19,766,000 | 18,941,000 | 18,107,000 | 23,852,000 | 21,137,000 | 19,445,000 | 15,574,000 | 16,913,000 | 12,895,000 | 9,774,000 | 6,946,000 | |||||||
inventory write-down | 247,000 | 506,000 | 86,000 | 312,000 | 395,000 | 89,000 | 716,000 | 11,961,000 | 15,031,000 | 3,062,000 | 7,962,000 | ||||||||||||||||||||
gross profit | -48,544,000 | 18,332,000 | 14,504,000 | 13,734,000 | 10,807,000 | 3,611,000 | 6,297,000 | 4,483,000 | 1,913,000 | 3,970,000 | 3,099,000 | 2,380,000 | -234,000 | 1,157,000 | 4,120,000 | 6,926,000 | 1,943,000 | -730,000 | -2,963,000 | -14,898,000 | -1,537,000 | -2,953,000 | -6,476,000 | -19,364,000 | 5,942,000 | 13,317,000 | 11,268,000 | 2,094,000 | 6,346,000 | 1,928,000 | |
yoy | -549.19% | 407.67% | 130.33% | 206.36% | 464.92% | -9.04% | 103.19% | 88.36% | -917.52% | 243.13% | -24.78% | -65.64% | -112.04% | -258.49% | -333.75% | -113.04% | -52.50% | -54.25% | -23.06% | -125.87% | -122.17% | -157.47% | -1024.74% | -6.37% | 590.72% | ||||||
qoq | -364.80% | 26.39% | 5.61% | 27.08% | 199.28% | -42.66% | 40.46% | 134.34% | -51.81% | 28.11% | 30.21% | -1117.09% | -120.22% | -71.92% | -40.51% | 256.46% | -366.16% | -80.11% | 869.29% | -47.95% | -54.40% | -66.56% | -425.88% | -55.38% | 18.18% | 438.11% | -67.00% | 229.15% | |||
gross margin % | -143.86% | 37.54% | 32.78% | 32.78% | 26.24% | 7.75% | 16.28% | 12.68% | 5.63% | 11.71% | 12.01% | 8.75% | -0.78% | 4.35% | 14.43% | 23.55% | 13.38% | -2.97% | 0% | -20.22% | -74.65% | -11.28% | -25.83% | -69.31% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
operating expenses | |||||||||||||||||||||||||||||||
sales and marketing | -14,635,000 | 5,301,000 | 5,347,000 | 4,565,000 | 6,413,000 | 5,528,000 | 4,330,000 | 5,332,000 | 6,367,000 | 5,296,000 | 5,297,000 | 5,872,000 | 5,765,000 | 5,923,000 | 5,582,000 | 5,012,000 | 10,653,000 | 10,821,000 | 13,209,000 | 10,254,000 | 13,537,000 | 7,236,000 | 6,504,000 | 7,112,000 | 6,057,000 | 5,358,000 | 1,500,000 | 4,111,000 | 598,000 | 364,000 | 586,000 |
research and development | -3,035,000 | 1,345,000 | 929,000 | 793,000 | 1,028,000 | 1,242,000 | 962,000 | 997,000 | 1,451,000 | 1,246,000 | 1,107,000 | 2,041,000 | 2,471,000 | 2,569,000 | 4,302,000 | 4,039,000 | 6,557,000 | 6,473,000 | 5,199,000 | 5,102,000 | 7,411,000 | 4,734,000 | 3,631,000 | 4,590,000 | 3,439,000 | 3,076,000 | 1,557,000 | 2,350,000 | |||
general and administrative | -28,431,000 | 9,254,000 | 10,536,000 | 9,309,000 | 12,080,000 | 12,760,000 | 12,767,000 | 8,907,000 | 9,802,000 | 14,366,000 | 13,451,000 | 12,379,000 | 14,638,000 | 17,167,000 | 17,005,000 | 22,368,000 | 19,613,000 | 32,546,000 | 22,417,000 | 21,906,000 | 19,481,000 | 18,860,000 | 18,437,000 | 23,759,000 | 21,270,000 | 15,176,000 | 9,611,000 | 17,421,000 | 4,820,000 | 4,219,000 | |
restructuring costs | -1,012,000 | 212,000 | 768,000 | 555,000 | 547,000 | 83,000 | 101,000 | 1,423,000 | 455,000 | 524,000 | 1,270,000 | 3,084,000 | |||||||||||||||||||
share-based compensation | -5,789,000 | 2,333,000 | 1,381,000 | 2,088,000 | 2,187,000 | 2,262,000 | 2,236,000 | 2,015,000 | 1,933,000 | 1,957,000 | 2,331,000 | 2,551,000 | 4,548,000 | 4,265,000 | 2,616,000 | 3,686,000 | |||||||||||||||
depreciation and amortization | -1,704,000 | 354,000 | 867,000 | 496,000 | 464,000 | 1,098,000 | 1,016,000 | 1,123,000 | 529,000 | 1,457,000 | 1,533,000 | 1,533,000 | 1,608,000 | 1,713,000 | 1,411,000 | 1,293,000 | 1,455,000 | 1,251,000 | 1,043,000 | 735,000 | 620,000 | 886,000 | 684,000 | 687,000 | 907,000 | 675,000 | 470,000 | 1,256,000 | 330,000 | 323,000 | 285,000 |
impairment loss on long-lived assets | 169,000 | 36,000 | 14,376,000 | 1,974,000 | 3,493,000 | 122,880,000 | 1,784,000 | ||||||||||||||||||||||||
total operating expenses | -54,437,000 | 18,835,000 | 19,828,000 | 17,806,000 | 22,172,000 | 37,266,000 | 21,858,000 | 20,431,000 | 23,549,000 | 25,745,000 | 23,719,000 | 24,376,000 | 29,485,000 | 32,161,000 | 32,186,000 | 42,975,000 | 164,578,000 | 55,684,000 | 44,433,000 | 40,496,000 | 43,512,000 | 39,632,000 | 31,802,000 | 38,584,000 | 34,798,000 | 26,287,000 | 13,875,000 | 29,376,000 | 6,971,000 | 5,856,000 | 4,106,000 |
operating income | -2,474,750 | -503,000 | -5,324,000 | -4,072,000 | -11,365,000 | -33,655,000 | -15,561,000 | -15,948,000 | -21,636,000 | -21,775,000 | -20,620,000 | -21,996,000 | -29,719,000 | -31,004,000 | -28,066,000 | -36,049,000 | -162,635,000 | -56,414,000 | -60,217,000 | -43,459,000 | -58,410,000 | -41,169,000 | -34,755,000 | -45,060,000 | -54,162,000 | -20,345,000 | -558,000 | -18,108,000 | -4,877,000 | 490,000 | -2,178,000 |
yoy | -78.22% | -98.51% | -65.79% | -74.47% | -47.47% | 54.56% | -24.53% | -27.50% | -27.20% | -29.77% | -26.53% | -38.98% | -81.73% | -45.04% | -53.39% | -17.05% | 178.44% | 37.03% | 73.26% | -3.55% | 7.84% | 102.35% | 6128.49% | 148.84% | 1010.56% | -4252.04% | -74.38% | ||||
qoq | 392.00% | -90.55% | 30.75% | -64.17% | -66.23% | 116.28% | -2.43% | -26.29% | -0.64% | 5.60% | -6.26% | -25.99% | -4.14% | 10.47% | -22.14% | -77.83% | 188.29% | -6.32% | 38.56% | -25.60% | 41.88% | 18.45% | -22.87% | -16.81% | 166.22% | 3546.06% | -96.92% | 271.29% | -1095.31% | -122.50% | |
operating margin % | -7.33% | -1.03% | -12.03% | -9.72% | -27.60% | -72.23% | -40.23% | -45.09% | -63.62% | -64.21% | -79.93% | -80.86% | -99.35% | -116.63% | -98.29% | -122.59% | -1119.84% | -229.42% | -319.49% | -296.57% | -292.69% | -302.25% | -304.02% | -482.23% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% |
other income | -2,168,000 | 318,000 | -8,000 | 794,000 | |||||||||||||||||||||||||||
interest income | -30,394,000 | 11,742,000 | 8,997,000 | 9,665,000 | 11,863,000 | 12,460,000 | 13,451,000 | 14,245,000 | 14,214,000 | 13,375,000 | 12,471,000 | 11,180,000 | 9,507,000 | 7,209,000 | 3,775,000 | 2,046,000 | 1,671,500 | 2,064,000 | 2,293,000 | 2,329,000 | 3,149,000 | 3,781,000 | 3,734,000 | 7,751,000 | 11,703,000 | 12,531,000 | 2,720,000 | 107,000 | -37,000 | ||
share of income from equity method investments | 917,000 | 1,448,000 | 752,000 | 1,057,000 | 270,000 | -496,000 | -964,000 | -1,119,000 | 5,197,000 | ||||||||||||||||||||||
gain on revaluation of loan receivable | 11,804,000 | ||||||||||||||||||||||||||||||
gain on revaluation of equity method investment | 32,469,000 | ||||||||||||||||||||||||||||||
gain on revaluation of financial instruments | 868,750 | 4,066,000 | 49,000 | -3,615,000 | -4,186,000 | -5,291,000 | 5,193,000 | -7,758,000 | -4,466,000 | 17,049,000 | -2,112,000 | 4,268,000 | |||||||||||||||||||
impairment loss on other investments | -12,916,000 | -12,734,000 | -21,182,000 | -28,972,000 | -11,238,000 | ||||||||||||||||||||||||||
foreign currency gain | -4,542,500 | 19,785,000 | -39,538,000 | ||||||||||||||||||||||||||||
loss on held-for-sale assets | -1,383,000 | -3,031,000 | -2,501,000 | -780,000 | -10,422,000 | ||||||||||||||||||||||||||
change in allowance for credit loss on non-operating loan | -1,192,750 | -4,771,000 | |||||||||||||||||||||||||||||
other | 123,000 | -283,000 | -1,000 | 43,000 | 387,000 | -315,000 | 248,000 | -652,000 | 89,000 | 966,000 | -26,000 | 85,000 | 63,000 | -693,000 | 2,000 | 135,000 | 296,000 | 273,000 | 1,127,000 | ||||||||||||
total other income | 1,291,250 | 27,508,000 | -33,683,000 | 11,340,000 | 57,310,000 | 38,271,000 | 4,628,000 | 12,906,000 | -23,875,000 | 18,931,000 | 14,777,000 | 1,303,000 | -17,135,000 | -3,764,000 | 7,420,000 | 3,758,000 | 33,747,000 | 133,839,000 | 117,553,000 | -118,145,000 | -52,812,000 | 111,094,000 | -72,948,000 | 120,741,000 | 838,199,000 | 270,978,000 | 430,808,000 | -608,000 | -42,000 | -34,000 | 240,000 |
income before income taxes | 620,000 | 27,005,000 | -39,007,000 | 7,268,000 | 45,945,000 | 4,616,000 | -10,933,000 | -3,042,000 | -45,511,000 | -2,844,000 | -5,843,000 | -20,693,000 | -46,854,000 | -34,768,000 | -20,646,000 | -32,291,000 | -65,742,750 | 77,425,000 | -111,222,000 | 69,925,000 | -107,703,000 | 75,681,000 | 784,037,000 | 250,633,000 | 430,250,000 | -18,716,000 | -4,919,000 | 456,000 | -1,938,000 | ||
income tax benefit | -574,000 | -1,316,000 | -525,000 | -455,000 | -1,360,000 | -2,708,000 | -2,174,000 | -558,000 | -1,436,000 | 543,000 | 2,118,000 | -308,000 | |||||||||||||||||||
net income | -609,500 | 28,321,000 | -38,482,000 | 7,723,000 | 43,941,000 | 7,324,000 | -8,759,000 | -2,484,000 | -45,027,000 | -1,772,000 | -8,497,000 | -19,257,000 | -78,857,000 | -36,886,000 | -20,338,000 | -32,653,000 | -133,892,000 | 77,666,000 | 56,775,000 | -161,625,000 | -111,712,000 | 68,464,000 | -107,703,000 | 75,681,000 | 787,996,000 | 250,968,000 | 427,693,000 | -19,205,000 | -7,271,000 | 723,000 | -1,050,000 |
yoy | -101.39% | 286.69% | 339.34% | -410.91% | -197.59% | -513.32% | 3.08% | -87.10% | -42.90% | -95.20% | -58.22% | -41.03% | -41.10% | -147.49% | -135.82% | -79.80% | 19.85% | 13.44% | -152.71% | -313.56% | -114.18% | -72.72% | -125.18% | -494.07% | -10937.52% | 34612.03% | -40832.67% | ||||
qoq | -102.15% | -173.60% | -598.28% | -82.42% | 499.96% | -183.62% | 252.62% | -94.48% | 2441.03% | -79.15% | -55.88% | -75.58% | 113.79% | 81.36% | -37.71% | -75.61% | -272.39% | 36.80% | -135.13% | 44.68% | -263.17% | -163.57% | -242.31% | -90.40% | 213.98% | -41.32% | -2326.99% | 164.13% | -1105.67% | -168.86% | |
net income margin % | -1.81% | 58.00% | -86.96% | 18.43% | 106.70% | 15.72% | -22.65% | -7.02% | -132.41% | -5.23% | -32.94% | -70.79% | -263.63% | -138.75% | -71.23% | -111.04% | -921.93% | 315.84% | 301.23% | -1102.94% | -559.79% | 502.64% | -942.12% | 809.94% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% |
net income attributable to non-controlling interest | 1,298,250 | 2,363,000 | 1,229,000 | 1,601,000 | -88,250 | -128,000 | -88,000 | -6,750 | 105,000 | -117,000 | -15,000 | -279,000 | |||||||||||||||||||
net income attributable to cronos group | -1,907,750 | 25,958,000 | -39,711,000 | 6,122,000 | 43,729,000 | 8,349,000 | -19,169,000 | -22,462,500 | -36,991,000 | -20,221,000 | -32,638,000 | -133,637,000 | 77,916,000 | 57,054,000 | |||||||||||||||||
comprehensive income | 7,175,750 | 2,316,000 | 21,746,000 | 4,641,000 | -22,267,000 | 19,732,000 | -18,919,000 | 8,083,000 | -39,658,250 | -97,458,000 | -64,094,000 | 54,848,000 | 70,245,000 | 197,000 | 94,631,000 | -55,832,000 | -38,011,000 | 786,941,000 | 250,864,000 | 427,812,000 | -19,155,000 | -7,035,000 | 762,000 | ||||||||
other comprehensive income | |||||||||||||||||||||||||||||||
foreign exchange gain on translation | 7,785,250 | -26,005,000 | 60,228,000 | -66,208,000 | 12,408,000 | -10,160,000 | -22,361,000 | 16,580,000 | 2,414,000 | 18,140,000 | -60,572,000 | -24,161,000 | 15,977,000 | 1,734,000 | -22,818,000 | 13,470,000 | 16,284,000 | -8,913,500 | 26,167,000 | 51,871,000 | -113,692,000 | ||||||||||
comprehensive income attributable to non-controlling interests | 1,621,000 | 1,629,000 | 3,412,000 | 1,443,000 | 58,000 | -34,000 | -41,000 | -87,000 | 15,500 | 201,000 | 122,000 | -261,000 | |||||||||||||||||||
comprehensive income attributable to cronos group | 5,554,750 | 687,000 | 18,334,000 | 3,198,000 | -19,435,000 | 20,001,000 | -18,977,000 | 8,170,000 | -39,673,750 | -97,659,000 | -64,135,750 | 55,113,000 | 70,639,000 | ||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||
basic net income per share attributable to cronos group | -0.005 | 0.07 | -0.1 | 0.02 | 0.12 | 0.02 | |||||||||||||||||||||||||
diluted net income per share attributable to cronos group | -0.005 | 0.07 | -0.1 | 0.02 | 0.12 | 0.02 | |||||||||||||||||||||||||
loss on revaluation of financial instruments | -640,000 | -1,637,500 | -293,000 | -2,642,000 | |||||||||||||||||||||||||||
foreign currency transaction gain | 1,583,000 | 45,489,000 | -7,432,000 | 6,543,000 | 13,259,000 | 999,750 | 8,816,000 | -584,250 | 2,387,000 | ||||||||||||||||||||||
foreign exchange loss on translation | -3,082,000 | -274,000 | -20,090,000 | ||||||||||||||||||||||||||||
balance as of december 31, 2024 | 382,530,780 | ||||||||||||||||||||||||||||||
activities relating to share-based compensation | 2,875,615 | 712,325 | 11,763,019 | 240,518 | 240,518 | ||||||||||||||||||||||||||
balance as of march 31, 2025 | 385,406,395 | ||||||||||||||||||||||||||||||
income from continuing operations | 43,941,000 | 7,324,000 | -22,469,250 | -36,886,000 | -20,338,000 | -32,653,000 | -65,703,000 | 77,584,000 | 57,336,000 | -161,604,000 | -111,581,000 | 68,937,000 | |||||||||||||||||||
loss from discontinued operations | 124,000 | -182,000 | -2,834,000 | ||||||||||||||||||||||||||||
net loss attributable to non-controlling interest | -317,500 | -1,025,000 | -2,000 | -243,000 | -137,000 | -210,500 | -250,000 | ||||||||||||||||||||||||
comprehensive loss attributable to non-controlling interests | -86,000 | -269,000 | -133,000 | -8,000 | |||||||||||||||||||||||||||
basic - continuing operations | 0.12 | 0.02 | -0.05 | -0.06 | -0.1 | -0.05 | -0.09 | -0.178 | 0.21 | -0.44 | 0.028 | 0.2 | |||||||||||||||||||
basic - discontinued operations | |||||||||||||||||||||||||||||||
diluted - continuing operations | 0.12 | 0.02 | -0.05 | -0.06 | -0.1 | -0.05 | -0.09 | -0.178 | 0.21 | -0.44 | 0.025 | 0.19 | |||||||||||||||||||
diluted - discontinued operations | |||||||||||||||||||||||||||||||
loss from continuing operations | -8,759,000 | -2,484,000 | -45,151,000 | -1,590,000 | -5,663,000 | ||||||||||||||||||||||||||
net loss attributable to cronos group | -8,757,000 | -2,241,000 | -44,790,000 | -1,644,000 | -8,360,000 | ||||||||||||||||||||||||||
basic and diluted - continuing operations | -0.02 | -0.01 | -0.11 | -0.01 | 0.15 | ||||||||||||||||||||||||||
basic and diluted - discontinued operations | -0.01 | ||||||||||||||||||||||||||||||
basic and diluted - total | -0.02 | -0.01 | -0.11 | ||||||||||||||||||||||||||||
balance as of january 1, 2024 | 381,298,853 | ||||||||||||||||||||||||||||||
balance as of march 31, 2024 | 382,011,178 | ||||||||||||||||||||||||||||||
balance as of june 30, 2024 | 382,280,725 | ||||||||||||||||||||||||||||||
loss on revaluation of derivative liabilities | -18,000 | ||||||||||||||||||||||||||||||
comprehensive loss | -24,845,000 | -22,392,000 | -21,862,000 | -16,843,000 | -44,499,000 | -16,676,000 | -145,341,000 | -1,085,000 | |||||||||||||||||||||||
comprehensive loss attributable to cronos group | -24,712,000 | -22,002,000 | -21,821,000 | -16,835,000 | -44,621,000 | -16,415,000 | |||||||||||||||||||||||||
number of shares | |||||||||||||||||||||||||||||||
gain on revaluation of derivative liabilities | -71,000 | 8,000 | 43,000 | -65,000 | -144,000 | 375,000 | 3,410,000 | 10,419,000 | 32,822,500 | 132,916,000 | 115,248,000 | -116,874,000 | -53,541,000 | 105,307,000 | -35,880,000 | 113,368,000 | 835,079,000 | 263,943,000 | 436,383,000 | ||||||||||||
income tax expense | -360,000 | -1,254,000 | -180,000 | 362,000 | -39,750 | -159,000 | 359,000 | 988,000 | 489,000 | 2,352,000 | -888,000 | ||||||||||||||||||||
balance as of january 1, 2023 | 10,670.5 | 380,575,403 | 380,575,403 | ||||||||||||||||||||||||||||
balance as of march 31, 2023 | 11,011 | 380,815,921 | 380,815,921 | ||||||||||||||||||||||||||||
balance as of june 30, 2023 | 11,329.25 | 381,089,357 | 381,089,357 | ||||||||||||||||||||||||||||
balance as of september 30, 2023 | 11,783.25 | 381,113,564 | |||||||||||||||||||||||||||||
foreign currency transaction loss | -3,174,000 | -1,643,000 | -2,852,000 | -1,872,000 | |||||||||||||||||||||||||||
basic and diluted - discontinued operations | -0.01 | ||||||||||||||||||||||||||||||
basic and diluted | -0.02 | ||||||||||||||||||||||||||||||
net income from continuing operations per share | |||||||||||||||||||||||||||||||
impairment loss on goodwill and indefinite-lived intangible assets | 1,000,000 | 142,000 | |||||||||||||||||||||||||||||
income from discontinued operations | 82,000 | -561,000 | -21,000 | -131,000 | -473,000 | ||||||||||||||||||||||||||
share of income from equity accounted investments | -1,115,000 | ||||||||||||||||||||||||||||||
share-based payments | 2,420,000 | 2,667,000 | 2,565,000 | 2,499,000 | 2,463,000 | 7,916,000 | 2,546,000 | 2,436,000 | 3,125,000 | 2,002,000 | 737,000 | 4,238,000 | 1,223,000 | 950,000 | |||||||||||||||||
share of loss from equity accounted investments | -1,043,000 | -1,414,000 | |||||||||||||||||||||||||||||
gain on disposal of other investments | 46,000 | 3,974,000 | |||||||||||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||
total other comprehensive income | 1,734,000 | -22,818,000 | 13,470,000 | 16,284,000 | -8,913,500 | 26,167,000 | 51,871,000 | -113,692,000 | -1,055,000 | -104,000 | 119,000 | 50,000 | 236,000 | ||||||||||||||||||
less: comprehensive income attributable to non-controlling interests | 41,750 | -265,000 | -394,000 | ||||||||||||||||||||||||||||
balance at july 1, 2021 | 8,092 | 371,805,547 | |||||||||||||||||||||||||||||
vesting of options | 471.5 | ||||||||||||||||||||||||||||||
options exercised | -2.5 | 6,674 | 1,068,930 | ||||||||||||||||||||||||||||
restricted share units settled | -40.5 | 23,150 | |||||||||||||||||||||||||||||
share issuance pursuant to research and development milestones | 1,467,490 | ||||||||||||||||||||||||||||||
withholding taxes on share-based awards | -7.75 | ||||||||||||||||||||||||||||||
vesting of restricted share units | 195.25 | ||||||||||||||||||||||||||||||
vesting of common shares issued in connection with the use of certain publicity rights in brand development | 85.75 | ||||||||||||||||||||||||||||||
accelerated restricted share units vesting out-of-period adjustment | -1,200.5 | ||||||||||||||||||||||||||||||
balance at september 30, 2021 | 7,593.25 | 373,302,861 | |||||||||||||||||||||||||||||
gross loss | -15,784,000 | ||||||||||||||||||||||||||||||
weighted-average number of outstanding shares | |||||||||||||||||||||||||||||||
basic | 371,721,382 | 363,012,740 | 351,576,848 | 350,288,783 | 349,075,408 | 348,817,472 | 338,957,949 | 334,665,873 | 218,949,590 | 172,269,170 | 177,483,122 | 175,529,196 | |||||||||||||||||||
diluted | 375,349,856 | 363,012,740 | 351,576,848 | 369,619,020 | 349,075,408 | 375,574,354 | 369,268,672 | 374,676,595 | 271,086,575 | 172,269,170 | 177,483,122 | 211,524,230 | |||||||||||||||||||
impairment loss on property, plant and equipment and right-of-use assets | -1,741,000 | ||||||||||||||||||||||||||||||
other loss | -1,859,000 | ||||||||||||||||||||||||||||||
net income attributable to: | |||||||||||||||||||||||||||||||
cronos group | -161,312,000 | -111,233,000 | 69,033,000 | -106,977,000 | 76,040,000 | 788,368,000 | 251,117,000 | 427,829,000 | -18,970,000 | -7,210,000 | |||||||||||||||||||||
non-controlling interests | -313,000 | -479,000 | -569,000 | -726,000 | -359,000 | -372,000 | -149,000 | -136,000 | -235,000 | -61,000 | |||||||||||||||||||||
comprehensive income attributable to: | |||||||||||||||||||||||||||||||
share of income from investments in equity accounted investees | -1,217,000 | -1,327,000 | -991,000 | -264,000 | -936,000 | ||||||||||||||||||||||||||
financing and transaction costs | -40,000 | -8,031,000 | -4,505,000 | ||||||||||||||||||||||||||||
impairment loss on goodwill and intangible assets | -40,000,000 | ||||||||||||||||||||||||||||||
loss on reclassification of held-for-sale assets | -229,750 | -919,000 | |||||||||||||||||||||||||||||
share of loss from investments in equity accounted investees | -794,000 | -1,172,000 | |||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||
basic | -0.31 | 0.22 | -0.11 | ||||||||||||||||||||||||||||
diluted | -0.31 | 0.2 | -0.11 | ||||||||||||||||||||||||||||
balance at march 31, 2020 | 348,817,472 | ||||||||||||||||||||||||||||||
top-up rights exercised | |||||||||||||||||||||||||||||||
balance at june 30, 2020 | 349,886,402 | ||||||||||||||||||||||||||||||
balance at march 31, 2019 | 333,020,377 | ||||||||||||||||||||||||||||||
share issuance costs | |||||||||||||||||||||||||||||||
warrants exercised | 3,000,000 | ||||||||||||||||||||||||||||||
other comprehensive loss | |||||||||||||||||||||||||||||||
balance at june 30, 2019 | 336,144,543 | ||||||||||||||||||||||||||||||
income tax recovery | -267,000 | ||||||||||||||||||||||||||||||
balance as of january 1, 2020 | 348,817,472 | ||||||||||||||||||||||||||||||
balance as of march 31, 2020 | 348,817,472 | ||||||||||||||||||||||||||||||
gross revenue | 13,339,000 | 10,787,000 | 6,985,000 | 17,145,000 | |||||||||||||||||||||||||||
cost of sales before fair value adjustments | 7,432,000 | 4,762,000 | 2,984,000 | 7,654,000 | 1,688,000 | ||||||||||||||||||||||||||
gross profit before fair value adjustments | 5,268,000 | 5,475,000 | 3,486,000 | 8,049,000 | 2,072,000 | 2,140,000 | |||||||||||||||||||||||||
fair value adjustments | |||||||||||||||||||||||||||||||
unrealized change in fair value of biological assets | 10,015,000 | -4,024,000 | -13,553,000 | -11,568,000 | -1,533,000 | -6,831,000 | |||||||||||||||||||||||||
realized fair value adjustments on inventory sold in the period | 14,617,000 | 3,557,000 | 3,722,000 | 1,511,000 | 2,625,000 | ||||||||||||||||||||||||||
total fair value adjustments | 24,632,000 | -467,000 | -9,831,000 | -3,219,000 | -22,000 | -4,206,000 | |||||||||||||||||||||||||
gain on revaluation of financial liabilities | 194,000 | ||||||||||||||||||||||||||||||
share of income from equity accounted investees | -746,000 | ||||||||||||||||||||||||||||||
gain on disposal of whistler | 20,606,000 | ||||||||||||||||||||||||||||||
gain on other investments | 924,000 | 221,000 | 221,000 | ||||||||||||||||||||||||||||
deferred income tax (recovery) expense | -3,959,000 | -335,000 | |||||||||||||||||||||||||||||
net income attributable to: - sum | 787,996,000 | 250,968,000 | 427,693,000 | -19,205,000 | |||||||||||||||||||||||||||
gain on revaluation or disposal of other investments | -300,000 | ||||||||||||||||||||||||||||||
foreign exchange gain on translation of subsidiaries | -755,000 | ||||||||||||||||||||||||||||||
earnings per share | |||||||||||||||||||||||||||||||
basic | 2.33 | 0.75 | 1.95 | ||||||||||||||||||||||||||||
diluted | 0.53 | 0.22 | 0.48 | ||||||||||||||||||||||||||||
the accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements | |||||||||||||||||||||||||||||||
gain on revaluation and disposal of other investments, net of tax | 103,000 | 46,000 | 233,000 | 39,000 | |||||||||||||||||||||||||||
foreign exchange loss on translation of foreign operations | -104,000 | ||||||||||||||||||||||||||||||
comprehensive income attributable to: - sum | 250,864,000 | 427,812,000 | -19,155,000 | ||||||||||||||||||||||||||||
financing costs | -29,561,000 | ||||||||||||||||||||||||||||||
deferred income tax expense | 2,557,000 | ||||||||||||||||||||||||||||||
foreign exchange gain on translation of foreign operations | 16,000 | 4,000 | 3,000 | ||||||||||||||||||||||||||||
realized fair value adjustments on inventory sold in the year | 8,349,000 | ||||||||||||||||||||||||||||||
unrealized gains reclassified to net income | |||||||||||||||||||||||||||||||
revenue | 3,760,000 | 3,394,000 | |||||||||||||||||||||||||||||
interest expense | -62,000 | -22,000 | |||||||||||||||||||||||||||||
share of income from investment in associate | 20,000 | ||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||
basic and diluted | -0.04 | -0.01 | |||||||||||||||||||||||||||||
inventory expensed to cost of sales, before fair value adjustments | 1,254,000 | ||||||||||||||||||||||||||||||
share of income from whistler investment | 3,000 | 41,000 | |||||||||||||||||||||||||||||
product sales | 2,945,000 | ||||||||||||||||||||||||||||||
inventory expensed to cost of sales | 3,761,000 | ||||||||||||||||||||||||||||||
production costs | 1,714,000 | ||||||||||||||||||||||||||||||
unrealized gain on revaluation of biological assets | -4,458,000 | ||||||||||||||||||||||||||||||
total cost of sales | 1,017,000 | ||||||||||||||||||||||||||||||
general and administration | 2,461,000 | ||||||||||||||||||||||||||||||
stock-based payments | 774,000 | ||||||||||||||||||||||||||||||
gain on revaluation of other investments, net of tax | -35,000 | ||||||||||||||||||||||||||||||
weighted-average number of outstanding shares | |||||||||||||||||||||||||||||||
basic and diluted | 157,054,891 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-11-12 | 2019-09-30 | 2019-08-08 | 2019-06-30 | 2019-05-09 | 2019-03-31 | 2019-03-26 | 2018-11-13 | 2018-09-30 | 2018-08-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||
cash and cash equivalents | 821,856,000 | 791,794,000 | 784,170,000 | 794,416,000 | 797,819,000 | 858,805,000 | 862,034,000 | 848,189,000 | 855,114,000 | 669,291,000 | 571,656,000 | 409,428,000 | 413,667,000 | 764,644,000 | 633,296,000 | 789,543,000 | 861,535,000 | 886,973,000 | 842,567,000 | 895,181,000 | 1,024,450,000 | 1,078,023,000 | 1,097,846,000 | 1,109,700,000 | 1,128,396,000 | 1,475,459,000 | 1,475,459,000 | 1,579,231,000 | 1,579,231,000 | 2,418,277,000 | 2,418,277,000 | ||||
short-term investments | 40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 | 192,237,000 | 267,905,000 | 431,510,000 | 422,763,000 | 113,077,000 | 255,452,000 | 155,352,000 | 119,933,000 | 117,684,000 | 197,161,000 | 201,699,000 | 214,925,000 | 211,766,000 | 202,883,000 | 213,614,000 | 206,230,000 | 517,064,000 | 517,064,000 | 744,936,000 | 744,936,000 | |||||||||||
accounts receivable | 32,962,000 | 34,099,000 | 27,091,000 | 26,619,000 | 18,714,000 | 15,462,000 | 20,480,000 | 16,179,000 | 15,336,000 | 13,984,000 | 15,730,000 | 12,540,000 | 14,855,000 | 23,113,000 | 19,092,000 | 19,375,000 | 25,814,000 | 22,067,000 | 14,669,000 | 11,299,000 | 6,997,000 | 8,928,000 | 6,086,000 | 3,477,000 | 3,404,000 | 12,655,000 | 12,655,000 | 11,960,000 | 11,960,000 | 5,559,000 | 5,559,000 | 4,163,000 | 3,278,000 | 3,278,000 | 2,844,000 |
interest receivable | 5,734,000 | 8,654,000 | 6,548,000 | 3,228,000 | 4,952,000 | 8,690,000 | 7,190,000 | 5,183,000 | 3,864,000 | 10,012,000 | 11,723,000 | 9,452,000 | 3,829,000 | 3,829,000 | 5,751,000 | 5,751,000 | 3,130,000 | 3,130,000 | |||||||||||||||||
other receivables | 13,546,000 | 14,445,000 | 4,357,000 | 9,529,000 | 7,354,000 | 5,000,000 | 5,690,000 | 7,227,000 | 5,919,000 | 6,341,000 | 4,707,000 | 4,839,000 | 7,049,000 | 5,767,000 | 3,742,000 | 2,175,000 | 3,297,000 | 5,765,000 | 1,723,000 | 2,468,000 | 3,796,000 | 10,033,000 | 10,401,000 | 9,568,000 | 7,642,000 | ||||||||||
current portion of loans receivable | 128,000 | 176,000 | 737,000 | 618,000 | 233,000 | 4,875,000 | 5,668,000 | 5,541,000 | 5,157,000 | 5,035,000 | 5,570,000 | 8,890,000 | 8,739,000 | 7,613,000 | 6,235,000 | 5,460,000 | 5,779,000 | 5,028,000 | 6,717,000 | 7,083,000 | 7,781,000 | 4,458,000 | 3,911,000 | 6,083,000 | 6,083,000 | ||||||||||
inventory | 48,676,000 | 46,750,000 | 48,167,000 | 42,142,000 | 34,603,000 | 33,149,000 | 47,250,000 | 29,182,000 | 30,639,000 | 30,495,000 | 35,847,000 | 45,190,000 | 44,268,000 | 37,559,000 | 34,094,000 | 39,842,000 | 37,054,000 | 32,802,000 | 31,769,000 | 35,605,000 | 46,437,000 | 44,002,000 | 56,359,000 | 53,216,000 | 43,118,000 | 52,865,000 | 52,865,000 | 41,667,000 | 41,667,000 | 25,150,000 | 25,150,000 | 11,584,000 | 15,073,000 | 15,073,000 | 12,334,000 |
prepaids and other current assets | 4,974,000 | 8,344,000 | 8,769,000 | 5,191,000 | 6,313,000 | 6,277,000 | 7,326,000 | 5,246,000 | 6,278,000 | 5,405,000 | 5,656,000 | 6,780,000 | 7,967,000 | 7,106,000 | 8,896,000 | 12,150,000 | 9,537,000 | 8,967,000 | 10,196,000 | 10,153,000 | 15,053,000 | ||||||||||||||
total current assets | 927,876,000 | 944,086,000 | 922,151,000 | 927,147,000 | 918,581,000 | 936,113,000 | 959,174,000 | 935,278,000 | 942,216,000 | 933,306,000 | 918,381,000 | 924,774,000 | 916,139,000 | 960,156,000 | 963,311,000 | 1,026,050,000 | 1,063,405,000 | 1,079,718,000 | 1,103,864,000 | 1,162,078,000 | 1,320,344,000 | 1,372,172,000 | 1,393,954,000 | 1,401,860,000 | 1,403,780,000 | 2,086,422,000 | 2,086,422,000 | 2,408,592,000 | 2,408,592,000 | 2,474,308,000 | 2,474,308,000 | 65,064,000 | 85,978,000 | 85,978,000 | 123,064,000 |
other investments | 5,199,000 | 7,664,000 | 11,443,000 | 2,251,000 | 2,755,000 | 2,813,000 | 2,900,000 | 3,168,000 | 19,758,000 | 35,251,000 | 62,143,000 | 67,925,000 | 62,833,000 | 70,993,000 | 94,557,000 | 108,669,000 | 111,761,000 | 118,392,000 | 110,392,000 | 110,392,000 | 300,000 | 300,000 | 300,000 | 300,000 | 705,000 | 994,000 | 994,000 | 725,000 | |||||||
non-current portion of loans receivable | 20,803,000 | 20,847,000 | 22,409,000 | 13,767,000 | 15,587,000 | 15,526,000 | 16,086,000 | 73,165,000 | 66,545,000 | 69,036,000 | 68,301,000 | 71,080,000 | 72,051,000 | 72,345,000 | 72,064,000 | 78,436,000 | 81,529,000 | 80,635,000 | |||||||||||||||||
property, plant and equipment | 142,102,000 | 145,865,000 | 145,536,000 | 150,243,000 | 139,185,000 | 133,189,000 | 162,516,000 | 36,964,000 | 37,171,000 | 59,468,000 | 55,604,000 | 57,695,000 | 59,785,000 | 60,557,000 | 60,582,000 | 66,316,000 | 71,828,000 | 74,070,000 | 188,644,000 | 193,920,000 | 192,123,000 | 187,599,000 | 171,404,000 | 164,290,000 | 154,164,000 | 216,277,000 | 216,277,000 | 196,718,000 | 196,718,000 | 184,570,000 | 184,570,000 | 171,891,000 | 127,595,000 | 127,595,000 | 93,657,000 |
right-of-use assets | 1,303,000 | 1,422,000 | 1,529,000 | 1,677,000 | 1,320,000 | 1,390,000 | 1,052,000 | 1,079,000 | 1,213,000 | 1,356,000 | 1,417,000 | 1,571,000 | 2,038,000 | 2,273,000 | 5,103,000 | 6,113,000 | 6,325,000 | 8,882,000 | 9,386,000 | 6,687,000 | 8,538,000 | 9,776,000 | 9,840,000 | 10,100,000 | 10,379,000 | 7,957,000 | 7,957,000 | 3,359,000 | 3,359,000 | 1,875,000 | 1,875,000 | ||||
goodwill | 65,436,000 | 66,478,000 | 65,413,000 | 66,918,000 | 63,268,000 | 63,453,000 | 38,028,000 | 1,024,000 | 1,035,000 | 1,057,000 | 1,031,000 | 1,057,000 | 1,036,000 | 1,033,000 | 1,012,000 | 1,087,000 | 1,119,000 | 1,098,000 | 1,104,000 | 179,543,000 | 179,531,000 | 179,522,000 | 179,459,000 | 179,736,000 | 214,689,000 | 284,227,000 | 284,227,000 | 1,792,000 | 1,792,000 | 1,792,000 | 1,792,000 | 1,792,000 | 1,792,000 | 1,792,000 | 1,792,000 |
intangible assets | 8,549,000 | 8,890,000 | 9,829,000 | 10,565,000 | 10,625,000 | 11,257,000 | 4,247,000 | 19,103,000 | 20,018,000 | 21,078,000 | 24,236,000 | 25,462,000 | 25,897,000 | 26,704,000 | 21,428,000 | 23,722,000 | 17,880,000 | 18,079,000 | 20,471,000 | 70,409,000 | 70,085,000 | 69,720,000 | 68,604,000 | 69,399,000 | 72,599,000 | 96,047,000 | 96,047,000 | 11,461,000 | 11,461,000 | 11,087,000 | 11,087,000 | 11,234,000 | 11,345,000 | 11,345,000 | 11,043,000 |
deferred tax assets | 841,000 | 1,888,000 | 100,000 | 2,659,000 | 2,506,000 | 2,571,000 | |||||||||||||||||||||||||||||
total assets | 1,172,109,000 | 1,197,140,000 | 1,178,410,000 | 1,175,227,000 | 1,153,827,000 | 1,166,312,000 | 1,184,133,000 | 1,091,048,000 | 1,108,535,000 | 1,140,085,000 | 1,150,112,000 | 1,168,347,000 | 1,159,575,000 | 1,213,009,000 | 1,237,459,000 | 1,332,213,000 | 1,371,001,000 | 1,397,738,000 | 1,535,199,000 | 1,838,611,000 | 1,881,282,000 | 1,925,682,000 | 1,918,929,000 | 1,910,287,000 | 1,927,926,000 | 2,762,768,000 | 2,762,768,000 | 2,667,519,000 | 2,667,519,000 | 2,698,037,000 | 2,698,037,000 | 261,119,000 | 234,450,000 | 234,450,000 | 235,436,000 |
liabilities | |||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||
accounts payable | 10,281,000 | 11,640,000 | 10,865,000 | 12,136,000 | 9,499,000 | 16,973,000 | 6,532,000 | 7,840,000 | 9,401,000 | 12,130,000 | 4,749,000 | 9,340,000 | 12,842,000 | 11,163,000 | 9,989,000 | 12,449,000 | 10,904,000 | 11,218,000 | |||||||||||||||||
income taxes payable | 1,369,000 | 1,000 | 14,000 | 12,000 | 9,000 | 94,000 | 61,000 | 73,000 | 64,000 | 635,000 | 438,000 | 266,000 | 32,956,000 | ||||||||||||||||||||||
accrued liabilities | 30,601,000 | 36,210,000 | 29,625,000 | 24,637,000 | 22,547,000 | 31,653,000 | 31,766,000 | 23,846,000 | 22,503,000 | 27,736,000 | 23,868,000 | 16,573,000 | 14,332,000 | 22,268,000 | 25,629,000 | 23,905,000 | 23,076,000 | 26,069,000 | |||||||||||||||||
current portion of lease obligation | 169,000 | 337,000 | 576,000 | 822,000 | 977,000 | 1,025,000 | 980,000 | 931,000 | 958,000 | 994,000 | 949,000 | 1,174,000 | 1,236,000 | 1,330,000 | 1,900,000 | 2,267,000 | 2,173,000 | 2,711,000 | 2,959,000 | 1,206,000 | 1,130,000 | 1,322,000 | 1,274,000 | 1,206,000 | 1,057,000 | ||||||||||
total current liabilities | 42,420,000 | 48,187,000 | 41,067,000 | 37,612,000 | 33,048,000 | 49,700,000 | 39,564,000 | 33,057,000 | 33,419,000 | 41,399,000 | 30,584,000 | 27,926,000 | 29,131,000 | 68,116,000 | 37,970,000 | 39,195,000 | 40,252,000 | 54,373,000 | 69,602,000 | 200,598,000 | 302,643,000 | 206,834,000 | 142,941,000 | 235,236,000 | 201,523,000 | 604,394,000 | 604,394,000 | 1,433,662,000 | 1,433,662,000 | 1,719,642,000 | 1,719,642,000 | 45,493,000 | 9,529,000 | 9,529,000 | 2,333,000 |
non-current portion due to non-controlling interests | 749,000 | 733,000 | 698,000 | 680,000 | 611,000 | 1,073,000 | 1,243,000 | 1,137,000 | 1,033,000 | 1,003,000 | 1,009,000 | 1,023,000 | 1,370,000 | 1,383,000 | 1,346,000 | ||||||||||||||||||||
non-current portion of lease obligation | 1,142,000 | 1,172,000 | 1,166,000 | 1,189,000 | 840,000 | 993,000 | 872,000 | 1,062,000 | 1,305,000 | 1,559,000 | 1,754,000 | 2,050,000 | 2,296,000 | 2,546,000 | 4,994,000 | 6,653,000 | 7,094,000 | 7,095,000 | |||||||||||||||||
deferred tax liabilities | 3,984,000 | 4,089,000 | 3,430,000 | 5,540,000 | 4,563,000 | 3,564,000 | |||||||||||||||||||||||||||||
total liabilities | 48,295,000 | 54,181,000 | 46,361,000 | 45,021,000 | 39,062,000 | 55,330,000 | 52,822,000 | 35,256,000 | 35,757,000 | 43,961,000 | 33,347,000 | 31,674,000 | 33,175,000 | 72,045,000 | 46,227,000 | 47,250,000 | 49,630,000 | 63,462,000 | 78,774,000 | 208,699,000 | 313,003,000 | 217,514,000 | 154,442,000 | 247,242,000 | 212,658,000 | 614,593,000 | 614,593,000 | 1,443,056,000 | 1,443,056,000 | 1,728,087,000 | 1,728,087,000 | 49,479,000 | 12,185,000 | 12,185,000 | 8,166,000 |
shareholders’ equity | |||||||||||||||||||||||||||||||||||
share capital and additional paid-in capital | 647,040,000 | 662,983,000 | 666,147,000 | 666,614,000 | 669,036,000 | 669,879,000 | |||||||||||||||||||||||||||||
retained earnings | 460,540,000 | 447,756,000 | 450,032,000 | 424,080,000 | 463,816,000 | 457,709,000 | 413,995,000 | 405,650,000 | 414,478,000 | 416,719,000 | 461,509,000 | 463,153,000 | 471,513,000 | 490,682,000 | 569,566,000 | 606,557,000 | 626,778,000 | 659,416,000 | 793,277,000 | 955,721,000 | 895,503,000 | 1,064,509,000 | 1,175,742,000 | 1,106,709,000 | 1,213,686,000 | 1,443,382,000 | 1,443,382,000 | 655,047,000 | 655,047,000 | 404,499,000 | 404,499,000 | ||||
accumulated other comprehensive loss | -33,918,000 | -16,842,000 | -33,675,000 | -8,404,000 | -66,449,000 | -2,110,000 | |||||||||||||||||||||||||||||
total equity attributable to shareholders of cronos group | 1,073,662,000 | 1,093,897,000 | 1,082,504,000 | 1,082,290,000 | 1,066,403,000 | 1,064,063,000 | 1,081,560,000 | 1,059,314,000 | 1,076,358,000 | 1,099,571,000 | 1,119,822,000 | 1,139,689,000 | 1,129,329,000 | 1,143,885,000 | 1,194,137,000 | 1,288,069,000 | 1,324,599,000 | 1,337,243,000 | 1,459,454,000 | 1,632,676,000 | 1,570,649,000 | 1,711,364,000 | 1,766,990,000 | 1,664,996,000 | 1,716,457,000 | 2,148,712,000 | 2,148,712,000 | 1,224,614,000 | 1,224,614,000 | 969,954,000 | 969,954,000 | 211,504,000 | |||
non-controlling interests | 50,152,000 | 49,062,000 | 49,545,000 | 47,916,000 | 48,362,000 | 46,919,000 | 49,751,000 | -3,522,000 | -3,580,000 | -3,447,000 | -3,057,000 | -3,016,000 | -2,929,000 | -2,921,000 | -2,905,000 | -3,106,000 | -3,228,000 | -2,967,000 | -3,029,000 | -2,764,000 | -2,370,000 | -3,196,000 | -2,503,000 | -1,951,000 | -1,189,000 | -537,000 | -537,000 | -151,000 | -151,000 | -4,000 | -4,000 | 136,000 | 311,000 | 311,000 | |
total shareholders’ equity | 1,123,814,000 | 1,142,959,000 | 1,132,049,000 | 1,130,206,000 | 1,114,765,000 | 1,110,982,000 | 1,131,311,000 | 1,055,792,000 | 1,072,778,000 | 1,096,124,000 | 1,116,765,000 | 1,136,673,000 | 1,126,400,000 | 1,140,964,000 | 1,191,232,000 | 1,284,963,000 | 1,321,371,000 | 1,334,276,000 | 1,456,425,000 | 1,629,912,000 | 1,568,279,000 | 1,764,487,000 | 1,663,045,000 | 1,715,268,000 | |||||||||||
total liabilities and shareholders’ equity | 1,172,109,000 | 1,197,140,000 | 1,178,410,000 | 1,175,227,000 | 1,153,827,000 | 1,166,312,000 | 1,184,133,000 | 1,091,048,000 | 1,108,535,000 | 1,140,085,000 | 1,150,112,000 | 1,168,347,000 | 1,159,575,000 | 1,213,009,000 | 1,237,459,000 | 1,332,213,000 | 1,371,001,000 | 1,397,738,000 | 1,535,199,000 | 1,838,611,000 | 1,881,282,000 | 1,925,682,000 | 1,918,929,000 | 1,910,287,000 | 1,927,926,000 | ||||||||||
held-for-sale assets | 2,873,000 | 6,022,000 | 8,089,000 | 8,112,000 | 8,971,000 | 19,197,000 | 19,398,000 | 645,000 | 1,969,000 | 1,176,000 | 2,066,000 | ||||||||||||||||||||||||
derivative liabilities | 3,000 | 13,000 | 40,000 | 192,000 | 21,000 | 118,000 | 102,000 | 29,000 | 37,000 | 80,000 | 15,000 | 73,000 | 574,000 | 4,099,000 | 14,375,000 | 34,528,000 | 169,563,000 | 272,300,000 | 163,410,000 | 102,655,000 | 205,714,000 | 166,176,000 | 545,514,000 | 545,514,000 | 1,399,594,000 | 1,399,594,000 | 1,664,275,000 | 1,664,275,000 | |||||||
equity method investments | 21,226,000 | 20,521,000 | 19,488,000 | 18,258,000 | 17,646,000 | 18,313,000 | 18,755,000 | 19,234,000 | 21,731,000 | ||||||||||||||||||||||||||
current portion due to non-controlling interests | 358,000 | 366,000 | 373,000 | 354,000 | 364,000 | 375,000 | 384,000 | 379,000 | |||||||||||||||||||||||||||
accumulated other comprehensive income | -63,525,000 | 20,678,000 | 18,067,000 | 1,537,000 | -797,000 | -18,980,000 | 41,688,000 | 66,088,000 | 49,865,000 | 48,926,000 | 71,729,000 | 58,144,000 | 42,999,000 | -7,820,000 | -33,970,000 | -85,877,000 | -98,000 | -98,000 | 944,000 | 944,000 | 1,049,000 | 1,049,000 | 930,000 | 1,119,000 | 1,119,000 | 884,000 | |||||||||
other assets | 130,000 | 41,000 | 58,000 | 70,000 | 100,000 | 780,000 | |||||||||||||||||||||||||||||
deferred tax liability | 11,143,000 | 675,000 | |||||||||||||||||||||||||||||||||
share capital | 616,403,000 | 616,379,000 | 615,625,000 | 613,725,000 | 613,290,000 | 613,152,000 | 612,235,000 | 611,318,000 | 605,229,000 | 604,626,000 | 596,368,000 | 595,497,000 | 586,878,000 | 572,858,000 | 584,912,000 | 569,260,000 | 566,577,000 | 565,211,000 | 563,165,000 | 693,620,000 | 693,620,000 | 559,296,000 | 559,296,000 | 556,930,000 | 556,930,000 | 225,500,000 | 225,549,000 | 225,549,000 | 224,742,000 | ||||||
additional paid-in capital | 51,523,000 | 49,298,000 | 48,048,000 | 48,449,000 | 47,133,000 | 45,317,000 | 44,044,000 | 42,682,000 | 38,322,000 | 35,198,000 | 35,365,000 | 32,465,000 | 30,373,000 | 32,368,000 | 32,090,000 | 34,596,000 | 32,491,000 | 27,046,000 | 25,483,000 | ||||||||||||||||
accumulated other comprehensive gain | -361,000 | -12,013,000 | -1,793,000 | ||||||||||||||||||||||||||||||||
other | 45,000 | 1,483,000 | 193,000 | 168,000 | 89,000 | ||||||||||||||||||||||||||||||
deferred tax asset | 741,000 | 1,137,000 | |||||||||||||||||||||||||||||||||
deferred income tax liability | 378,000 | 1,917,000 | 46,000 | 396,000 | 81,000 | 77,000 | 77,000 | 4,036,000 | 4,036,000 | 4,371,000 | 4,371,000 | 1,850,000 | 2,656,000 | 2,656,000 | 268,000 | ||||||||||||||||||||
due to non-controlling interests | 1,356,000 | 1,888,000 | 1,913,000 | 1,829,000 | 1,768,000 | 2,129,000 | 2,188,000 | 2,889,000 | 3,048,000 | 1,681,000 | 2,378,000 | 2,378,000 | 2,249,000 | 2,249,000 | 2,247,000 | 2,247,000 | 2,136,000 | ||||||||||||||||||
investments in equity accounted investees | 17,084,000 | 16,764,000 | 19,094,000 | 20,970,000 | 19,221,000 | 19,235,000 | 19,059,000 | 933,000 | 1,089,000 | 3,492,000 | 4,072,000 | 4,072,000 | |||||||||||||||||||||||
loan receivable | 81,464,000 | 94,113,000 | 90,953,000 | 76,148,000 | 65,371,000 | 54,147,000 | 314,000 | 314,000 | 314,000 | 314,000 | |||||||||||||||||||||||||
accounts payable and other liabilities | 32,115,000 | 29,829,000 | 29,213,000 | 42,102,000 | 39,012,000 | 28,316,000 | 34,290,000 | 57,722,000 | 57,722,000 | 30,747,000 | 30,747,000 | 45,016,000 | 45,016,000 | 15,532,000 | 3,066,000 | 3,066,000 | 2,333,000 | ||||||||||||||||||
lease obligation | 7,343,000 | 6,333,000 | 8,231,000 | 8,492,000 | 8,612,000 | 8,958,000 | 9,454,000 | ||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||
advances to joint ventures | 499,000 | 487,000 | 467,000 | 461,000 | 18,598,000 | 17,079,000 | 26,367,000 | 26,367,000 | 26,608,000 | 26,608,000 | 21,920,000 | 21,920,000 | 6,941,000 | ||||||||||||||||||||||
prepaids and other assets | 11,161,000 | 10,532,000 | 7,827,000 | 11,079,000 | |||||||||||||||||||||||||||||||
loans receivable | 87,191,000 | 44,082,000 | 44,082,000 | 16,664,000 | 16,664,000 | ||||||||||||||||||||||||||||||
total shareholders' equity | 1,708,168,000 | 2,148,175,000 | 2,148,175,000 | 1,224,463,000 | 1,224,463,000 | 969,950,000 | 969,950,000 | 211,640,000 | 222,265,000 | 222,265,000 | 227,270,000 | ||||||||||||||||||||||||
sales taxes receivable | 4,624,000 | 4,624,000 | 7,936,000 | 7,936,000 | 5,594,000 | 5,594,000 | 3,419,000 | 9,953,000 | 9,953,000 | 6,952,000 | |||||||||||||||||||||||||
prepaid expenses and other assets | 11,742,000 | 11,742,000 | 7,079,000 | 7,079,000 | 5,092,000 | 5,092,000 | |||||||||||||||||||||||||||||
biological assets | 2,101,000 | 2,101,000 | 10,032,000 | 10,032,000 | 11,506,000 | 11,506,000 | 9,074,000 | 5,632,000 | 5,632,000 | 6,899,000 | |||||||||||||||||||||||||
net investments in equity accounted investees | 1,389,000 | 1,389,000 | 2,025,000 | 2,025,000 | 2,185,000 | 2,185,000 | |||||||||||||||||||||||||||||
holdbacks payable | 2,274,000 | 2,274,000 | 8,482,000 | 8,482,000 | 7,887,000 | ||||||||||||||||||||||||||||||
government remittances payable | 738,000 | 738,000 | 630,000 | 630,000 | 1,313,000 | 1,313,000 | 1,123,000 | 739,000 | 739,000 | ||||||||||||||||||||||||||
current portion of lease obligations | 420,000 | 420,000 | 417,000 | 417,000 | 134,000 | 134,000 | |||||||||||||||||||||||||||||
construction loan payable | 20,951,000 | 5,724,000 | 5,724,000 | 5,565,000 | |||||||||||||||||||||||||||||||
lease obligations | 7,744,000 | 7,744,000 | 3,109,000 | 3,109,000 | 1,827,000 | 1,827,000 | |||||||||||||||||||||||||||||
shareholders' equity | |||||||||||||||||||||||||||||||||||
share-based reserve | 11,808,000 | 11,808,000 | |||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 2,762,768,000 | 2,762,768,000 | 2,667,519,000 | 2,667,519,000 | 2,698,037,000 | 2,698,037,000 | 261,119,000 | 234,450,000 | 234,450,000 | 235,436,000 | |||||||||||||||||||||||||
subsequent events | |||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements | |||||||||||||||||||||||||||||||||||
approved on behalf of the board of directors: | |||||||||||||||||||||||||||||||||||
"michael gorenstein" | |||||||||||||||||||||||||||||||||||
director | |||||||||||||||||||||||||||||||||||
warrants | 754,000 | 754,000 | 845,000 | 845,000 | 1,548,000 | 1,548,000 | 1,548,000 | 1,868,000 | |||||||||||||||||||||||||||
stock options | 8,573,000 | 8,573,000 | 6,631,000 | 6,631,000 | 6,241,000 | 4,982,000 | 4,982,000 | 3,810,000 | |||||||||||||||||||||||||||
bank indebtedness | 422,000 | 422,000 | |||||||||||||||||||||||||||||||||
cash | 32,634,000 | 41,482,000 | 41,482,000 | 89,609,000 | |||||||||||||||||||||||||||||||
prepaids and other receivables | 3,876,000 | 10,246,000 | 10,246,000 | 4,112,000 | |||||||||||||||||||||||||||||||
accumulated deficit | -22,715,000 | -11,261,000 | -11,261,000 | -4,051,000 | |||||||||||||||||||||||||||||||
advances to related corporations | 2,674,000 | 2,674,000 | |||||||||||||||||||||||||||||||||
shares to be issued | 17,000 | 17,000 | 17,000 | ||||||||||||||||||||||||||||||||
total equity attributable to shareholders of cronos | 221,954,000 | 221,954,000 | |||||||||||||||||||||||||||||||||
promissory note receivable | 1,304,000 | ||||||||||||||||||||||||||||||||||
investment in whistler | 3,851,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-09-30 | 2019-06-30 | 2019-05-09 | 2019-03-31 | 2019-03-26 | 2018-09-30 | 2018-08-14 | 2018-05-15 | 2018-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||
net income | 15,711,000 | 7,723,000 | -133,892,000 | -161,625,000 | -111,712,000 | 68,464,000 | -107,703,000 | 75,681,000 | 537,028,000 | -176,725,000 | 427,693,000 | 427,693,000 | -19,205,000 | -7,115,000 | -1,050,000 | |||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||
share-based compensation | 1,313,000 | 1,248,000 | 2,333,000 | 1,381,000 | 2,088,000 | 2,187,000 | 2,262,000 | 2,236,000 | 2,015,000 | 1,929,000 | 1,953,000 | 2,336,000 | 2,551,000 | 4,548,000 | 4,265,000 | 2,616,000 | 3,686,000 | |||||||||||||||||
depreciation and amortization | 3,727,000 | 3,657,000 | 3,532,000 | 4,202,000 | 2,840,000 | 2,525,000 | 3,567,000 | 1,513,000 | 1,731,000 | 1,177,000 | 2,148,000 | 2,380,000 | 2,405,000 | 2,623,000 | 3,448,000 | 4,227,000 | 2,824,000 | 6,491,000 | 3,828,000 | 3,203,000 | 1,880,000 | 1,950,000 | 2,216,000 | 1,717,000 | 1,162,000 | 232,000 | 205,000 | 470,000 | 470,000 | 1,256,000 | 70,000 | 35,000 | 540,000 | 540,000 |
loss from investments | 2,484,000 | 3,928,000 | -4,182,000 | 632,000 | 68,000 | -262,000 | 371,000 | 2,838,000 | 894,000 | 4,148,000 | -5,464,000 | 8,419,000 | 5,430,000 | -16,090,000 | ||||||||||||||||||||
changes in expected credit losses on long-term financial assets | 107,000 | 93,000 | 4,777,000 | -20,000 | 9,000 | 6,000 | 5,000 | 1,212,000 | -191,000 | -189,000 | -193,000 | -382,000 | -764,000 | -85,000 | 78,000 | |||||||||||||||||||
inventory step-up recorded to cost of sales | 0 | 0 | 0 | 517,000 | -1,832,000 | |||||||||||||||||||||||||||||
foreign currency gain | -13,699,000 | |||||||||||||||||||||||||||||||||
other non-cash operating activities | 979,000 | -1,117,000 | 1,038,000 | 550,000 | 779,000 | -71,000 | -840,000 | -237,000 | 1,066,000 | -90,000 | 2,094,000 | -1,162,000 | -2,850,000 | -4,284,000 | 2,189,000 | 2,511,000 | -4,467,000 | -1,639,000 | -2,941,000 | 1,749,000 | ||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||
accounts receivable | 879,000 | -6,231,000 | -716,000 | -6,385,000 | -3,409,000 | 4,485,000 | -2,679,000 | -1,069,000 | -1,654,000 | 2,230,000 | -3,647,000 | 2,422,000 | 8,201,000 | -3,883,000 | -809,000 | 5,511,000 | -3,530,000 | -7,416,000 | -3,553,000 | -4,125,000 | 1,931,000 | -116,000 | ||||||||||||
interest receivable | 2,360,000 | -2,106,000 | -4,145,000 | 2,787,000 | 3,453,000 | -2,638,000 | -2,192,000 | -3,077,000 | 4,251,000 | 257,000 | -7,794,000 | |||||||||||||||||||||||
other receivables | 724,000 | -9,942,000 | 5,012,000 | -1,692,000 | -2,379,000 | 401,000 | 2,667,000 | -1,298,000 | 289,000 | -1,474,000 | 225,000 | 1,082,000 | -1,282,000 | -2,549,000 | -1,874,000 | 1,155,000 | 2,435,000 | -3,593,000 | 471,000 | 1,273,000 | 5,687,000 | |||||||||||||
prepaids and other current assets | 3,310,000 | 546,000 | -3,734,000 | 1,446,000 | -60,000 | 705,000 | -1,212,000 | 980,000 | -985,000 | 363,000 | 594,000 | 1,328,000 | -848,000 | 1,900,000 | 2,855,000 | -2,564,000 | -1,195,000 | 2,048,000 | -214,000 | 5,005,000 | -3,737,000 | |||||||||||||
inventory | -2,039,000 | 2,630,000 | -6,308,000 | -5,086,000 | -1,631,000 | 255,000 | 6,870,000 | 1,069,000 | -777,000 | 6,423,000 | 8,235,000 | -435,000 | -6,824,000 | -2,976,000 | 3,904,000 | -4,278,000 | -3,867,000 | -2,770,000 | 15,345,000 | -3,000 | -1,007,000 | 1,695,000 | ||||||||||||
accounts payable | -1,206,000 | 2,335,000 | -171,000 | 581,000 | -1,637,000 | 1,653,000 | -4,620,000 | -1,707,000 | -2,775,000 | 6,822,000 | -5,117,000 | -4,033,000 | 1,555,000 | -178,000 | ||||||||||||||||||||
income taxes payable | 1,387,000 | -1,000 | -13,000 | 0 | 4,000 | -84,000 | 38,000 | -58,000 | 11,000 | -376,000 | 73,000 | 12,000 | -32,813,000 | |||||||||||||||||||||
accrued liabilities | -5,139,000 | 6,168,000 | 4,283,000 | 865,000 | -8,878,000 | 1,207,000 | 4,949,000 | 1,746,000 | -5,062,000 | 3,250,000 | 7,694,000 | 2,110,000 | -7,894,000 | -3,150,000 | ||||||||||||||||||||
net cash from operating activities | 10,898,000 | 11,835,000 | 13,309,000 | 2,818,000 | -2,096,000 | |||||||||||||||||||||||||||||
capital expenditures | -1,875,000 | 0 | -4,483,000 | -3,837,000 | -15,258,000 | |||||||||||||||||||||||||||||
free cash flows | 9,023,000 | 11,835,000 | 8,826,000 | -1,019,000 | -17,354,000 | |||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||
purchase of short-term investments | 0 | 0 | 0 | -40,000,000 | -71,061,000 | -57,423,000 | -57,151,000 | -422,612,000 | 3,992,000 | -118,070,000 | 210,000 | 360,000 | -986,000 | 1,938,000 | -126,514,000 | |||||||||||||||||||
proceeds from short-term investments | 40,000,000 | -1,349,000 | -281,000 | -1,425,000 | 188,872,000 | 152,073,000 | 211,347,000 | 56,063,000 | 113,355,000 | 151,945,000 | -1,050,000 | 79,502,000 | -403,000 | |||||||||||||||||||||
purchase of property, plant and equipment | -1,875,000 | -6,415,000 | -729,000 | -1,724,000 | 11,000 | -494,000 | -804,000 | -869,000 | -1,507,000 | -711,000 | -2,304,000 | -1,667,000 | -6,680,000 | -7,990,000 | -6,933,000 | -6,411,000 | -7,610,000 | -991,000 | -13,454,000 | -13,454,000 | -114,407,000 | -4,204,000 | -22,383,000 | -7,642,000 | -7,642,000 | |||||||||
purchase of intangible assets | -96,000 | -121,000 | -187,000 | -270,000 | -336,000 | -756,000 | -398,000 | -23,000 | -201,000 | -451,000 | -392,000 | -885,000 | -340,000 | -1,649,000 | -1,105,000 | 440,000 | -526,000 | -51,000 | -51,000 | -360,000 | -87,000 | 93,000 | -131,000 | -131,000 | ||||||||||
net cash from investing activities | 38,029,000 | 2,782,000 | -23,002,000 | -983,000 | -55,356,000 | |||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||
repurchases of common stock | -16,730,000 | -4,270,000 | -1,859,000 | |||||||||||||||||||||||||||||||
withholding taxes paid on share-based awards | -1,538,000 | -598,000 | -7,000 | -216,000 | -2,930,000 | -13,000 | -260,000 | -645,000 | -30,000 | -39,000 | -743,000 | -128,000 | -1,546,000 | -534,000 | -4,263,000 | -246,000 | -8,673,000 | |||||||||||||||||
net cash from financing activities | -18,268,000 | -7,423,000 | -1,866,000 | -7,686,000 | -2,930,000 | |||||||||||||||||||||||||||||
effect of foreign currency translation on cash and cash equivalents | -597,000 | 430,000 | 1,313,000 | 2,448,000 | -604,000 | -5,604,000 | 3,093,000 | 148,000 | -884,000 | -855,000 | 4,869,000 | 2,726,000 | 1,271,000 | -2,118,000 | -22,640,000 | -12,721,000 | 8,837,000 | -716,000 | -13,203,000 | 7,403,000 | 11,422,000 | 36,887,000 | 20,631,000 | 39,621,000 | -91,037,000 | |||||||||
net change in cash and cash equivalents | 30,062,000 | 7,624,000 | -10,246,000 | -3,403,000 | -60,986,000 | -3,229,000 | 13,845,000 | -6,925,000 | 185,823,000 | 97,635,000 | 162,228,000 | -4,239,000 | -350,977,000 | 131,348,000 | -156,247,000 | -71,992,000 | -25,438,000 | 44,406,000 | -52,614,000 | -129,269,000 | -53,573,000 | 733,870,000 | -3,224,211,000 | 2,385,720,000 | 2,385,720,000 | |||||||||
cash and cash equivalents, beginning of period | 791,794,000 | 0 | 0 | 0 | 858,805,000 | 0 | 0 | 0 | 669,291,000 | 0 | 0 | 0 | 764,644,000 | 0 | 0 | 0 | 886,973,000 | 0 | 0 | 0 | 1,078,023,000 | 0 | 0 | 0 | 1,199,693,000 | |||||||||
cash and cash equivalents, end of period | 821,856,000 | 7,624,000 | -10,246,000 | -3,403,000 | 797,819,000 | -3,229,000 | 13,845,000 | -6,925,000 | 855,114,000 | 97,635,000 | 162,228,000 | -4,239,000 | 413,667,000 | 131,348,000 | -156,247,000 | -71,992,000 | 861,535,000 | 44,406,000 | -52,614,000 | -129,269,000 | 1,024,450,000 | -19,823,000 | -11,854,000 | -18,696,000 | 1,128,396,000 | |||||||||
supplemental cash flow information | ||||||||||||||||||||||||||||||||||
interest paid | 66,000 | 83,000 | 7,000 | 0 | -598,000 | 675,000 | 675,000 | 870,000 | 0 | -118,000 | 307,000 | 307,000 | ||||||||||||||||||||||
interest received | 9,370,000 | 6,982,000 | 7,697,000 | 11,399,000 | 13,052,000 | 9,434,000 | 10,674,000 | 13,650,000 | 14,641,000 | 14,298,000 | 8,818,000 | 5,827,000 | 7,558,000 | 7,814,000 | 4,244,000 | 2,668,000 | 822,000 | 4,963,000 | 1,064,000 | 1,804,000 | 1,157,000 | 1,898,000 | 3,817,000 | 7,758,000 | -7,652,000 | |||||||||
income taxes paid | 8,000 | 36,000 | 9,000 | 9,000 | 50,000 | 7,000 | 35,000 | 579,000 | 18,000 | 63,000 | 32,932,000 | 18,000 | 74,000 | 66,000 | 15,000 | 234,000 | 624,000 | |||||||||||||||||
impairment loss on goodwill and indefinite-lived intangible assets | 1,000,000 | |||||||||||||||||||||||||||||||||
impairment loss on long-lived assets | 0 | 0 | 14,376,000 | 0 | 1,974,000 | 3,366,000 | 0 | 0 | 0 | 0 | 3,493,000 | 122,880,000 | 2,998,000 | |||||||||||||||||||||
impairment loss on other investments | 0 | 0 | 12,916,000 | 12,734,000 | 21,182,000 | 28,972,000 | 0 | 11,238,000 | ||||||||||||||||||||||||||
revaluation of equity method investment | 0 | |||||||||||||||||||||||||||||||||
revaluation of loan receivable | 0 | |||||||||||||||||||||||||||||||||
loss on held-for-sale assets | 0 | 3,031,000 | 780,000 | |||||||||||||||||||||||||||||||
foreign currency loss | 10,418,000 | -19,785,000 | ||||||||||||||||||||||||||||||||
purchase of other investments | 0 | 0 | ||||||||||||||||||||||||||||||||
proceeds from sale of held for sale assets | ||||||||||||||||||||||||||||||||||
cash acquired in business combination | ||||||||||||||||||||||||||||||||||
advances on loans receivable | 0 | 63,000 | 14,000 | -1,841,000 | -2,419,000 | -2,645,000 | -7,652,000 | -13,026,000 | -9,462,000 | -14,512,000 | -11,100,000 | |||||||||||||||||||||||
proceeds from repayment on loans receivable | 2,209,000 | 0 | -8,000 | |||||||||||||||||||||||||||||||
dividends received from equity method investment | 2,000 | |||||||||||||||||||||||||||||||||
dividend proceeds | -1,000 | |||||||||||||||||||||||||||||||||
purchase of intangible assets, net of disposals | -135,000 | -105,000 | -1,000 | -98,000 | ||||||||||||||||||||||||||||||
other investing activities | -2,000 | -2,000 | 0 | |||||||||||||||||||||||||||||||
dividend paid to non-controlling interest | -2,555,000 | 0 | ||||||||||||||||||||||||||||||||
supplementary cash flow information | ||||||||||||||||||||||||||||||||||
net loss | 28,321,000 | 7,324,000 | -8,759,000 | -2,484,000 | -45,027,000 | -1,772,000 | -8,497,000 | -19,257,000 | -78,857,000 | -36,886,000 | -20,338,000 | -32,653,000 | -1,050,000 | |||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||
cash acquired in business combinations | ||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment, net of disposals | -4,483,000 | -3,837,000 | -15,258,000 | |||||||||||||||||||||||||||||||
foreign currency transaction gain | -1,583,000 | |||||||||||||||||||||||||||||||||
loss on revaluation of derivative liabilities | 18,000 | 71,000 | -8,000 | -43,000 | 65,000 | |||||||||||||||||||||||||||||
foreign currency transaction loss | -6,543,000 | -13,259,000 | 11,323,000 | -8,816,000 | 3,174,000 | 1,643,000 | -51,000 | -2,387,000 | 2,852,000 | 1,872,000 | ||||||||||||||||||||||||
dividends received from equity method investee | ||||||||||||||||||||||||||||||||||
repayments on loans receivable | ||||||||||||||||||||||||||||||||||
withholding taxes paid on equity awards | 0 | |||||||||||||||||||||||||||||||||
other financing activities | 1,000 | -115,000 | -24,000 | 70,000 | ||||||||||||||||||||||||||||||
taxes paid | ||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to cash from operating activities: | ||||||||||||||||||||||||||||||||||
cash flows from operating activities | 11,583,000 | 1,744,000 | -2,204,000 | -183,000 | -11,774,000 | -47,693,000 | -13,385,000 | -17,280,000 | -33,911,000 | -31,481,000 | -40,195,000 | -46,002,000 | -27,491,000 | -38,295,000 | -38,898,000 | -9,739,000 | -5,772,000 | 6,884,000 | -13,750,000 | |||||||||||||||
cash flows from investing activities | -818,000 | -8,557,000 | 189,556,000 | 157,572,000 | 4,848,000 | -303,812,000 | -119,979,000 | -40,421,000 | 100,000 | -3,673,000 | -96,846,000 | -9,717,000 | -121,475,000 | -22,036,000 | -8,125,000 | |||||||||||||||||||
cash flows from financing activities | -13,000 | -260,000 | -645,000 | -30,000 | -39,000 | -743,000 | -243,000 | -1,570,000 | -464,000 | -4,257,000 | 369,000 | -9,276,000 | 154,640,000 | -93,832,000 | 49,233,000 | 45,035,000 | 45,035,000 | |||||||||||||||||
proceeds from repayment on loan receivables | 2,678,000 | 2,763,000 | 5,139,000 | 6,249,000 | ||||||||||||||||||||||||||||||
income from investments | ||||||||||||||||||||||||||||||||||
purchase of investments | ||||||||||||||||||||||||||||||||||
repayments (advances) on loan receivables | ||||||||||||||||||||||||||||||||||
gain on revaluation of derivative liabilities | 144,000 | -10,419,000 | -20,070,000 | -132,916,000 | -115,248,000 | 116,874,000 | 53,541,000 | -105,307,000 | 35,880,000 | -113,368,000 | -571,136,000 | 172,440,000 | -436,383,000 | -436,383,000 | ||||||||||||||||||||
gain on disposal of investments | ||||||||||||||||||||||||||||||||||
non-cash sales and marketing | 358,000 | 347,000 | 337,000 | 1,821,000 | ||||||||||||||||||||||||||||||
advance to non-controlling interests | ||||||||||||||||||||||||||||||||||
supplementary cash flow information: | ||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | -675,000 | |||||||||||||||||||||||||||||||||
(advances) repayments on loan receivables | 766,000 | |||||||||||||||||||||||||||||||||
share of loss from investments in equity accounted investees | 2,141,000 | 1,414,000 | 1,217,000 | 1,327,000 | 264,000 | 936,000 | ||||||||||||||||||||||||||||
expected credit losses on long-term financial assets | -960,000 | |||||||||||||||||||||||||||||||||
proceeds from dissolution of joint venture | 44,000 | |||||||||||||||||||||||||||||||||
proceeds from repayment of loans receivable | 790,000 | |||||||||||||||||||||||||||||||||
share-based payments | 2,420,000 | 2,667,000 | 2,565,000 | 2,499,000 | 2,463,000 | 7,916,000 | 2,546,000 | 2,436,000 | 1,123,000 | 1,265,000 | 737,000 | 737,000 | 4,238,000 | 273,000 | ||||||||||||||||||||
loss on revaluation of financial instruments | ||||||||||||||||||||||||||||||||||
non-cash repurposing costs | ||||||||||||||||||||||||||||||||||
other non-cash operating activity expense | ||||||||||||||||||||||||||||||||||
proceeds from sale of investments | ||||||||||||||||||||||||||||||||||
proceeds from held-for-sale assets | ||||||||||||||||||||||||||||||||||
advances to joint ventures, net of repayments | ||||||||||||||||||||||||||||||||||
acquisition of redwood | ||||||||||||||||||||||||||||||||||
other non-cash investing activity expense | ||||||||||||||||||||||||||||||||||
proceeds from altria investment | 2,434,757,000 | 2,434,757,000 | ||||||||||||||||||||||||||||||||
proceeds from exercise of top-up rights | 40,032,000 | |||||||||||||||||||||||||||||||||
proceeds from exercise of warrants and options | 111,000 | 4,000 | -743,000 | -432,000 | 1,182,000 | 1,182,000 | ||||||||||||||||||||||||||||
share issuance costs | 96,000 | 4,800,000 | -4,901,000 | -4,901,000 | -9,577,000 | 6,328,000 | -3,282,000 | -3,081,000 | -3,081,000 | |||||||||||||||||||||||||
repayment of construction loan payable | -21,311,000 | -21,311,000 | ||||||||||||||||||||||||||||||||
advance under credit facility | 65,000,000 | 65,000,000 | ||||||||||||||||||||||||||||||||
repayment of credit facility | -65,000,000 | -65,000,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | ||||||||||||||||||||||||||||||||||
gain on disposal of other investments | -46,000 | -3,974,000 | 12,000 | -781,000 | ||||||||||||||||||||||||||||||
accounts payable and other liabilities | 2,323,000 | -737,000 | -12,675,000 | 1,392,000 | ||||||||||||||||||||||||||||||
proceeds from sale of other investments | 46,000 | 3,974,000 | -12,000 | 781,000 | 26,078,000 | 26,078,000 | 967,000 | -407,000 | 687,000 | 687,000 | ||||||||||||||||||||||||
proceeds from sale of held-for-sale assets | 716,000 | |||||||||||||||||||||||||||||||||
inventory write-down | 15,031,000 | 0 | 3,062,000 | 7,962,000 | ||||||||||||||||||||||||||||||
items not affecting cash: | ||||||||||||||||||||||||||||||||||
impairment loss on property, plant and equipment and right-of-use assets | 1,741,000 | |||||||||||||||||||||||||||||||||
expected credit losses on financial assets and non-cash charges to inventory | 681,000 | |||||||||||||||||||||||||||||||||
changes in non-cash working capital: | ||||||||||||||||||||||||||||||||||
proceeds from (purchase of) short-term investments | ||||||||||||||||||||||||||||||||||
other non-cash investing activities | ||||||||||||||||||||||||||||||||||
repayment of lease obligations | -613,000 | -555,000 | -675,000 | -736,000 | -448,000 | -152,000 | -152,000 | -32,000 | -32,000 | |||||||||||||||||||||||||
impairment on goodwill and intangible assets | ||||||||||||||||||||||||||||||||||
provisions for inventory and doubtful accounts | ||||||||||||||||||||||||||||||||||
income tax expense | 489,000 | |||||||||||||||||||||||||||||||||
net changes in non-cash working capital | -4,820,000 | 1,447,000 | -15,088,000 | -15,482,000 | 40,864,000 | -65,180,000 | 17,320,000 | 17,320,000 | 4,744,000 | |||||||||||||||||||||||||
investments in equity accounted investees | -2,200,000 | -2,200,000 | -621,000 | |||||||||||||||||||||||||||||||
advances to joint ventures | 5,574,000 | 10,331,000 | -15,812,000 | -15,812,000 | -6,941,000 | |||||||||||||||||||||||||||||
proceeds from share issuance | 146,032,000 | 54,032,000 | 46,000,000 | 46,000,000 | ||||||||||||||||||||||||||||||
proceeds from construction loan payable | 15,007,000 | |||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | -18,696,000 | -71,297,000 | ||||||||||||||||||||||||||||||||
impairment loss on goodwill and intangible assets | 0 | |||||||||||||||||||||||||||||||||
loss on unrealized foreign exchange | -1,923,000 | -685,000 | -412,000 | |||||||||||||||||||||||||||||||
provision for inventory and doubtful accounts | ||||||||||||||||||||||||||||||||||
loss on reclassification of held-for-sale assets | ||||||||||||||||||||||||||||||||||
other | -605,000 | 1,464,000 | -1,157,000 | |||||||||||||||||||||||||||||||
proceeds from disposal of short-term investments | 16,380,000 | -3,169,000 | 206,847,000 | |||||||||||||||||||||||||||||||
payment of accrued interest on construction loan payable | -121,000 | -121,000 | -185,000 | |||||||||||||||||||||||||||||||
cash assumed on acquisition | ||||||||||||||||||||||||||||||||||
advance from non-controlling interests | 127,000 | -109,000 | 111,000 | 111,000 | ||||||||||||||||||||||||||||||
advance of loans payable | ||||||||||||||||||||||||||||||||||
repayment of loans payable | ||||||||||||||||||||||||||||||||||
transaction costs paid on construction loan payable | ||||||||||||||||||||||||||||||||||
provision for doubtful accounts | -631,000 | 2,068,000 | ||||||||||||||||||||||||||||||||
cash flows provided (used) in investing activities | -19,287,000 | 59,086,000 | ||||||||||||||||||||||||||||||||
withholding taxes paid on options | ||||||||||||||||||||||||||||||||||
cash flows provided (used) in financing activities | ||||||||||||||||||||||||||||||||||
share of net loss from investments in equity accounted investees | 1,172,000 | |||||||||||||||||||||||||||||||||
increase in bank indebtedness | 422,000 | 422,000 | ||||||||||||||||||||||||||||||||
withholding taxes paid on share appreciation rights | 536,000 | -22,000 | -547,000 | -547,000 | ||||||||||||||||||||||||||||||
cash flows provided (used) by financing activities | -448,000 | |||||||||||||||||||||||||||||||||
items not affecting cash and cash equivalents: | ||||||||||||||||||||||||||||||||||
unrealized change in fair value of biological assets | 14,039,000 | 9,529,000 | -13,553,000 | -13,553,000 | -11,568,000 | 5,298,000 | ||||||||||||||||||||||||||||
realized fair value adjustments on inventory sold in the period | 11,060,000 | -165,000 | 3,722,000 | 3,722,000 | -1,114,000 | |||||||||||||||||||||||||||||
depreciation relieved on inventory sold | 1,203,000 | 128,000 | 235,000 | 235,000 | ||||||||||||||||||||||||||||||
gain on revaluation of financial liabilities | ||||||||||||||||||||||||||||||||||
share of loss from equity accounted investees | ||||||||||||||||||||||||||||||||||
gain on disposal of whistler | -20,606,000 | -20,606,000 | ||||||||||||||||||||||||||||||||
gain on other investments | -924,000 | -924,000 | 221,000 | -221,000 | ||||||||||||||||||||||||||||||
deferred income tax (recovery) expense | -3,624,000 | |||||||||||||||||||||||||||||||||
foreign exchange loss | 67,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents from operating activities | -18,401,000 | |||||||||||||||||||||||||||||||||
maturity (purchase) of short-term investments | ||||||||||||||||||||||||||||||||||
payment to exercise abcann warrants | -113,000 | -113,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents from investing activities | -5,439,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents from financing activities | 2,409,560,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents - beginning of period | -838,624,000 | 2,385,221,000 | 32,634,000 | 32,634,000 | ||||||||||||||||||||||||||||||
effects of foreign exchange on cash and cash equivalents | 982,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents - end of period | -103,772,000 | -839,046,000 | 2,418,277,000 | 2,418,277,000 | ||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements | ||||||||||||||||||||||||||||||||||
share of loss (income) from equity accounted investees | ||||||||||||||||||||||||||||||||||
foreign exchange gain | 67,000 | -11,000 | -16,000 | -16,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents used in operating activities | -18,401,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents used in investing activities | -5,439,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents provided by financing activities | 2,409,560,000 | |||||||||||||||||||||||||||||||||
advance to cronos israel | ||||||||||||||||||||||||||||||||||
share of loss (income) from investments in equity accounted investees | 264,000 | |||||||||||||||||||||||||||||||||
deferred income tax expense | 2,557,000 | 2,557,000 | 489,000 | -888,000 | -888,000 | |||||||||||||||||||||||||||||
proceeds from shares to be issued | ||||||||||||||||||||||||||||||||||
effects of foreign exchange on cash | -77,000 | -77,000 | ||||||||||||||||||||||||||||||||
gross revenue | 17,145,000 | |||||||||||||||||||||||||||||||||
excise taxes | -1,442,000 | |||||||||||||||||||||||||||||||||
net revenue | 15,703,000 | |||||||||||||||||||||||||||||||||
cost of sales | ||||||||||||||||||||||||||||||||||
cost of sales before fair value adjustments | 7,654,000 | |||||||||||||||||||||||||||||||||
gross profit before fair value adjustments | 8,049,000 | |||||||||||||||||||||||||||||||||
fair value adjustments | ||||||||||||||||||||||||||||||||||
realized fair value adjustments on inventory sold in the year | 8,349,000 | |||||||||||||||||||||||||||||||||
total fair value adjustments | -3,219,000 | |||||||||||||||||||||||||||||||||
gross profit | 11,268,000 | |||||||||||||||||||||||||||||||||
operating expenses | ||||||||||||||||||||||||||||||||||
sales and marketing | 4,111,000 | |||||||||||||||||||||||||||||||||
research and development | 2,350,000 | |||||||||||||||||||||||||||||||||
general and administrative | 17,421,000 | |||||||||||||||||||||||||||||||||
total operating expenses | 29,376,000 | |||||||||||||||||||||||||||||||||
operating loss | -18,108,000 | |||||||||||||||||||||||||||||||||
other income | ||||||||||||||||||||||||||||||||||
interest income | 107,000 | |||||||||||||||||||||||||||||||||
share of income from investments in equity accounted investees | -936,000 | |||||||||||||||||||||||||||||||||
total other income | -608,000 | |||||||||||||||||||||||||||||||||
income before income taxes | -18,716,000 | |||||||||||||||||||||||||||||||||
net income attributable to: | ||||||||||||||||||||||||||||||||||
cronos group | -18,970,000 | |||||||||||||||||||||||||||||||||
non-controlling interests | -235,000 | |||||||||||||||||||||||||||||||||
other comprehensive income | ||||||||||||||||||||||||||||||||||
gain on revaluation and disposal of other investments, net of tax | 46,000 | |||||||||||||||||||||||||||||||||
foreign exchange gain on translation of foreign operations | 4,000 | |||||||||||||||||||||||||||||||||
unrealized gains reclassified to net income | ||||||||||||||||||||||||||||||||||
total other comprehensive income | 50,000 | |||||||||||||||||||||||||||||||||
comprehensive income | -19,155,000 | |||||||||||||||||||||||||||||||||
comprehensive income attributable to: | ||||||||||||||||||||||||||||||||||
net income per share | ||||||||||||||||||||||||||||||||||
basic | -110 | |||||||||||||||||||||||||||||||||
diluted | -110 | |||||||||||||||||||||||||||||||||
weighted-average number of outstanding shares | ||||||||||||||||||||||||||||||||||
repayment of purchase price liability | ||||||||||||||||||||||||||||||||||
investment in abcann global corporation | ||||||||||||||||||||||||||||||||||
payment to exercise abcann global corporation warrants | -113,000 | |||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | 2,800,000 | 312,000 | -1,148,000 | 1,280,000 | 1,280,000 | |||||||||||||||||||||||||||||
payments from share appreciation rights | -21,000 | |||||||||||||||||||||||||||||||||
proceeds from exercise of options | 584,000 | -440,000 | 394,000 | 73,000 | 73,000 | |||||||||||||||||||||||||||||
repayment of mortgage payable | ||||||||||||||||||||||||||||||||||
net change in cash | 23,426,000 | -105,368,000 | 34,081,000 | 23,160,000 | 23,160,000 | |||||||||||||||||||||||||||||
cash - beginning of year | 9,208,000 | |||||||||||||||||||||||||||||||||
cash - end of year | 32,634,000 | |||||||||||||||||||||||||||||||||
share of income from investment in associate | ||||||||||||||||||||||||||||||||||
net changes in non-cash working capital: | ||||||||||||||||||||||||||||||||||
sales taxes receivable | -315,000 | |||||||||||||||||||||||||||||||||
prepaids and other receivables | -6,678,000 | |||||||||||||||||||||||||||||||||
biological assets | -1,622,000 | |||||||||||||||||||||||||||||||||
accrued interest on loan receivable | ||||||||||||||||||||||||||||||||||
government remittances payable | ||||||||||||||||||||||||||||||||||
advances to related corporations | ||||||||||||||||||||||||||||||||||
cash assumed on acquisition of cronos israel | ||||||||||||||||||||||||||||||||||
proceeds received for shares to be issued | 961,000 | 961,000 | ||||||||||||||||||||||||||||||||
increase in indebtedness | ||||||||||||||||||||||||||||||||||
payment of accrued interest on construction loan | -185,000 | -185,000 | ||||||||||||||||||||||||||||||||
cash - beginning of period | 57,241,000 | |||||||||||||||||||||||||||||||||
cash - end of period | -48,127,000 | |||||||||||||||||||||||||||||||||
cash flows used in investing activities | -8,125,000 | |||||||||||||||||||||||||||||||||
share of income from whistler investment | ||||||||||||||||||||||||||||||||||
deferred income tax recovery | ||||||||||||||||||||||||||||||||||
investment in whistler | ||||||||||||||||||||||||||||||||||
advances of promissory note receivable | ||||||||||||||||||||||||||||||||||
stock-based payments | 774,000 | 774,000 | ||||||||||||||||||||||||||||||||
share of income from investment in whistler | -41,000 | -41,000 | ||||||||||||||||||||||||||||||||
loss on other investments | -221,000 | |||||||||||||||||||||||||||||||||
increase in accounts receivable | -1,386,000 | -1,386,000 | ||||||||||||||||||||||||||||||||
increase in sales taxes receivable | -1,152,000 | -1,152,000 | ||||||||||||||||||||||||||||||||
increase in prepaids and other receivables | -3,866,000 | -3,866,000 | ||||||||||||||||||||||||||||||||
increase in biological assets | -768,000 | -768,000 | ||||||||||||||||||||||||||||||||
increase in inventory | -598,000 | -598,000 | ||||||||||||||||||||||||||||||||
increase in accrued interest on loan receivable | ||||||||||||||||||||||||||||||||||
increase in accounts payable and other liabilities | -5,078,000 | -5,078,000 | ||||||||||||||||||||||||||||||||
payment of promissory note receivable | -926,000 | -926,000 | ||||||||||||||||||||||||||||||||
repayment of finance lease obligation | -13,000 | -13,000 | ||||||||||||||||||||||||||||||||
cash—beginning of period | 9,208,000 | 9,208,000 | ||||||||||||||||||||||||||||||||
cash—end of period | 32,368,000 | 32,368,000 | ||||||||||||||||||||||||||||||||
cash flows used in operating activities | -13,750,000 | |||||||||||||||||||||||||||||||||
1. |
