0001909747FALSE12/312024Q3http://fasb.org/us-gaap/2024#AccruedLiabilitiesCurrenthttp://fasb.org/us-gaap/2024#AccruedLiabilitiesCurrent033.3333.3333.33xbrli:sharesiso4217:USDiso4217:USDxbrli:sharesjush:licensexbrli:purejush:extinguishmentjush:agreementjush:loanjush:revenueStreamutr:ftjush:segment00019097472024-01-012024-09-3000019097472024-11-0100019097472024-09-3000019097472023-12-310001909747us-gaap:RelatedPartyMember2024-09-300001909747us-gaap:RelatedPartyMember2023-12-310001909747jush:SubordinateVotingSharesMember2024-09-300001909747jush:SubordinateVotingSharesMember2023-12-3100019097472024-07-012024-09-3000019097472023-07-012023-09-3000019097472023-01-012023-09-300001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2023-12-310001909747us-gaap:AdditionalPaidInCapitalMember2023-12-310001909747us-gaap:RetainedEarningsMember2023-12-310001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001909747us-gaap:NoncontrollingInterestMember2023-12-310001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2024-01-012024-03-310001909747us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-310001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-03-3100019097472024-01-012024-03-310001909747us-gaap:RetainedEarningsMember2024-01-012024-03-310001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2024-03-310001909747us-gaap:AdditionalPaidInCapitalMember2024-03-310001909747us-gaap:RetainedEarningsMember2024-03-310001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-310001909747us-gaap:NoncontrollingInterestMember2024-03-3100019097472024-03-310001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2024-04-012024-06-300001909747us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-300001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-04-012024-06-3000019097472024-04-012024-06-300001909747us-gaap:NoncontrollingInterestMember2024-04-012024-06-300001909747us-gaap:RetainedEarningsMember2024-04-012024-06-300001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2024-06-300001909747us-gaap:AdditionalPaidInCapitalMember2024-06-300001909747us-gaap:RetainedEarningsMember2024-06-300001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300001909747us-gaap:NoncontrollingInterestMember2024-06-3000019097472024-06-300001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2024-07-012024-09-300001909747us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-300001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-07-012024-09-300001909747us-gaap:RetainedEarningsMember2024-07-012024-09-300001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2024-09-300001909747us-gaap:AdditionalPaidInCapitalMember2024-09-300001909747us-gaap:RetainedEarningsMember2024-09-300001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-09-300001909747us-gaap:NoncontrollingInterestMember2024-09-300001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2022-12-310001909747us-gaap:AdditionalPaidInCapitalMember2022-12-310001909747us-gaap:RetainedEarningsMember2022-12-310001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310001909747us-gaap:NoncontrollingInterestMember2022-12-3100019097472022-12-310001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2023-01-012023-03-310001909747us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-310001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-03-3100019097472023-01-012023-03-310001909747us-gaap:RetainedEarningsMember2023-01-012023-03-310001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2023-03-310001909747us-gaap:AdditionalPaidInCapitalMember2023-03-310001909747us-gaap:RetainedEarningsMember2023-03-310001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-03-310001909747us-gaap:NoncontrollingInterestMember2023-03-3100019097472023-03-310001909747us-gaap:AdditionalPaidInCapitalMember2023-04-012023-06-300001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-012023-06-3000019097472023-04-012023-06-300001909747us-gaap:RetainedEarningsMember2023-04-012023-06-300001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2023-06-300001909747us-gaap:AdditionalPaidInCapitalMember2023-06-300001909747us-gaap:RetainedEarningsMember2023-06-300001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-06-300001909747us-gaap:NoncontrollingInterestMember2023-06-3000019097472023-06-300001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2023-07-012023-09-300001909747us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-300001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-012023-09-300001909747us-gaap:RetainedEarningsMember2023-07-012023-09-300001909747us-gaap:CommonStockMemberjush:SubordinateVotingSharesMember2023-09-300001909747us-gaap:AdditionalPaidInCapitalMember2023-09-300001909747us-gaap:RetainedEarningsMember2023-09-300001909747us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-09-300001909747us-gaap:NoncontrollingInterestMember2023-09-3000019097472023-09-300001909747jush:TermLoansMember2024-09-300001909747jush:TermLoansMember2024-01-012024-09-300001909747jush:TermLoansMember2023-01-012023-09-300001909747jush:MortgageLoansMember2024-01-012024-09-300001909747jush:MortgageLoansMember2023-01-012023-09-3000019097472023-01-012023-12-3100019097472024-05-012024-05-3100019097472024-06-0100019097472024-04-300001909747jush:CannabisPlantsMember2024-09-300001909747jush:CannabisPlantsMember2023-12-310001909747jush:HarvestedCannabisAndPackagingMember2024-09-300001909747jush:HarvestedCannabisAndPackagingMember2023-12-310001909747us-gaap:BuildingMember2024-09-300001909747us-gaap:BuildingMember2023-12-310001909747us-gaap:LandMember2024-09-300001909747us-gaap:LandMember2023-12-310001909747us-gaap:LeaseholdImprovementsMember2024-09-300001909747us-gaap:LeaseholdImprovementsMember2023-12-310001909747us-gaap:MachineryAndEquipmentMember2024-09-300001909747us-gaap:MachineryAndEquipmentMember2023-12-310001909747jush:FurnitureFixturesAndOfficeEquipmentMember2024-09-300001909747jush:FurnitureFixturesAndOfficeEquipmentMember2023-12-310001909747us-gaap:ConstructionInProgressMember2024-09-300001909747us-gaap:ConstructionInProgressMember2023-12-310001909747srt:RevisionOfPriorPeriodReclassificationAdjustmentMember2024-09-300001909747jush:PVCulverCityLLCMember2024-09-300001909747jush:AcquisitionMilestoneAccrualMember2024-09-300001909747jush:AcquisitionMilestoneAccrualMember2023-12-310001909747jush:ThirtyMonthAnniversaryContingentConsiderationMember2024-09-300001909747jush:ThirtyMonthAnniversaryContingentConsiderationMember2023-12-310001909747jush:NaturesRemedyMember2024-09-300001909747jush:SecondLienNotesMemberus-gaap:UnsecuredDebtMember2024-09-300001909747jush:SecondLienNotesMemberus-gaap:UnsecuredDebtMember2023-12-310001909747jush:TermLoansMemberus-gaap:UnsecuredDebtMember2024-09-300001909747jush:TermLoansMemberus-gaap:SecuredDebtMember2024-09-300001909747jush:TermLoansMemberus-gaap:SecuredDebtMember2023-12-310001909747jush:AcquisitionFacililtyMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2024-09-300001909747jush:AcquisitionFacililtyMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2023-12-310001909747jush:AcquisitionRelatedPromissoryNotesPayableMemberus-gaap:UnsecuredDebtMembersrt:MinimumMember2024-09-300001909747jush:AcquisitionRelatedPromissoryNotesPayableMemberus-gaap:UnsecuredDebtMembersrt:MaximumMember2024-09-300001909747jush:AcquisitionRelatedPromissoryNotesPayableMemberus-gaap:UnsecuredDebtMember2024-09-300001909747jush:AcquisitionRelatedPromissoryNotesPayableMemberus-gaap:UnsecuredDebtMember2023-12-310001909747jush:MortgageLoansMemberus-gaap:MortgagesMembersrt:MinimumMember2024-09-300001909747jush:MortgageLoansMemberus-gaap:MortgagesMembersrt:MaximumMember2024-09-300001909747jush:MortgageLoansMemberus-gaap:MortgagesMember2024-09-300001909747jush:MortgageLoansMemberus-gaap:MortgagesMember2023-12-310001909747jush:DebtSubjectToScheduledRepaymentsMember2024-09-300001909747jush:DebtSubjectToScheduledRepaymentsMember2023-12-310001909747jush:PromissoryNotesPayableToSammartinoMemberus-gaap:NotesPayableOtherPayablesMember2024-09-300001909747jush:PromissoryNotesPayableToSammartinoMemberus-gaap:NotesPayableOtherPayablesMember2023-12-310001909747jush:JushiEuropeDebtMemberjush:OtherLongTermDebtMember2024-09-300001909747jush:JushiEuropeDebtMemberjush:OtherLongTermDebtMember2023-12-310001909747jush:SecondLienNotesMember2024-01-012024-09-300001909747jush:TermLoansMemberus-gaap:SecuredDebtMember2024-07-310001909747jush:TermLoansMemberus-gaap:SecuredDebtMember2024-07-012024-07-310001909747us-gaap:WarrantMember2024-07-310001909747srt:ChiefExecutiveOfficerMemberjush:TermLoansMember2024-07-310001909747jush:FounderMemberjush:TermLoansMember2024-07-310001909747jush:AcquisitionFacilityMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2024-07-012024-07-3100019097472024-07-012024-07-310001909747jush:AcquisitionRelatedPromissoryNotesMemberus-gaap:UnsecuredDebtMember2024-06-300001909747jush:AcquisitionRelatedPromissoryNotesMemberus-gaap:UnsecuredDebtMember2024-07-012024-07-3100019097472024-01-240001909747jush:ExistingNotesMemberus-gaap:UnsecuredDebtMember2024-02-062024-02-060001909747jush:SecondLienNotesMemberus-gaap:UnsecuredDebtMember2024-02-0600019097472024-02-060001909747jush:SecondLienNotesMemberus-gaap:UnsecuredDebtMember2024-01-012024-09-3000019097472024-09-012024-09-300001909747us-gaap:EmployeeStockOptionMember2024-09-132024-09-1300019097472024-09-132024-09-1300019097472024-09-130001909747jush:ArlingtonMortgageMemberus-gaap:MortgagesMember2021-12-310001909747jush:ArlingtonMortgageMemberus-gaap:MortgagesMember2024-09-300001909747jush:DicksonCityMortgageMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2022-07-310001909747jush:DicksonCityMortgageMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberus-gaap:PrimeRateMember2022-07-012022-07-310001909747jush:DicksonCityMortgageMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2024-09-300001909747jush:ManassasMortgageMemberus-gaap:MortgagesMember2023-04-300001909747jush:ManassasMortgageMemberus-gaap:SecuredOvernightFinancingRateSofrMember2023-04-012023-04-300001909747jush:ManassasMortgageMemberus-gaap:MortgagesMember2024-09-300001909747jush:TermLoansMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001909747jush:PromissoryNotesPayableToSammartinoMemberus-gaap:UnsecuredDebtMember2024-09-300001909747jush:SecondLienNotesMemberus-gaap:UnsecuredDebtMember2024-07-012024-09-300001909747jush:SecondLienNotesMemberus-gaap:UnsecuredDebtMember2023-07-012023-09-300001909747jush:SecondLienNotesMemberus-gaap:UnsecuredDebtMember2023-01-012023-09-300001909747jush:TermLoansMemberus-gaap:SecuredDebtMember2024-07-012024-09-300001909747jush:TermLoansMemberus-gaap:SecuredDebtMember2023-07-012023-09-300001909747jush:TermLoansMemberus-gaap:SecuredDebtMember2023-01-012023-09-300001909747jush:AcquisitionRelatedPromissoryNotesPayableMemberus-gaap:UnsecuredDebtMember2024-07-012024-09-300001909747jush:AcquisitionRelatedPromissoryNotesPayableMemberus-gaap:UnsecuredDebtMember2023-07-012023-09-300001909747jush:AcquisitionRelatedPromissoryNotesPayableMemberus-gaap:UnsecuredDebtMember2024-01-012024-09-300001909747jush:AcquisitionRelatedPromissoryNotesPayableMemberus-gaap:UnsecuredDebtMember2023-01-012023-09-300001909747jush:AcquisitionFacililtyMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2024-07-012024-09-300001909747jush:AcquisitionFacililtyMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2023-07-012023-09-300001909747jush:AcquisitionFacililtyMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2024-01-012024-09-300001909747jush:AcquisitionFacililtyMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2023-01-012023-09-300001909747us-gaap:SecuredDebtMember2024-07-012024-09-300001909747us-gaap:SecuredDebtMember2023-07-012023-09-300001909747us-gaap:SecuredDebtMember2024-01-012024-09-300001909747us-gaap:SecuredDebtMember2023-01-012023-09-300001909747us-gaap:WarrantMember2024-07-012024-07-310001909747jush:SeniorNotesDueDecember232024Memberus-gaap:SeniorNotesMember2024-09-300001909747jush:DerivativeWarrantsToPurchaseSuperVotingSharesMember2024-09-300001909747jush:DerivativeWarrantsToPurchaseSuperVotingShares125ExercisePriceExpiringDecember2024Member2024-09-300001909747jush:DerivativeWarrantsToPurchaseSuperVotingShares100ExercisePriceExpiringDecember2024Member2024-09-300001909747jush:DerivativeWarrantsToPurchaseSuperVotingShares2086ExercisePriceExpiringDecember2026Member2024-09-300001909747jush:DerivativeWarrantsToPurchaseSuperVotingShares1.00ExercisePriceExpiringJuly2029Member2024-09-300001909747jush:DerivativeWarrantsToPurchaseSuperVotingSharesMember2023-12-310001909747jush:DerivativeWarrantsToPurchaseSuperVotingShares125ExercisePriceExpiringDecember2024Member2023-12-310001909747jush:DerivativeWarrantsToPurchaseSuperVotingShares100ExercisePriceExpiringDecember2024Member2023-12-310001909747jush:DerivativeWarrantsToPurchaseSuperVotingShares2086ExercisePriceExpiringDecember2026Member2023-12-310001909747us-gaap:MeasurementInputSharePriceMemberus-gaap:WarrantMember2024-07-310001909747us-gaap:MeasurementInputSharePriceMemberus-gaap:WarrantMember2024-09-300001909747us-gaap:MeasurementInputSharePriceMemberus-gaap:WarrantMember2023-12-310001909747us-gaap:MeasurementInputRiskFreeInterestRateMemberus-gaap:WarrantMember2024-07-310001909747us-gaap:MeasurementInputRiskFreeInterestRateMembersrt:MinimumMemberus-gaap:WarrantMember2024-09-300001909747us-gaap:MeasurementInputRiskFreeInterestRateMembersrt:MaximumMemberus-gaap:WarrantMember2024-09-300001909747us-gaap:MeasurementInputRiskFreeInterestRateMembersrt:MinimumMemberus-gaap:WarrantMember2023-12-310001909747us-gaap:MeasurementInputRiskFreeInterestRateMembersrt:MaximumMemberus-gaap:WarrantMember2023-12-310001909747us-gaap:MeasurementInputExercisePriceMemberus-gaap:WarrantMember2024-07-310001909747us-gaap:MeasurementInputExercisePriceMembersrt:MinimumMemberus-gaap:WarrantMember2024-09-300001909747us-gaap:MeasurementInputExercisePriceMembersrt:MaximumMemberus-gaap:WarrantMember2024-09-300001909747us-gaap:MeasurementInputExercisePriceMembersrt:MinimumMemberus-gaap:WarrantMember2023-12-310001909747us-gaap:MeasurementInputExercisePriceMembersrt:MaximumMemberus-gaap:WarrantMember2023-12-310001909747us-gaap:MeasurementInputPriceVolatilityMemberus-gaap:WarrantMember2024-07-310001909747us-gaap:MeasurementInputPriceVolatilityMemberus-gaap:WarrantMember2024-09-300001909747us-gaap:MeasurementInputPriceVolatilityMemberus-gaap:WarrantMember2023-12-310001909747us-gaap:MeasurementInputExpectedTermMemberus-gaap:WarrantMember2024-07-310001909747us-gaap:MeasurementInputExpectedTermMembersrt:MinimumMemberus-gaap:WarrantMember2024-09-300001909747us-gaap:MeasurementInputExpectedTermMembersrt:MaximumMemberus-gaap:WarrantMember2024-09-300001909747us-gaap:MeasurementInputExpectedTermMembersrt:MinimumMemberus-gaap:WarrantMember2023-12-310001909747us-gaap:MeasurementInputExpectedTermMembersrt:MaximumMemberus-gaap:WarrantMember2023-12-310001909747jush:MeasurementInputForfeitureRateMemberus-gaap:WarrantMember2024-07-310001909747jush:MeasurementInputForfeitureRateMemberus-gaap:WarrantMember2024-09-300001909747jush:MeasurementInputForfeitureRateMemberus-gaap:WarrantMember2023-12-310001909747us-gaap:MeasurementInputExpectedDividendRateMemberus-gaap:WarrantMember2024-07-310001909747us-gaap:MeasurementInputExpectedDividendRateMemberus-gaap:WarrantMember2024-09-300001909747us-gaap:MeasurementInputExpectedDividendRateMemberus-gaap:WarrantMember2023-12-310001909747jush:SuperVotingSharesSVMember2024-09-300001909747jush:MultipleVotingSharesMVSMember2024-09-300001909747us-gaap:WarrantMemberjush:NonDerivativeWarrantsMember2023-12-310001909747us-gaap:WarrantMemberjush:DerivativeWarrantsToPurchaseSuperVotingSharesMember2023-12-310001909747us-gaap:WarrantMember2023-12-310001909747us-gaap:WarrantMemberjush:NonDerivativeWarrantsMember2024-01-012024-09-300001909747us-gaap:WarrantMemberjush:DerivativeWarrantsToPurchaseSuperVotingSharesMember2024-01-012024-09-300001909747us-gaap:WarrantMember2024-01-012024-09-300001909747us-gaap:WarrantMemberjush:NonDerivativeWarrantsMember2024-09-300001909747us-gaap:WarrantMemberjush:DerivativeWarrantsToPurchaseSuperVotingSharesMember2024-09-300001909747us-gaap:WarrantMember2024-09-300001909747us-gaap:WarrantMember2024-02-012024-02-290001909747us-gaap:EmployeeStockOptionMember2024-01-012024-09-300001909747jush:ExercisePriceRangeOneMember2024-08-122024-08-120001909747jush:ExercisePriceRangeTwoMember2024-08-122024-08-120001909747jush:ExercisePriceRangeThreeMember2024-08-122024-08-120001909747jush:ExercisePriceRangeFourMember2024-08-122024-08-1200019097472024-08-132024-08-130001909747us-gaap:EmployeeStockOptionMember2023-01-012023-09-300001909747us-gaap:RestrictedStockMember2024-01-012024-09-300001909747us-gaap:RestrictedStockMember2024-09-300001909747us-gaap:RestrictedStockMemberus-gaap:ShareBasedCompensationAwardTrancheTwoMember2024-01-012024-09-300001909747us-gaap:RestrictedStockMemberus-gaap:ShareBasedCompensationAwardTrancheOneMember2024-01-012024-09-300001909747us-gaap:RestrictedStockMemberus-gaap:ShareBasedCompensationAwardTrancheThreeMember2024-01-012024-09-300001909747us-gaap:EmployeeStockOptionMember2024-07-012024-09-300001909747us-gaap:EmployeeStockOptionMember2023-07-012023-09-300001909747us-gaap:RestrictedStockMember2024-07-012024-09-300001909747us-gaap:RestrictedStockMember2023-07-012023-09-300001909747us-gaap:RestrictedStockMember2023-01-012023-09-300001909747us-gaap:WarrantMember2024-07-012024-09-300001909747us-gaap:WarrantMember2023-07-012023-09-300001909747us-gaap:WarrantMember2023-01-012023-09-300001909747us-gaap:EmployeeStockOptionMember2024-07-012024-09-300001909747us-gaap:EmployeeStockOptionMember2023-07-012023-09-300001909747us-gaap:EmployeeStockOptionMember2024-01-012024-09-300001909747us-gaap:EmployeeStockOptionMember2023-01-012023-09-300001909747us-gaap:WarrantMember2024-07-012024-09-300001909747us-gaap:WarrantMember2023-07-012023-09-300001909747us-gaap:WarrantMember2024-01-012024-09-300001909747us-gaap:WarrantMember2023-01-012023-09-300001909747us-gaap:RestrictedStockMember2024-07-012024-09-300001909747us-gaap:RestrictedStockMember2023-07-012023-09-300001909747us-gaap:RestrictedStockMember2024-01-012024-09-300001909747us-gaap:RestrictedStockMember2023-01-012023-09-300001909747us-gaap:RetailMember2024-07-012024-09-300001909747us-gaap:RetailMember2023-07-012023-09-300001909747us-gaap:RetailMember2024-01-012024-09-300001909747us-gaap:RetailMember2023-01-012023-09-300001909747jush:WholesaleMember2024-07-012024-09-300001909747jush:WholesaleMember2023-07-012023-09-300001909747jush:WholesaleMember2024-01-012024-09-300001909747jush:WholesaleMember2023-01-012023-09-300001909747srt:ScenarioForecastMember2024-10-012024-12-310001909747us-gaap:RelatedPartyMemberjush:SecondLienNotesInterestExpenseAndPrincipalAmountMember2024-09-300001909747jush:SecondLienNotesInterestExpenseAndPrincipalAmountMember2024-07-012024-09-300001909747jush:SecondLienNotesInterestExpenseAndPrincipalAmountMember2023-07-012023-09-300001909747jush:SecondLienNotesInterestExpenseAndPrincipalAmountMember2024-01-012024-09-300001909747jush:SecondLienNotesInterestExpenseAndPrincipalAmountMember2023-01-012023-09-300001909747us-gaap:RelatedPartyMemberjush:SecondLienNotesInterestExpenseAndPrincipalAmountMember2023-12-310001909747jush:TermLoansInterestExpenseAndPrincipalAmountMember2024-07-012024-09-300001909747jush:TermLoansInterestExpenseAndPrincipalAmountMember2023-07-012023-09-300001909747jush:TermLoansInterestExpenseAndPrincipalAmountMember2024-01-012024-09-300001909747jush:TermLoansInterestExpenseAndPrincipalAmountMember2023-01-012023-09-300001909747us-gaap:RelatedPartyMemberjush:TermLoansInterestExpenseAndPrincipalAmountMember2024-09-300001909747us-gaap:RelatedPartyMemberjush:TermLoansInterestExpenseAndPrincipalAmountMember2023-12-310001909747jush:OtherDebtMember2024-07-012024-09-300001909747jush:OtherDebtMember2023-07-012023-09-300001909747jush:OtherDebtMember2024-01-012024-09-300001909747jush:OtherDebtMember2023-01-012023-09-300001909747us-gaap:RelatedPartyMemberjush:OtherDebtMember2024-09-300001909747us-gaap:RelatedPartyMemberjush:OtherDebtMember2023-12-3100019097472022-10-240001909747us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2024-09-300001909747us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-31


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
________________________________
FORM 10-Q
________________________________
(Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2024
or
[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from to

Commission file Number 000-56468

JUSHI HOLDINGS INC.
stfrtryh.jpg
(Exact name of registrant as specified in its charter)
________________________________________________________________________________________________         
    
British Columbia98-1547061
(State or other jurisdiction of incorporation or organization)(IRS Employer
Identification No.)
301 Yamato Road, Suite 3250
Boca Raton, FL
(Address of principal executive offices)
(561) 617-9100
(Registrant’s telephone number, including area code)
33431
(Zip Code)

   Not Applicable
(Former name, former address and former fiscal year, if changed since last report.)
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
N/A
N/A
N/A
         
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No □



Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No □

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer         ☐                         Accelerated filer         ☒
Non-accelerated filer         ☐                         Smaller reporting company     ☒     
Emerging growth company     ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. □

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of November 1, 2024, the registrant had 196,696,597 subordinate voting shares, no par value per share, no multiple voting shares, no par value per share, no super voting shares, no par value per share, and no preferred shares, no par value per share, outstanding.



JUSHI HOLDINGS INC.
Table of Contents
For the quarterly period ended September 30, 2024
Page


CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (this “report”) may contain “forward-looking statements” and “forward‐looking information” within the meaning of applicable securities laws, including Canadian securities legislation and United States (“U.S.”) securities legislation (collectively, “forward-looking information”) which are based upon the Company’s current internal expectations, estimates, projections, assumptions and beliefs. All information, other than statements of historical facts, included in this report that address activities, events or developments that the Company expects or anticipates will or may occur in the future constitutes forward‐looking information. Forward‐looking information is often identified by the words, “may”, “would”, “could”, “should”, “will”, “intend”, “plan”, “anticipate”, “believe”, “estimate”, “expect” or similar expressions and includes, among others, information regarding: future business strategy; competitive strengths, goals, expansion and growth of the Company’s business, operations and plans, including new revenue streams; the integration and benefits of recently acquired businesses or assets; roll out of new operations; the implementation by the Company of certain product lines; the implementation of certain research and development; the application for additional licenses and the grant of licenses that will be or have been applied for; the expansion or construction of certain facilities; the reduction in the number of our employees; the expansion into additional U.S. and international markets; any potential future legalization of adult use and/or medical marijuana under U.S. federal law; expectations of market size and growth in the U.S. and the states in which the Company operates; expectations for other economic, business, regulatory and/or competitive factors related to the Company or the cannabis industry generally; and other events or conditions that may occur in the future.

Readers are cautioned that forward‐looking information is not based on historical facts but instead is based on reasonable assumptions and estimates of the management of the Company at the time they were provided or made and such information involves known and unknown risks, uncertainties, including our ability to continue as a going concern, and other factors that may cause the actual results, level of activity, performance or achievements of the Company, as applicable, to be materially different from any future results, performance or achievements expressed or implied by such forward‐looking information. Such factors include, among others: risks relating to U.S. regulatory landscape and enforcement related to cannabis, including political risks; risks relating to anti‐money laundering laws and regulation; other governmental and environmental regulation; public opinion and perception of the cannabis industry; risks related to the economy generally; risks related to inflation, the rising cost of capital, and stock market instability; risks relating to pandemics and forces of nature; risks related to contracts with third party service providers; risks related to the enforceability of contracts; the limited operating history of the Company; the Company’s history of operating losses and negative operating cash flows; reliance on the expertise and judgment of senior management of the Company; risks inherent in an agricultural business; risks related to co‐investment with parties with different interests to the Company; risks related to proprietary intellectual property and potential infringement by third parties; risks relating to the Company’s current amount of indebtedness; risks relating to the need to raise additional capital either through debt or equity financing; risks relating to the management of growth; costs associated with the Company being a publicly-traded company and a U.S. and Canadian filer; increasing competition in the industry; risks associated with cannabis products manufactured for human consumption including potential product recalls; reliance on key inputs, suppliers and skilled labor; reliance on manufacturers and contractors; risks of supply shortages or supply chain disruptions; cybersecurity risks; constraints on marketing products; fraudulent activity by employees, contractors and consultants; tax and insurance related risks; risk of litigation; conflicts of interest; risks relating to certain remedies being limited and the difficulty of enforcing judgments and effecting service outside of Canada; risks related to completed, pending or future acquisitions or dispositions, including potential future impairment of goodwill or intangibles acquired and/or post-closing disputes; sales of a significant amount of shares by existing shareholders; the limited market for securities of the Company; risks related to the continued performance of existing operations in California, Illinois, Massachusetts, Nevada, Ohio, Pennsylvania, and Virginia; risks related to the anticipated openings of additional dispensaries or relocation of existing dispensaries; risks relating to the expansion and optimization of the cultivation and/or processing facilities in Massachusetts, Nevada, Ohio, Pennsylvania and Virginia; risks related to opening new facilities, which is subject to licensing approval; limited research and data relating to cannabis; risks related to challenges from governmental authorities with respect to the Company’s tax credits; potential changes in federal policy and at regulatory agencies as a result of the upcoming United States 2024 presidential election; and risks related to the Company’s critical accounting policies and estimates. Refer to Part I - Item 1A. Risk Factors in the Company’s Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission on April 1, 2024 for more information.


Although the Company has attempted to identify important factors that could cause actual results to differ materially, there may be other factors that cause results not to be as anticipated, estimated or intended. There can be no assurance that such forward‐looking information will prove to be accurate as actual results and future events could differ materially from those anticipated in such information. Accordingly, readers should not place undue reliance on the forward‐looking information contained in this report or other forward-looking statements made by the Company. Forward‐looking information is provided and made as of the date of this Quarterly Report on Form 10-Q and the Company does not undertake any obligation to revise or update any forward‐looking information or statements other than as required by applicable law.
Unless the context requires otherwise, references in this report to “Jushi,” “Company,” “we,” “us” and “our” refer to Jushi Holdings Inc. and our subsidiaries.

Table of Contents
PART I - FINANCIAL INFORMATION
1Item 1. Financial Statements
JUSHI HOLDINGS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands of U.S. dollars, except share amounts)
September 30, 2024 (unaudited)December 31, 2023
ASSETS
CURRENT ASSETS:
Cash and cash equivalents$20,741 $26,027 
Restricted cash - current— 3,128 
Accounts receivable, net2,311 3,380 
Inventory, net41,359 33,586 
Prepaid expenses and other current assets17,124 15,514 
Total current assets81,535 81,635 
NON-CURRENT ASSETS:
Property, plant and equipment, net145,418 159,268 
Right-of-use assets - finance leases60,263 63,107 
Other intangible assets, net91,915 95,967 
Goodwill 30,910 30,910 
Other non-current assets
30,135 30,358 
Restricted cash - non-current2,150 2,150 
Total non-current assets 360,791 381,760 
Total assets $442,326 $463,395 
LIABILITIES AND EQUITY (DEFICIT)
CURRENT LIABILITIES:
Accounts payable$20,112 $15,383 
Accrued expenses and other current liabilities35,769 44,070 
Income tax payable2,660 5,190 
Debt, net - current portion (including related party principal amounts of $400 and $3,298 as of September 30, 2024 and December 31, 2023, respectively)
1,781 86,514 
Finance lease obligations - current9,305 8,885 
Derivative liabilities - current
156 2,418 
Total current liabilities69,783 162,460 
NON-CURRENT LIABILITIES:
Debt, net - non-current (including related party principal amounts of $36,501 and $19,788 as of September 30, 2024 and December 31, 2023, respectively)
183,710 126,041 
Finance lease obligations - non-current51,994 52,839 
Derivative liabilities - non-current
6,407 220 
Unrecognized tax benefits
136,088 100,343 
Other liabilities - non-current33,030 29,111 
Total non-current liabilities411,229 308,554 
Total liabilities481,012 471,014 
COMMITMENTS AND CONTINGENCIES (Note 16)
EQUITY (DEFICIT):
Common stock, no par value: authorized shares - unlimited; issued and outstanding shares - 196,696,597 and 196,631,598 Subordinate Voting Shares as of September 30, 2024 and December 31, 2023, respectively
— — 
Paid-in capital507,467 503,612 
Accumulated deficit(546,153)(509,844)
Total Jushi shareholders' deficit
(38,686)(6,232)
Non-controlling interests— (1,387)
Total deficit
(38,686)(7,619)
Total liabilities and equity (deficit)
$442,326 $463,395 
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
Table of Contents
JUSHI HOLDINGS INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (LOSS)
(In thousands of U.S. dollars, except share and per share amounts)
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
REVENUE, NET$61,611 $65,377 $191,665 $201,675 
COST OF GOODS SOLD(33,612)(36,863)(98,770)(112,666)
GROSS PROFIT27,999 28,514 92,895 89,009 
OPERATING EXPENSES27,819 25,688 80,192 85,294 
INCOME FROM OPERATIONS180 2,826 12,703 3,715 
OTHER INCOME (EXPENSE):
Interest expense, net (9,382)(9,345)(27,997)(27,655)
Fair value gain (loss) on derivatives
2,628 (7,460)2,840 1,660 
Other, net(477)1,368 4,186 1,887 
Total other income (expense), net
(7,231)(15,437)(20,971)(24,108)
LOSS BEFORE INCOME TAX
(7,051)(12,611)(8,268)(20,393)
Income tax expense
(8,965)(8,011)(28,041)(26,705)
NET LOSS AND COMPREHENSIVE LOSS
$(16,016)$(20,622)$(36,309)$(47,098)
LOSS PER SHARE - BASIC AND DILUTED
$(0.08)$(0.11)$(0.19)$(0.24)
Weighted average shares outstanding - basic and diluted
195,165,913 195,128,096 195,145,417 194,649,053 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
Table of Contents
JUSHI HOLDINGS INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (DEFICIT)
(In thousands of U.S. dollars, except share amounts)
Nine Months Ended September 30, 2024
Paid-In CapitalAccumulated Deficit
Total Jushi Shareholders' Equity (Deficit)
Non-Controlling Interests
Total Equity (Deficit)
Subordinate Voting Shares
Balances - January 1, 2024196,631,598 $503,612 $(509,844)$(6,232)$(1,387)$(7,619)
Shares issued upon exercise of stock options
3,333 2 — 2 — 2 
Share-based compensation (including related parties)— 1,524 — 1,524 — 1,524 
Issuance of warrants
— 863 — 863 — 863 
Net loss— — (18,355)(18,355)— (18,355)
Balances - March 31, 2024196,634,931 $506,001 $(528,199)$(22,198)$(1,387)$(23,585)
Shares issued upon exercise of stock options8,333 5 — 5 — 5 
Share-based compensation (including related parties)— 347 — 347 — 347 
Deconsolidation of Jushi Europe
— — — — 1,387 1,387 
Net loss
— — (1,938)(1,938)— (1,938)
Balances - June 30, 2024196,643,264 $506,353 $(530,137)$(23,784)$— $(23,784)
Shares issued upon exercise of stock options53,333 32 — 32 — 32 
Share-based compensation (including related parties)— 1,082 — 1,082 — 1,082 
Net loss
— — (16,016)(16,016)— (16,016)
Balances - September 30, 2024196,696,597 $507,467 $(546,153)$(38,686)$— $(38,686)

3
Table of Contents
JUSHI HOLDINGS INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (DEFICIT)
(In thousands of U.S. dollars, except share amounts)
Nine Months Ended September 30, 2023
Paid-In CapitalAccumulated Deficit
Total Jushi Shareholders' Equity (Deficit)
Non-Controlling Interests
Total Equity (Deficit)
Subordinate Voting Shares
Balances - January 1, 2023196,686,372 $492,020 $(444,742)$47,278 $(1,387)$45,891 
Shares canceled upon forfeiture of restricted stock, net of restricted stock grants
(53,001)— — — — — 
Share-based compensation (including related parties)
— 2,311 — 2,311 — 2,311 
Net loss— — (12,440)(12,440)— (12,440)
Balances - March 31, 2023196,633,371 $494,331 $(457,182)$37,149 $(1,387)$35,762 
Modification and reclassification of warrants— 3,391 — 3,391 — 3,391 
Share-based compensation (including related parties)— 2,363 — 2,363 — 2,363 
Net loss— — (14,036)(14,036)— (14,036)
Balances - June 30, 2023196,633,371 $500,085 $(471,218)$28,867 $(1,387)$27,480 
Shares canceled upon forfeiture of restricted stock, net of restricted stock grants(1,773)— — — — — 
Share-based compensation (including related parties)— 1,056 — 1,056 — 1,056 
Cashless exercise of options— (282)— (282)— (282)
Issuance of warrants— 200 — 200 — 200 
Net loss— — (20,622)(20,622)— (20,622)
Balances - September 30, 2023196,631,598 $501,059 $(491,840)$9,219 $(1,387)$7,832 
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4

JUSHI HOLDINGS INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of U.S. dollars)
Nine Months Ended
September 30,
20242023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss$(36,309)$(47,098)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization, including amounts in cost of goods sold
21,981 19,780 
Share-based compensation2,953 5,730 
Fair value changes in derivatives(2,840)(1,660)
Non-cash interest expense, including amortization of deferred financing costs
5,062 4,603 
Deferred income taxes and uncertain tax positions25,652 19,831 
Loss on debt extinguishment
362 — 
Gain on deconsolidation of Jushi Europe
(1,896)— 
Other non-cash items, net(247)2,910 
Changes in operating assets and liabilities:
Accounts receivable1,662 (1,511)
Inventory(9,148)(8,080)
Prepaid expenses and other current and non-current assets
(2,109)564 
Accounts payable, accrued expenses and other current liabilities9,292 (2,896)
Net cash flows provided by (used in) operating activities
14,415 (7,827)
CASH FLOWS FROM INVESTING ACTIVITIES:
Payments for property, plant and equipment(2,534)(8,385)
Proceeds from sale of property, plant and equipment
2,723 2,321 
Net cash flows provided by (used in) investing activities
189 (6,064)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercise of options
39 — 
Payments on promissory notes
(6,350)— 
Proceeds from term loans, net of debt discount of $970
47,530 — 
Payments on acquisition related credit facility
(60,125)(2,438)
  Payments of finance leases
(1,661)(2,761)
Proceeds from mortgage loans— 21,900 
Payments of loan financing costs(2,357)(250)
Payments of mortgage loans
(270)(160)
Proceeds from other financing activities
1,585 3,295 
Payments of other financing activities
(1,409)(2,372)
Net cash flows (used in) provided by financing activities
(23,018)17,214 
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH(8,414)3,323 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD31,305 27,146 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD$22,891 $30,469 
5
Table of Contents
JUSHI HOLDINGS INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(In thousands of U.S. dollars)
Nine Months Ended
September 30,
20242023
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest (excluding capitalized interest)$22,798 $22,159 
Cash (received) paid for income taxes
$(3,829)$3,145 
NON-CASH INVESTING AND FINANCING ACTIVITIES:
Capital expenditures
$1,944 $1,920 
Right-of-use assets from finance lease liabilities
$703 $1,001 
Issuance of second lien notes for settlement of accrued bonus$1,382 $750 
Issuance of second lien notes for debt exchange
$4,750 $— 
Warrants issued for debt exchange
$863 $— 
Warrants issued for term loans
$6,765 $— 
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg

 1. NATURE OF OPERATIONS
Jushi Holdings Inc. (the “Company” or “Jushi”) is incorporated under the British Columbia’s Business Corporations Act. The Company is a vertically integrated, multi-state cannabis operator engaged in retail, distribution, cultivation, and processing in both medical and adult-use markets. As of September 30, 2024, Jushi, through its subsidiaries, owns or manages cannabis operations and/or holds licenses in the adult-use and/or medicinal cannabis marketplace in California, Illinois, Massachusetts, Nevada, Ohio, Pennsylvania and Virginia. The Company’s head office is located at 301 Yamato Road, Suite 3250, Boca Raton, Florida 33431, United States of America, and its registered address is Suite 1700, Park Place, 666 Burrard Street, Vancouver, British Columbia V6C 2X8, Canada.
The Company is listed on the Canadian Securities Exchange (“CSE”) and trades its subordinate voting shares (“SVS”) under the ticker symbol “JUSH”, and trades on the United States Over the Counter Stock Market (“OTCQX”) under the symbol “JUSHF”.
 2. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Consolidation
The financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”) for interim financial information and in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and footnotes. Actual results could differ materially from those estimates.
In the opinion of management, the unaudited condensed consolidated financial statements include all adjustments, of a normal recurring nature, that are necessary to present fairly the financial position, results of operations and cash flows of the Company for the periods, and at the dates, presented. The results for interim periods are not necessarily indicative of results that may be expected for any other interim period or for the full year.
These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 2023, which are included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on April 1, 2024 (the “2023 Form 10-K”), and was also filed on the System for Electronic Document Analysis and Retrieval (“SEDAR”) on April 1, 2024. Consolidated balance sheet information as of December 31, 2023 presented herein is derived from the Company’s audited consolidated financial statements for the year ended December 31, 2023.
Going Concern and Liquidity
As reflected in the 2023 Form 10-K, the Company used net cash of $3,318 for operating activities for the year ended December 31, 2023, and as of that date, the Company’s current liabilities exceeded its current assets by $80,825. As of December 31, 2023 absent a refinancing, the Company would not meet its obligations within the next year and management believed that with a refinancing, the Company would meet its obligations. As a result, Management concluded, as stated in the 2023 Form 10-K, that substantial doubt existed about the Company’s ability to continue as a going concern within the next twelve months from the date the 2023 financial statements were issued.
For the nine months ended September 30, 2024, cash provided by operating activities was $14,415, and as of September 30, 2024, the Company’s current assets exceeded its current liabilities by $11,752. Consistent with Management’s conclusion as of June 30, 2024, substantial doubt about the Company’s ability to continue as a going concern no longer exists as of September 30, 2024.
7
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
The unaudited condensed consolidated financial statements contained herein have been prepared on a going concern basis which assumes the Company will be able to realize its assets and discharge its liabilities in the normal course of business for the foreseeable future, and do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or amounts and classification of liabilities that may result from the outcome of this uncertainty.

Summary of Significant Accounting Policies
The Company’s significant accounting policies are described in Note 2 in the audited consolidated financial statements and notes thereto for the year ended December 31, 2023, which is included in the 2023 Form 10-K. Except as disclosed below, there have been no material changes to the Company’s significant accounting policies.

Change in Accounting Estimate
In accordance with ASC 350, Intangibles - Goodwill and Other, the Company evaluates the remaining useful lives of intangible assets that are not being amortized each reporting period to determine whether events or circumstances continue to support an indefinite useful life. In May 2024, the Company sold one of its business licenses which was previously deemed to have an indefinite life. Furthermore, the Company continually evaluates its footprint and non-core assets, including licenses, as it executes its long-term strategies. In light of this, the Company determined that its business licenses no longer have indefinite useful lives. Additionally, the Company performed an impairment assessment immediately prior to the change and concluded that the business licenses were not impaired. As such, the Company commenced amortizing its business licenses with a gross value of $82,401 effective June 1, 2024 on a straight-line basis over a 15-year period. Annual amortization is expected to be approximately $5,493.

Cash, Cash Equivalents and Restricted Cash
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows:
September 30, 2024 (unaudited)December 31, 2023
Cash and cash equivalents
$20,741 $26,027 
Restricted cash - current (1)
— 3,128 
Restricted cash - non-current
2,150 2,150 
Cash, cash equivalents and restricted cash$22,891 $31,305 
(1)Restricted cash - current primarily relates to the Manassas Mortgage. In April 2024, the lender released the entire $3,128 of current restricted cash to the Company. Consequently, such cash is now unrestricted. Refer to Note 8 - Debt for more information.

Recent Accounting Pronouncements
Adoption of New Accounting Standards
In June 2020, the Financial Accounting Standards Board (“FASB”) issued ASU 2020-06 Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which simplifies accounting for convertible instruments by removing major separation models required under current GAAP. This ASU also removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception and simplifies the diluted earnings per share calculation in certain areas. The amendments in this ASU are effective for annual and interim periods beginning after December 15, 2023, although early adoption is permitted. There was no impact to the consolidated financial statements upon adoption.
In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. The FASB issued guidance requires that an entity (acquirer)
8
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606. At the acquisition date, an acquirer should account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts. To achieve this, an acquirer may assess how the acquiree applied Topic 606 to determine what to record for the acquired revenue contracts. Generally, this should result in an acquirer recognizing and measuring the acquired contract assets and contract liabilities consistent with how they were recognized and measured in the acquiree’s financial statements (if the acquiree prepared financial statements in accordance with generally accepted accounting principles). The amendments in this ASU are effective for annual and interim periods beginning after December 15, 2023, although early adoption is permitted. There was no impact to the consolidated financial statements upon adoption.
In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions. The FASB issued guidance clarifies that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The amendments also clarify that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The amendments in this ASU are effective for annual and interim periods beginning after December 15, 2023, although early adoption is permitted. There was no impact to the Company’s consolidated financial statements upon adoption.
In March 2023, the FASB issued ASU 2023-01, Leases (Topic 842): Common Control Arrangements. The FASB issued guidance clarifies the accounting for leasehold improvements associated with common control leases, by requiring that leasehold improvements associated with common control leases be amortized by the lessee over the useful life of the leasehold improvements to the common control group (regardless of the lease term) as long as the lessee controls the use of the underlying asset through a lease. Additionally, leasehold improvements associated with common control leases should be accounted for as a transfer between entities under common control through an adjustment to equity if, and when, the lessee no longer controls the use of the underlying asset. The amendments in this ASU are effective for annual and interim periods beginning after December 15, 2023. There was no impact to the Company’s consolidated financial statements upon adoption.
Accounting Standards Issued But Not Yet Adopted
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires two primary enhancements of 1) disaggregated information on a reporting entity’s effective tax rate reconciliation, and 2) information on incomes taxes paid. For public business entities, the new requirement will be effective for annual periods beginning after December 15, 2024. The guidance will be applied on a prospective basis with the option to apply the standard retrospectively. Early adoption is permitted. The Company is currently evaluating the effect of adopting this ASU.
 3. INVENTORY, NET
The components of inventory, net, are as follows:
September 30, 2024 (unaudited)December 31, 2023
Cannabis plants$6,357 $4,478 
Harvested cannabis and packaging10,424 10,994 
Total raw materials16,781 15,472 
Work in process6,143 4,293 
Finished goods18,435 13,821 
Total inventory, net$41,359 $33,586 

9
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
 4. PREPAID EXPENSES AND OTHER CURRENT ASSETS
The components of prepaid expenses and other current assets are as follows:
September 30, 2024 (unaudited)December 31, 2023
Employee retention credit receivable$10,140 $10,140 
Prepaid expenses and deposits4,672 2,716 
Assets held for sale
611 1,647 
Other current assets1,701 1,011 
Total prepaid expenses and other current assets$17,124 $15,514 
The Coronavirus Aid, Relief, and Economic Security Act, passed in March 2020 and subsequently amended in 2021, allowed eligible employers to take credits on certain amounts of qualified wages if the Company experienced either a full or partial suspension of operations due to COVID related government orders. During the year ended December 31, 2023, the Company, with guidance from a third-party specialist, determined it was entitled to employee retention credit (“ERC”) claims of $10,140 for previous business interruptions related to COVID and filed for such claims with the Internal Revenue Service (“IRS”). The ERC claims, which will be recognized in the consolidated statements of operations and comprehensive income (loss) when the Company receives the refunds of such claims from the IRS, were recorded as deferred income in Accrued expenses and other current liabilities, with an offsetting receivable amount in Prepaid expenses and other current assets within the consolidated balance sheets as of September 30, 2024 and December 31, 2023.
As of December 31, 2023, the Company determined that one of its grower processor facilities located in Nevada, with total carrying value of $1,647, met the criteria to be classified as assets held for sale, and therefore was reclassified from Property, plant and equipment, net to Assets held for sale, which was included in Prepaid expenses and other current assets in the consolidated balance sheets. In June 2024, the Company sold the grower processor facility in Nevada for a net gain of $104. This amount was recorded in operating expenses in the consolidated statements of operations and comprehensive income (loss).
As of September 30, 2024, the Company determined that certain assets relating to one of its dispensaries located in Nevada, with total carrying value of $611, met the criteria to be classified as assets held for sale, and therefore was reclassified from Property, plant and equipment, net to Assets held for sale, which is included in Prepaid expenses and other current assets in the consolidated balance sheet. The sale of the dispensary is expected to be completed within nine months of the balance sheet date.
Additionally, during the nine months ended September 30, 2024, the Company sold one of its business licenses in California which was previously written off, for a net gain of $750. This amount was recorded in operating expenses in the consolidated statements of operations and comprehensive income (loss).
10
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
 5. PROPERTY, PLANT AND EQUIPMENT
The components of property, plant and equipment (“PPE”) are as follows:
September 30, 2024 (unaudited)December 31, 2023
Buildings and building components$88,158 $88,527 
Land12,956 12,956 
Leasehold improvements46,778 46,660 
Machinery and equipment24,449 27,050 
Furniture, fixtures and office equipment (including computer)21,793 21,146 
Construction-in-process1,700 1,968 
Property, plant and equipment, gross195,834 198,307 
Less: Accumulated depreciation(50,416)(39,039)
Property, plant and equipment, net$145,418 $159,268 
Construction-in-process represents assets under construction for manufacturing and retail build-outs not yet ready for use.
Depreciation was $4,520 and $3,815 for the three months ended September 30, 2024 and 2023, respectively, and $14,403 and $13,110 for the nine months ended September 30, 2024 and 2023, respectively. Interest expense capitalized to PPE totaled $0 and $54 for the three months ended September 30, 2024 and 2023, respectively, and $0 and $464 for the nine months ended September 30, 2024 and 2023, respectively.
As of September 30, 2024, the Company reclassified $611 from Property, plant and equipment, net to Assets held for sale. Refer to Note 4 - Prepaid Expenses and Other Current Assets for additional information.

 6. OTHER NON-CURRENT ASSETS
The components of other non-current assets are as follows:
September 30, 2024 (unaudited)December 31, 2023
Operating lease assets
$17,077 $18,265 
Indemnification assets7,361 6,906 
Net deferred tax assets3,493 2,772 
Deposits and escrows - properties1,723 1,723 
Deposits - equipment422 422 
Equity investment (1)
— 200 
Other59 70 
Total other non-current assets$30,135 $30,358 
(1)The Company owns a 23.08% ownership interest in PV Culver City, LLC (“PVLLC”). The Company does not have significant influence over, and the Company does not have the right to vote or participate in the management of PVLLC and therefore the investment is measured at its fair value. Refer to Note 17 - Financial Instruments for more information relating to the fair value of this equity investment as of September 30, 2024, as well as loss on investment recorded.
11
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
 7. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
The components of accrued expenses and other current liabilities are as follows:
September 30, 2024 (unaudited)December 31, 2023
Deferred income - ERC (1)
$10,140 $10,140 
Goods received not invoiced5,221 5,019 
Accrued employee related expenses and liabilities5,225 4,175 
Operating lease obligations4,641 4,693 
Accrued sales and excise taxes1,791 2,388 
Accrued interest (2)
1,529 4,106 
Deferred revenue (loyalty program)1,320 1,407 
Accrued capital expenditures739 702 
Accrued professional and management fees398 986 
Acquisition-related milestone accrual (2)
— 4,167 
Contingent consideration liabilities (2)
— 817 
Other accrued expenses and current liabilities4,765 5,470 
Total accrued expenses and other current liabilities
$35,769 $44,070 
(1)Refer to Note 4 - Prepaid Expenses and Other Current Assets for more information.
(2)This amount is related to Sammartino in connection with the acquisition of Nature's Remedy in September 2021. The acquisition-related milestone accrual of $5,000 and accrued interest of $3,030 as of September 30, 2024 was classified as other liabilities - non-current in the consolidated balance sheets, since the Company currently has no obligation to pay these amounts within the next 12 months from the balance sheet date. See further discussion of the Sammartino Matter in Note 16 - Commitments and Contingencies.
12
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
 8. DEBT
The components of the Company’s debt are as follows:
Effective Interest RateMaturity DateSeptember 30, 2024 (unaudited)December 31, 2023
Principal amounts:
Second Lien Notes15%December 2026$81,253 $75,497 
Term Loans
26%
September 2026 (2)
48,500 — 
Acquisition Facilityn/an/a— 60,125 
Acquisition-related promissory notes payable
8% - 12%
April 2027
22,114 35,716 
Mortgage loans
6% - 11%
January 2027 - April 2028
29,192 29,456 
Total debt subject to scheduled repayments181,059 200,794 
Promissory notes payable to Sammartino (1)
10%
September 2024 - September 2026
21,500 21,500 
Jushi Europe debt
n/a
n/a
— 3,298 
Total debt202,559 225,592 
Less: debt issuance costs and original issue discounts(17,068)(13,037)
Total debt, net$185,491 $212,555 
Debt, net - current portion$1,781 $86,514 
Debt, net - non-current portion$183,710 $126,041 
(1)This amount is related to the promissory notes issued to Sammartino in connection with the acquisition of Nature's Remedy in September 2021. The Company currently has no obligation to pay the principal and interest. See further discussion of the Sammartino Matter in Note 16 - Commitments and Contingencies for more information.
(2)Matures the earlier of (a) January 31, 2027 and (b) the date that is 91 days prior to the final maturity of the Second Lien Notes.
Term Loans
In July 2024, a syndicate of lenders provided $48,500 in secured term loans (“Term Loans”) to the Company. The Term Loans were issued with a 2% original issue discount, bear interest at a rate of 12.25% per annum and mature the earlier of (a) January 31, 2027 and (b) the date that is 91 days prior to the final maturity of the Second Lien Notes. Beginning August 1, 2025, the Company will commence quarterly payments of $1,213 on the first business day of each calendar quarter with a final payment of $42,438 at maturity date, plus a 4% exit premium on such amounts.
Additionally, the Company issued 19,400,000 five-year warrants to purchase SVS of the Company (the “Warrants”) at a strike price of $1.00 per SVS. The Warrants were issued by the Company in connection with, but were detached from, the Term Loans. Refer to Note 9 - Derivative Liabilities for additional information.
An entity affiliated with James Cacioppo, the Company’s Chief Executive Officer, Chairman and Founder, is a Term Loan lender in the principal amount of $9,000, and received 3,600,000 Warrants. Denis Arsenault, a Founder and significant equity holder of the Company, participated as a Term Loan lender in the principal amount of $7,000, and received 2,800,000 Warrants.

13
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
Acquisition Facility
The Company’s senior secured credit facility from Roxbury, LP, (the “Acquisition Facility”) was repaid in full in July 2024 with the net proceeds from the Term Loans in the principal amount of $47,530 and the remaining amount from cash on hand, resulting in a loss on extinguishment of $900, which was recorded in other income (expense), net in the consolidated statements of operations and comprehensive income (loss) during the three and nine months ended September 30, 2024.

Promissory Note
In July 2024, the Company extinguished one of its acquisition-related promissory notes which had a principal balance of $3,750 and a maturity date of August 11, 2024. The promissory note was redeemed at 96% of the principal amount and 50% of accrued and unpaid interest, resulting in a gain on extinguishment of $140, which is recorded in other income (expense), net in the consolidated statements of operations and comprehensive income (loss) during the three and nine months ended September 30, 2024.
Jushi Europe
On February 16, 2022, Jushi Europe filed a notice of over-indebtedness with the Swiss courts, and on May 19, 2022, the Swiss courts declared Jushi Europe’s bankruptcy. As a result, the Company lost control of Jushi Europe’s assets and liabilities since they are subject to oversight by the Geneva, Switzerland bankruptcy office. During the second quarter of 2024, Jushi Europe was deconsolidated and its respective assets and liabilities were derecognized from the Company’s consolidated financial statements, as the Company determined that it no longer has any obligation in relation to this subsidiary. Upon deconsolidation, the Company has no retained interest in Jushi Europe. As a result of these actions, the Company recognized a gain of $1,896 in other income (expense), net in its consolidated statements of operations and comprehensive income (loss).

Second Lien Notes
On January 24, 2024, the Company entered into two Note Exchange Agreements (the “Note Exchange Agreements”) with holders of approximately $9,850 of the Company’s unsecured debt (the “Existing Notes”). Upon closing of the transactions contemplated in the Note Exchange Agreements (the “Debt Exchange”) on February 6, 2024, the holders of the Existing Notes delivered the Existing Notes to the Company for cancellation, and the Company: (1) issued to certain direct and beneficial holders of the Existing Notes an aggregate of $4,750 principal amount of Second Lien Notes; (2) issued to certain direct and beneficial holders of the Existing Notes fully-detached warrants to purchase an aggregate of 1,800,000 of the Company’s SVS, with each warrant having an exercise price of $1.00 per SVS and an expiration of December 7, 2026; and (3) paid to the direct holders of the Existing Notes an aggregate of $2,750 in cash. Refer to Note 10 - Equity for more information.
The Debt Exchange was accounted for as a debt extinguishment, and resulted in the Company recording a non-cash gain on debt extinguishment of $399, which represents the difference between the reacquisition price of the Existing Notes and the net carrying amount of the Existing Notes prior to redemption. This amount was recorded in other income (expense), net in the consolidated statements of operations and comprehensive income (loss) during the first quarter of 2024.

In September 2024, the Company, JMGT, LLC, and the Company’s CEO entered into an amendment to his existing employment agreement (the “Fourth Amendment”) pursuant to which the CEO received the $950 annual cash bonus for the year 2024 in the following alternative form: (i) a lump sum cash payment of $238, which was paid in October 2024, (ii) $1,382 aggregate principal amount of Second Lien Notes due December 7, 2026 (the “Second Lien Notes”), which was issued in September 2024, and (iii) stock options granted under the 2019 Plan, expiring five years from the date of grant to purchase up to 1,062,732 of the Company’s SVS at an exercise price of $0.65.
14
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
Mortgage Loans
Arlington Mortgage
In December 2021, the Company entered into a $6,900 mortgage loan agreement (the “Arlington Mortgage”), which is principally secured by the Company’s retail property in Arlington, Virginia. The Arlington Mortgage bears a fixed interest rate of 5.875% per annum, payable monthly, and will mature in January 2027.
Dickson City Mortgage
In July 2022, the Company entered into a $2,800 mortgage loan agreement (the “Dickson City Mortgage”), which is principally secured by the Company’s retail property in Dickson City, Pennsylvania. The Dickson City Mortgage matures in July 2027 and bears interest at a variable rate equal to prime rate plus 2%. The interest rate as of September 30, 2024 was 10.5%.
Manassas Mortgage
In April 2023, the Company entered into a $20,000 mortgage loan agreement (the “Manassas Mortgage”), which is principally secured by the Company’s cultivation and manufacturing facility located in Manassas, Virginia. The Manassas Mortgage is payable monthly and will mature in April 2028. The interest rate is variable and determined based on the 30-day average secured overnight financing rate plus 3.55%, with a floor rate of not less than 8.25%. The interest rate as of September 30, 2024 was 8.891%.
Financial Covenants

Term Loans

The Term Loans include a financial covenant that requires the Company to maintain a minimum unrestricted cash balance as of the last day of each calendar month during the term of the Term Loans, with an initial minimum cash balance of $8,000, subject to certain “step-ups” for succeeding periods. As of September 30, 2024, the Company was in compliance with this financial covenant.

Mortgage loans
The Company’s three mortgage loan agreements contain certain financial and other covenants with which the Company is required to comply. As of September 30, 2024, the Company was in compliance with all financial covenants contained in each of the mortgage loan agreements.
Annual Maturities
As of September 30, 2024, aggregate future scheduled repayments of the Company’s debt were as follows:
Remainder of the year2025202620272028Total
Second Lien Notes$— $— $81,253 $— $— $81,253 
Acquisition-related promissory notes payable— — — 22,114 — 22,114 
Mortgage loans160 647 658 9,440 18,287 29,192 
Term Loans
— 2,425 46,075 — — 48,500 
Total debt subject to scheduled repayments$160 $3,072 $127,986 $31,554 $18,287 $181,059 
15
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
The above table excludes the maturities of the Company’s promissory notes payable to Sammartino, as the repayment of these notes, if any, would arise in the context of a non-appealable final judgment by a court. Refer to Note 16 - Commitments and Contingencies for more information. Specifically, the promissory notes that were payable to Sammartino are as follows: $16,500 in 2024 and $5,000 in 2026. However, these balances were classified as long-term debt as of September 30, 2024 since the Company does not expect to repay these amounts within the next 12 months.
Interest Expense
Interest expense, net is comprised of the following:
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Interest expense
Interest and accretion - Second Lien Notes$2,838 $2,640 $8,513 $7,568 
Interest and accretion - Term Loans
1,832 — 1,832 — 
Interest and accretion - Finance lease liabilities2,478 2,335 7,550 7,282 
Interest and accretion - Promissory notes
1,043 1,547 3,699 4,625 
Interest and accretion - Acquisition Facility658 2,298 4,845 7,265 
Interest and accretion - Mortgage loans and other financing activities661 612 2,037 1,422 
Capitalized interest— (54)— (464)
Total interest expense9,510 9,378 28,476 27,698 
Interest income(128)(33)(479)(43)
Total interest expense, net$9,382 $9,345 $27,997 $27,655 
 9. DERIVATIVE LIABILITIES
The following table summarizes the change in the Company’s derivative liabilities for the nine months ended September 30, 2024.
Total Derivative Liabilities (1)
Balance as of January 1, 2024$2,638 
Derivative warrants issued (2)
6,765 
Fair value changes(2,840)
Balance as of September 30, 2024$6,563 
(1)Refer to Note 10 - Equity for the change in number of warrants during the nine months ended September 30, 2024.
(2)Represents the fair value of 19,400,000 derivative warrants issued in connection with the Term Loans in July 2024. Refer to Note 8 - Debt for more information.
The Company’s derivative liabilities are primarily comprised of derivative warrants (“Derivative Warrants”). These are warrants to purchase SVS of the Company and were issued in connection with the 10% senior secured notes, and the Term Loans. The Derivative Warrants may be net share settled. As of September 30, 2024 there were 57,262,922 Derivative Warrants outstanding, which consisted of (i) 29,972,000 warrants with exercise price of $1.25 per warrant and expiration date in December 2024, (ii) 5,890,922 warrants with exercise price of $1.00 per warrant and expiration date of December 2024, (iii) 2,000,000 warrants with an exercise price of $2.086 per warrant and expiration date in December 2026, and (iv) 19,400,000 warrants with an exercise price of $1.00 per warrant and expiration date in July 2029. As of December 31, 2023, there were 37,862,922 Derivative Warrants outstanding, which consisted of (i) 29,972,000 warrants with exercise price of $1.25 per warrant and expiration date in December 2024, (ii) 5,890,922 warrants with exercise price
16
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
of $1.00 per warrant and expiration date of December 2024, and (iii) 2,000,000 warrants with an exercise price of $2.086 per warrant and expiration date in December 2026.
Derivative Warrants are considered derivative financial liabilities measured at fair value with all gains or losses recognized in profit or loss as the settlement amount for the Derivative Warrants may be adjusted during certain periods for variables that are not inputs to standard pricing models for forward or option equity contracts, i.e., the “fixed for fixed” criteria under ASC 815-40. The estimated fair value of the Derivative Warrants is measured at the end of each reporting period and an adjustment is reflected in fair value changes in derivatives in the consolidated statements of operations and comprehensive income (loss). These are Level 3 recurring fair value measurements. The estimated fair value of the Derivative Warrants was determined using the Black-Scholes model with stock price based on the OTCQX closing price of the Derivative Warrants issue date as of September 30, 2024 and December 31, 2023.

The assumptions used in the fair value calculations as of the balance sheet dates presented include the following:
July 2024 (New Issuances) (unaudited)September 30, 2024 (unaudited)December 31, 2023
Stock price$0.57$0.53$0.46
Risk-free annual interest rate3.97%
3.58% - 4.77%
4.01% - 4.79%
Range of estimated possible exercise price$1.00
$1.00 - $2.086
$1.00 - $2.086
Weighted average volatility88%91%101%
Remaining life5 years
0.23 - 4.84 years
1.00 - 2.90 years
Forfeiture rate
0%0%0%
Expected annual dividend yield0%0%0%
Volatility was estimated by using a weighting of the Company’s historical volatility. The risk-free interest rate for the expected life of the Derivative Warrants was based on the yield available on government benchmark bonds with an approximate equivalent remaining term. The expected life is based on the contractual term. If any of the assumptions used in the calculation were to increase or decrease, this could result in a material or significant increase or decrease in the estimated fair value of the derivative liability. For example, the following table illustrates an increase or decrease in certain significant assumptions as of the balance sheet dates:
As of September 30, 2024As of December 31, 2023
(unaudited)
InputEffect of 10% IncreaseEffect of 10% DecreaseInputEffect of 10% IncreaseEffect of 10% Decrease
Stock price$0.53$973 $(910)$0.46$637 $(574)
Volatility91 %745 (772)101 %680 (643)
 10. EQUITY
Authorized, Issued and Outstanding
The authorized share capital of the Company consists of an unlimited number of SVS, Multiple Voting Shares, Super Voting Shares, and Preferred Shares. As of September 30, 2024, the Company had 196,696,597 SVS issued and outstanding and no Multiple Voting Shares, Super Voting Shares or Preferred Shares issued and outstanding.
17
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
Warrants
Each warrant entitles the holder to purchase one SVS. Certain warrants may be net share settled. The following table summarizes the status of warrants and related transactions:
Non-Derivative (Equity) Warrants
Derivative Liabilities Warrants
Total Number of WarrantsWeighted - Average Exercise Price
Balance as of January 1, 2024
49,068,63637,862,92286,931,558$1.12 
Granted (1)
2,500,000 19,400,000 21,900,000 $0.99 
Cancelled/forfeited/expired(416,667)— (416,667)$1.56 
Balance as of September 30, 2024
51,151,96957,262,922108,414,891$1.09 
Exercisable as of September 30, 2024
49,241,96957,262,922106,504,891$1.10 
(1)In July 2024, 19,400,000 warrants were issued in connection with the Term Loans. In February 2024, 1,800,000 warrants were issued in connection with the Debt Exchange. Refer to Note 8 - Debt for more information.
The grant date fair value of the non-derivative warrants issued was determined using the Black-Scholes option-pricing model. The following assumptions were used for the calculation at date of issuance:
Weighted average stock price$0.60
Weighted average expected stock price volatility87.1%
Expected annual dividend yield0%
Weighted average expected life of warrants
4.8 years
Weighted average risk-free annual interest rate4.0%
Weighted average grant date fair value$0.36
Share-based Payment Award Plans
Plan summary and description
Under the Company’s 2019 Equity Incentive Plan, as amended, (the “2019 Plan”), non-transferable options to purchase SVS and restricted SVS of the Company may be issued to directors, officers, employees, or consultants of the Company. The 2019 Plan authorizes the issuance of up to 15% (plus an additional 2% inducements for hiring employees and senior management) of the number of outstanding shares of common stock (of all classes) of the Company (the “Share Reserve”). Incentive stock options are limited to the Share Reserve, and the maximum number of incentive awards available for issuance under the 2019 Plan, including additional awards available for certain new hires, was 5,784,004 as of September 30, 2024.

Stock Options
The stock options issued by the Company are options to purchase SVS of the Company. All stock options issued have been issued to directors and employees under the Company’s 2019 Plan. Such options generally expire ten years from the date of grant and generally vest ratably over three years from the grant date. The options generally may be net share settled.

On August 12, 2024, the Company’s board of directors approved a limited stock option cancellation and regrant program in which a limited number of the Company’s senior management team and the Company’s non-employee directors (the “Eligible Participants”) could elect to cancel each stock option held with an exercise price per SVS equal to $1.91, $1.93, $2.00 and $5.71, and to be granted a replacement option to purchase an identical number of SVS. The Eligible
18
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
Participants cancelled a total of 9,136,758 stock options under this program, and were regranted the same number of stock options on September 13, 2024 at an exercise price of $0.54, with an expiration date of ten years from the grant date.

The following table summarizes the status of stock options and related transactions:
Number of Stock OptionsWeighted-Average Per Share Exercise Price
Issued and Outstanding as of January 1, 202427,653,184 $1.40 
Granted12,954,490 $0.57 
Exercised
(64,999)$0.60 
Cancelled/forfeited/expired(12,888,258)$1.85 
Issued and Outstanding as of September 30, 202427,654,417 $0.80 
Exercisable as of September 30, 202410,587,967 $1.05 

The fair value of the stock options granted was determined using the Black-Scholes option-pricing model. The following assumptions were used for the calculation at date of grant:
Nine Months Ended September 30,
20242023
Weighted average stock price$0.56$0.51
Weighted average expected stock price volatility86.9%76.9%
Expected annual dividend yield0%0%
Weighted average expected life5.0 years6.0 years
Weighted average risk-free annual interest rate3.6%3.6%
Weighted average grant date fair value$0.21$0.34

Restricted Stock

During the nine months ended September 30, 2024, 1,861 restricted stock vested and were released. There was no unvested restricted stock as of September 30, 2024.
Share-based Compensation Cost

The components of share-based compensation expense are as follows:
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Stock options$982 $712 $2,931 $4,170 
Restricted stock— — 2 293 
Warrants100 344 20 1,267 
Total share-based compensation expense$1,082 $1,056 $2,953 $5,730 
As of September 30, 2024, the Company had $3,781 of unrecognized share-based compensation cost related to unvested stock options and warrants, which is expected to be recognized as share-based compensation cost over a weighted average period of 1.9 years.
19
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
 11. EARNINGS (LOSS) PER SHARE
The reconciliations of the net loss and the weighted average number of shares used in the computations of basic and diluted loss per share are as follows:
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Numerator:
Net loss and comprehensive loss$(16,016)$(20,622)$(36,309)$(47,098)
Denominator:
Weighted-average shares of common stock - basic and diluted
195,165,913 195,128,096 195,145,417 194,649,053 
Loss per common share:
Basic and diluted
$(0.08)$(0.11)$(0.19)$(0.24)
The following table summarizes weighted average instruments that may, in the future, have a dilutive effect on earnings (loss) per share, but were excluded from consideration in the computation of diluted net loss per share for the three and nine months ended September 30, 2024 and 2023, because the impact of including them would have been anti-dilutive:
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Stock options26,537,311 29,664,683 27,402,967 29,185,375 
Warrants (derivative liabilities and equity)101,726,848 86,241,092 92,766,898 86,110,330 
Unvested restricted stock awards1,679 4,177 1,800 496,567 
128,265,838 115,909,952 120,171,665 115,792,272 
 12. REVENUE
The Company has two revenue streams: (i) retail and (ii) wholesale. The Company’s retail revenues are comprised of cannabis sales from its dispensaries. The Company’s wholesale revenues are comprised of cannabis sales to its wholesale customers for resale through their dispensaries. Any intercompany revenue and costs are eliminated to arrive at consolidated totals.
The following table summarizes the Company’s revenue from external customers, disaggregated by revenue stream:
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Retail$55,441 $58,535 $169,802 $180,461 
Wholesale6,170 6,842 21,863 21,214 
Total revenue, net$61,611 $65,377 $191,665 $201,675 
20
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
 13. OPERATING EXPENSES
The major components of operating expenses are as follows:
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Salaries, wages and employee related expenses$14,498 $13,251 $42,837 $43,839 
Depreciation and amortization expense3,985 2,962 11,090 7,202 
Rent and related expenses3,053 3,387 8,928 8,784 
Professional fees and legal expenses1,320 1,420 5,501 6,066 
Share-based compensation expense1,082 1,056 2,953 5,730 
Other expenses (1)
3,881 3,612 8,883 13,673 
Total operating expenses$27,819 $25,688 $80,192 $85,294 
(1)     Other expenses are primarily comprised of marketing and selling expenses, insurance costs, administrative and licensing fees, software and technology costs, travel, gain/loss on lease terminations, gain/loss on asset disposals, entertainment and conferences and other.
 14. INCOME TAXES
The following table summarizes the Company’s income tax expense and effective tax rates for the three and nine months ended September 30, 2024 and 2023:
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Loss before income tax
$(7,051)$(12,611)$(8,268)$(20,393)
Income tax expense
$8,965 $8,011 $28,041 $26,705 
Effective income tax rate127.1 %63.5 %339.2 %131.0 %
The Company has computed its provision for income taxes based on the actual effective rate for the three and nine months ended September 30, 2024 and 2023 as the Company believes this is the best estimate for the annual effective tax rate. Therefore, the Company’s effective income tax rates for the three and nine months ended September 30, 2024 and 2023 are not indicative of the effective income tax rate for each respective fiscal year of 2024 and 2023. The Company’s effective income tax rate is significantly higher than the statutory income tax rates due in part to (i) an increase in the uncertain tax position liability due to tax positions based on legal interpretations that challenge the Company’s tax liability under IRC Section 280E (“280E”), (ii) interest and penalties accrual for tax liabilities, and (iii) state income taxes.
The IRS has taken the position that cannabis companies are subject to the limitation of 280E, a position held by state tax regulators in Nevada, Ohio and Virginia. Under the IRS’s interpretation of 280E, cannabis companies are only allowed to deduct expenses directly and indirectly related to the production of inventory.

21
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
In July 2024, the state of Pennsylvania enacted legislation permitting medical cannabis cultivators to deduct ordinary and necessary business expenses for state income tax purposes, which are disallowed under 280E. This legislation was effective July 1, 2024, and applies to tax years beginning after December 31, 2023. The legislation was also meant to include dispensary licensees, but were unintentionally left out of the initial legislation. This oversight was corrected with new legislation in October 2024. As of September 30, 2024, the tax balances reflect the law as enacted at that time, and uncertain tax positions have been recorded for our Pennsylvania dispensaries related to the entities’ 2024 activity. The Company estimates that the inclusion of dispensary licenses will result in the release of $3,266 of uncertain tax position liabilities in the fourth quarter.
In connection with the preparation and filing of the fiscal 2022 income tax return, the Company changed its previous application of 280E to exclude certain parts of its business. In regards to fiscal years 2023 and 2024, the Company has taken the position that it does not owe taxes attributable to the application of 280E. However, since the Company’s tax positions on 280E may be challenged by taxing authorities, the Company elected to treat the deductibility of these related expenses as an uncertain tax position. As of September 30, 2024, the balances in income tax payable and unrecognized tax benefits on the consolidated balance sheets include the impact of the tax position on 280E, which decreased current liabilities with a corresponding increase in non-current liabilities. There is no material impact to the consolidated statements of operations and comprehensive income (loss).
The Company has a liability for unrecognized tax benefits of $136,088 and $100,343 as of September 30, 2024 and December 31, 2023, respectively, inclusive of interest and penalties. The Company anticipates that it is reasonably possible that its new tax position on 280E may require changes to the balance of unrecognized tax benefits within the next 12 months. However, an estimate of such changes cannot reasonably be made.
The total amount of interest and penalties related to the liability for unrecognized tax benefits recorded in income tax expense during the three and nine months ended September 30, 2024 was $2,618 and $7,070, respectively. The total amount of interest and penalties related to the liability for unrecognized tax benefits recorded in income tax expense during the three and nine months ended September 30, 2023 was $2,569 and $5,583, respectively.
 15. RELATED PARTY TRANSACTIONS
The Company had the following related party transactions:
Three Months Ended September 30,Nine Months Ended September 30,As of
2024202320242023September 30, 2024 (unaudited)December 31, 2023
Nature of transactionRelated Party ExpenseRelated Party ExpenseRelated Party Payable
12% Second Lien Notes - interest expense and principal amount (1)
$(608)$(538)$(1,760)$(1,622)$(20,901)$(19,788)
Term Loans - interest expense and principal amount (2)
$(328)$— $(328)$— $(16,000)$— 
Other debt (3)
$— $— $— $— $— $(3,298)
(1)For the periods ended September 30, 2024 and December 31, 2023, the Second Lien Notes payable and the related interest expense includes amounts related to the Company’s Chief Executive Officer, as well as a significant investor.
(2)For the period ended September 30, 2024, the Term Loans payable and the related interest expense includes amounts related to the Company’s Chief Executive Officer, as well as a significant investor, who each participated as Term Loan lenders in the Company’s senior secured term loan refinancing completed in July 2024 in the principal amounts of $9,000 and $7,000 respectively, and also received 3,600,000 Warrants and 2,800,000 Warrants, respectively. Refer to Note 8 - Debt for more information.
22
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
(3)Other debt relates to Jushi Europe which was deconsolidated during the three months ended June 30, 2024. Refer to Note 8 - Debt for more information.
 16. COMMITMENTS AND CONTINGENCIES
Contingencies
Although the possession, cultivation and distribution of cannabis for medical and recreational use is permitted in certain states, cannabis is classified as a Schedule-I controlled substance under the U.S. Controlled Substances Act and its use remains a violation of federal law. The Company’s operations are subject to a variety of local and state regulations. Failure to comply with one or more of those regulations could result in fines, restrictions on its operations, or losses of permits that could result in the Company ceasing operations. While management believes that the Company is in material compliance with applicable local and state regulations as of September 30, 2024, marijuana regulations continue to evolve and are subject to differing interpretations. As a result, the Company could be subject to regulatory fines, penalties or restrictions at any time. Since federal law criminalizing the use of cannabis preempts state laws that legalize its use, strict enforcement of federal law regarding cannabis would likely result in the Company’s inability to proceed with the Company’s business plans. A change in administration due to the upcoming United States presidential election presents a risk of a change in federal policy. In addition, the Company’s assets, including real property, cash and cash equivalents, equipment, inventory and other goods, could be subject to asset forfeiture because cannabis is still federally illegal.
Refer to Note 14 - Income Taxes for certain tax-related contingencies.
Claims and Litigation
From time to time, the Company may be involved in litigation relating to claims arising out of operations in the normal course of business. As of September 30, 2024, except as set forth below, there were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the Company’s financial results. There are also no proceedings in which any of the Company’s directors, officers or affiliates is an adverse party or has a material interest adverse to the Company’s interest.
MJ’s Market Matter
On March 31, 2023, MJ’s Market, Inc. (“MJ’s”) filed a complaint in federal district court in Massachusetts adverse to Jushi Holdings Inc. and certain of its subsidiaries, including Jushi MA, Inc., Jushi Inc. and Nature’s Remedy of Massachusetts, as well as the former owners and affiliates of Nature’s Remedy of Massachusetts (the “Complaint”). The Complaint centrally claims that the structure of the Nature’s Remedy of Massachusetts transaction providing for increased purchase price consideration if there is no competing dispensary within 2,500 foot radius by certain time periods, and the Company’s filing with the Massachusetts Superior Court an appeal of the Town of Tyngsborough’s decision to approve MJ’s facility in contradiction of its own zoning bylaws are violations of the Sherman Antitrust Act, Massachusetts Antitrust Act, and Massachusetts Consumer Protection Act, as well as interference with contractual relations and abuse of process. MJ is seeking legal and equitable remedies including compensatory and other damages. The Company disputes such allegations, believes it has substantial defenses and is vigorously defending against the Complaint.
Sammartino Matter
On February 28, 2023, the Company informed Sammartino, the former owner of Nature’s Remedy and certain of its affiliates, that Sammartino had breached several provisions of the Merger and Membership Interest Purchase Agreement between the Company, Sammartino and certain other parties thereto (as amended, the “MIPA”) and/or fraudulently induced the Company to enter into, and not terminate, the MIPA. As a consequence of these breaches and the fraudulent inducement, the Company informed Sammartino that the Company had incurred significant damages, and pursuant to the terms of the MIPA the Company had elected to offset these damages against certain promissory notes and shares the Company was to pay and issue, respectively, to Sammartino, and that Sammartino would be required to pay the remainder
23
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
in cash. On March 13, 2023, Sammartino responded to the Company by alleging various procedural deficiencies with the Company’s claim and provided the Company with a notice that the Company was in default of the MIPA for failing to issue certain shares of the Company to Sammartino. On March 21, 2023, Sammartino sent a second notice that the Company was in default of the promissory notes for failing to pay interest pursuant to their specified schedule. On March 23, 2023, the Company sent a second letter to Sammartino disputing each procedural deficiency claimed by Sammartino and disputing that the Company is in default of the MIPA or the promissory notes and that it properly followed the terms of the various agreements in electing to set off the damages.
Pacific Collective Matter
On October 24, 2022, Pacific Collective, LLC (“Pacific Collective”) filed a complaint in state court in California against Jushi subsidiaries TGS CC Ventures, LLC (“TGS”), and Jushi Inc. Pacific Collective alleges that the Jushi subsidiaries breached a commercial property lease and lease guaranty and that Pacific Collective is entitled to recover in excess of $20,000 in damages. TGS believes it lawfully rescinded the lease based on Pacific Collective’s failure to purchase the property that was the subject of the lease and to construct and deliver the building contemplated by the lease and is of the position that no damages are owed to Pacific Collective. The Referee assigned to the matter ruled in favor of and awarded fees and costs to TGS and Jushi. Pacific Collective filed an appeal on July 3, 2024.
Commitments
In addition to the contractual obligations outlined in Note 8 - Debt, the Company has commitments as of September 30, 2024 related to property and construction.
In connection with various license applications, the Company may enter into conditional leases or other property commitments which will be executed if the Company is successful in obtaining the applicable license and/or resolving other contingencies related to the license or application.
In addition, the Company expects to incur capital expenditures for leasehold improvements and construction of buildouts of certain locations, including for properties for which the lease is conditional on obtaining the applicable related license or for which other contingencies exist.
 17. FINANCIAL INSTRUMENTS
The following table sets forth the Company’s financial assets and liabilities, subject to fair value measurements on a recurring basis, by level within the fair value hierarchy:
September 30, 2024 (unaudited)December 31, 2023
Financial assets: (1)
Equity investment (2)
$— $200 
Total financial assets$— $200 
Financial liabilities: (1)
Derivative liabilities (3)
$6,563 $2,638 
Contingent consideration liabilities
— 817 
Total financial liabilities$6,563 $3,455 
(1)The Company has no financial assets or liabilities in Level 1 or 2 within the fair value hierarchy as of September 30, 2024 and December 31, 2023, and there were no transfers between hierarchy levels during the nine months ended September 30, 2024 or year ended December 31, 2023.
24
Table of Contents
JUSHI HOLDINGS INC.
Notes to the Unaudited Condensed Consolidated Financial Statements
(Amounts Expressed in Thousands of U.S. dollars, Except Share and Per Share Amounts)
stfrtryh.jpg
(2)The Company adjusted its equity investment carrying value to reflect