Revision of the Unaudited Interim Condensed Consolidated Financial Statements |
The Company corrected the error as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2021 |
|
|
As Previously Reported |
|
As Restated |
NON-CASH INVESTING AND FINANCING ACTIVITIES: |
|
|
|
|
Right of use assets from finance lease liabilities (excluding from acquisitions), net of tenant allowance receivable |
|
$ |
2,050 |
|
|
$ |
42,697 |
|
The Company revised the unaudited interim condensed consolidated statement of cash flows for the six months ended June 30, 2022 as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2022 |
|
|
As Previously Reported |
|
As Revised |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
Accounts payable, accrued expenses and other current liabilities |
|
$ |
1,566 |
|
|
$ |
3,593 |
|
Net cash flows used in operating activities |
|
$ |
(27,738) |
|
|
$ |
(25,711) |
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
(Payments) receipts on finance leases, net of tenant allowance
|
|
$ |
(4,528) |
|
|
$ |
(6,555) |
|
Net cash flows provided by financing activities |
|
$ |
38,041 |
|
|
$ |
36,014 |
|
The Company revised the unaudited interim condensed consolidated financial statements for the impact of an understatement of cost of goods sold of $1,144 ($801 post-tax) during the three and six months ended June 30, 2021 as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A. Unaudited Interim Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) |
|
Three Months Ended June 30, 2021 |
|
Six Months Ended June 30, 2021 |
|
As Previously Reported |
|
As Revised |
|
As Previously Reported |
|
As Revised |
COST OF GOODS SOLD |
$ |
(24,982) |
|
|
$ |
(26,126) |
|
|
$ |
(47,916) |
|
|
$ |
(49,060) |
|
GROSS PROFIT |
$ |
22,762 |
|
|
$ |
21,618 |
|
|
$ |
41,503 |
|
|
$ |
40,359 |
|
LOSS FROM OPERATIONS |
$ |
(3,595) |
|
|
$ |
(4,739) |
|
|
$ |
(6,765) |
|
|
$ |
(7,909) |
|
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES |
$ |
10,148 |
|
|
$ |
9,004 |
|
|
$ |
(12,591) |
|
|
$ |
(13,735) |
|
Provision for income taxes |
$ |
(6,711) |
|
|
$ |
(6,368) |
|
|
$ |
(15,022) |
|
|
$ |
(14,679) |
|
NET INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) |
$ |
3,437 |
|
|
$ |
2,636 |
|
|
$ |
(27,613) |
|
|
$ |
(28,414) |
|
NET INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO JUSHI SHAREHOLDERS |
$ |
3,627 |
|
|
$ |
2,826 |
|
|
$ |
(27,248) |
|
|
$ |
(28,049) |
|
EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO JUSHI SHAREHOLDERS - DILUTED |
no change |
|
no change |
|
$ |
(0.19) |
|
|
$ |
(0.20) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B. Unaudited Interim Condensed Consolidated Statements of Changes in Equity |
|
Accumulated Deficit |
|
Total Jushi Shareholders' Equity |
|
Total Equity |
|
As Previously Reported |
|
As Revised |
|
As Previously Reported |
|
As Revised |
|
As Previously Reported |
|
As Revised |
Net income (loss) for the three months ended June 30, 2021 |
$ |
3,627 |
|
|
$ |
2,826 |
|
|
$ |
3,627 |
|
|
$ |
2,826 |
|
|
$ |
3,437 |
|
|
$ |
2,636 |
|
Balances - June 30, 2021 |
$ |
(289,918) |
|
|
$ |
(290,719) |
|
|
$ |
82,892 |
|
|
$ |
82,091 |
|
|
$ |
83,911 |
|
|
$ |
83,111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C. Unaudited Interim Condensed Consolidated Statement of Cash Flows |
|
|
Six months ended June 30, 2021 |
|
|
As Previously Reported |
|
As Revised |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
Net loss |
|
$ |
(27,613) |
|
|
$ |
(28,414) |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
Inventory |
|
$ |
(10,173) |
|
|
$ |
(9,029) |
|
Accounts payable, accrued expenses and other current liabilities |
|
$ |
19,007 |
|
|
$ |
18,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D. Note 7 - Business Combinations Acquisition Results and Unaudited Supplemental Pro Forma Financial Information |
|
Three Months Ended June 30, 2021 |
|
Six Months Ended June 30, 2021 |
|
As Previously Reported |
|
As Revised |
|
As Previously Reported |
|
As Revised |
Net income (loss) |
$ |
661 |
|
|
$ |
(140) |
|
|
$ |
(32,311) |
|
|
$ |
(33,112) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E. Note 14 - Income Taxes |
|
Three Months Ended June 30, 2021 |
|
Six Months Ended June 30, 2021 |
|
As Previously Reported |
|
As Revised |
|
As Previously Reported |
|
As Revised |
Income (Loss) Before Income Taxes |
$ |
10,148 |
|
|
$ |
9,004 |
|
|
$ |
(12,591) |
|
|
$ |
(13,735) |
|
Income Tax Expense |
$ |
(6,711) |
|
|
$ |
(6,368) |
|
|
$ |
(15,022) |
|
|
$ |
(14,679) |
|
Effective Tax Rate |
66 |
% |
|
71 |
% |
|
(119) |
% |
|
(107) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F. Note 16 - Earning (Loss) Per Share |
|
Three Months Ended June 30, 2021 |
|
Six Months Ended June 30, 2021 |
|
As Previously Reported |
|
As Revised |
|
As Previously Reported |
|
As Revised |
Numerator: |
|
|
|
|
|
|
|
Net income (loss) and comprehensive income (loss) attributable to Jushi shareholders |
$ |
3,627 |
|
|
$ |
2,826 |
|
|
$ |
(27,248) |
|
|
$ |
(28,049) |
|
Less undistributed net income (loss) for participating securities |
$ |
(135) |
|
|
$ |
(105) |
|
|
$ |
274 |
|
|
$ |
282 |
|
Net income(loss) and comprehensive income (loss) - basic |
$ |
3,492 |
|
|
$ |
2,721 |
|
|
$ |
(26,974) |
|
|
$ |
(27,767) |
|
Add-back undistributed net income (loss) for participating securities |
$ |
135 |
|
|
$ |
105 |
|
|
$ |
(274) |
|
|
$ |
(282) |
|
Less undistributed net income (loss) for participating securities |
$ |
(113) |
|
|
$ |
(88) |
|
|
$ |
933 |
|
|
$ |
961 |
|
Net loss and comprehensive loss attributable to Jushi shareholders - diluted |
$ |
(17,547) |
|
|
$ |
(18,324) |
|
|
$ |
(37,419) |
|
|
$ |
(38,192) |
|
Net income (loss) per common share attributable to Jushi: |
|
|
|
|
|
|
|
Diluted |
no change |
|
no change |
|
$ |
(0.19) |
|
|
$ |
(0.20) |
|
The Company revised the unaudited interim condensed consolidated statement of cash flows for the six months ended June 30, 2021 for the amount of capital expenditures disclosed in non-cash investing and financing activities of the statements of cash flows as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2021 |
|
|
As Previously Reported |
|
As Revised |
NON-CASH INVESTING AND FINANCING ACTIVITIES: |
|
|
|
|
Capital expenditures |
|
$ |
2,057 |
|
|
$ |
2,846 |
|
|