IMC pairs a +12% increase in revenue with a -16% decrease in
the total operating expenses, building a solid foundation to
deliver in 2025.
TORONTO and GLIL YAM, Israel, Nov. 14,
2024 /PRNewswire/ -- IM Cannabis Corp. (the
"Company" or "IMC") (NASDAQ: IMCC) (CSE: IMCC), an
international medical cannabis company, announced its financial
results today for the third quarter ended September 30, 2024. All amounts are reported in
Canadian dollars and compared to the quarter ended September 30, 2023, unless otherwise stated.
Q3 2024 Financial Highlights
- +12% increase in Revenue to $13.9M vs. $12.4M
in Q3, 2023. Adjusting for the revocation of the Oranim deal,
increases the revenue to +51% or $4.7M vs Q3, 2023
- -41% decrease in Selling & Marketing expenses to
$1.5M vs. $2.6M in Q3, 2023
- -16% decrease in Total Operating expenses to
$4.1M vs. $4.9M in Q3, 2023
- -$0.5M EBITDA loss, a
decrease of -68% vs. $1.6M in Q3,
2023
- -$0.2M adjusted EBITDA
loss (Non-IFRS), a decrease of -82% vs. $1.3M in Q3, 2023
- +25% improvement in Operational expense ratio to 30% vs.
40% in Q3, 2023
Management Commentary
"While the 66% growth we delivered in Germany, to reach $5.8M this quarter is a highlight, we spent the
quarter focused on building a solid foundation for 2025," said
Oren Shuster, Chief Executive
Officer of IMC. "Our goal was to build a strong, consistent
supply chain, along with a laser focus on how to improve the
efficiency and accuracy of how we use our resources. I believe that
the foundation we built this quarter will be the basis we will use
to deliver in 2025."
"The discipline necessary to drive efficient resource management
is an ongoing focus of ours and can clearly be seen in this
quarter's results," commented Uri
Birenberg, Chief Financial Officer of IMC. "Our Q3, 2024
revenues increased from $12.4 million
in Q3, 2023, to $13.9 million this
quarter, while our operating expenses decreased from $4.9 million in Q3, 2023 to $4.1 million in Q3, 2024. As a result, our
operating expense ratio was 30% in Q3, 2024 in comparison with 40%
in Q3, 2023, making us 25% more efficient."
Q3 2024 Conference Call
The Company will host a Zoom web conference call today at
9:00 a.m. ET to discuss the results,
followed by a question-and-answer session for the investment
community. Investors are invited to register by clicking here.
All relevant information will be sent upon registration.
If you are unable to join us live, a recording of the call will
be available on our website
at https://investors.imcannabis.com/ within 24 hours
after the call.
Q3 2024 Financial Results
- Revenues for the third quarter of 2024 were $13.9 million compared to $12.4 million in Q3 2023, an increase of
$1.5 million or 12%. The increase is
mainly attributed to accelerated growth in Germany revenue of $4.3
million net and decreased net Revenue in Israel of $2.8
million, which consists of Oranim revenue in Q3 2023.
Adjusting for Oranim Revenue of $3.2
million in Q3 2023, result with revenue increase of
$4.7M or 51%.
- Total Dried Flower sold in Q3 2024 was approximately
2,202 kg with an average selling price of $6.20 per gram, compared to approximately 2,558kg
in Q3 2023, with an average selling price of $4.35 per gram, which is a price increase of
42%.
- Cost of revenues for Q3 2024 were $10.7 million compared to $9.6 million in Q3 2023, an increase of
$1.1 million or 11%, mainly due to an
increase in costs of approximately $1.2
million including an accrual for slow inventory of
$0.6 million, that is offset by
decrease in other costs net of approximately $0.1 million.
- Gross profit for the third quarter of 2024
was $3.1 million, compared to
$2.6 million in Q3 2023, an increase
of 19%.
- G&A Expenses in Q3 2024 were $2.4 million, compared to $2.1 million in Q3 2023, an increase of
$0.3 million or 10%.
- Selling and Marketing Expenses in Q3 2024 were
$1.5 million, compared to
$2.6 million in Q3 2023, a decrease
of $1.1 million or 41% mainly due to
the revocation of Oranim agreement of $0.7
million and decrease in salaries and professional services
of $0.5 million.
- Total operating expenses in Q3 2024 were $4.1 million compared to $4.9 million in Q3 2023, a decrease of
$0.8 million or 16%.
- Net Loss in Q3 2024 was $1.1
million, compared to $2.1
million in Q3 2023 a decrease loss of $1.0 million or 48%.
- Basic and diluted Loss per Share in Q3 2024 was
$0.41, compared to a loss of
$0.96 per Share in Q3 2023.
- Non-IFRS Adjusted EBITDA loss in Q3 2024 was
$0.2 million, compared to loss of
$1.3 million in Q3 2023 or 82%
decrease.
- Cash and Cash Equivalents as of September 30, 2024, were $2 million compared to $1.8 million on December
31, 2023.
- Total assets as of September 30,
2024, were $44.6 million,
compared to $48.8 million on
December 31, 2023, a decrease of
$4.2 million or 8.6%.
The decrease is mainly attributed to the Oranim
agreement cancelation of $9.5 million
of which mainly attributed to; goodwill $3.5
million, intangible asset $1.4
million, inventory $0.8
million, trade receivables $1.3
million and property plant and equipment $0.8 million and reduction of cash and cash
equivalents of $0.3 million.
In addition to the Oranim revocation agreement
effect, there is a total asset increase of $5.3 million mainly due to an increase of
$8.1 million in trade receivables and
an increase of Cash and cash equivalents of $0.5 million, offset by $4.8 million reduction in Inventory and reduction
of $0.9 million in intangible
assets.
- Total Liabilities as of September 30,
2024, were $40.4 million,
compared to $35.1 million on
December 31, 2023, an increase of
$5.3 million or 15%.
The increase is mainly attributed to an increase
of $8.9 million in trade payables and
an increase of $1.6 million in other
accounts payable offset by a decrease mainly attributed to the
Oranim agreement cancelation of $6.8
million of which mainly attributed to a decrease in PUT
option liability in the amount of $2.0
million, a decrease in purchase consideration payable in the
amount of $2.2 million and a decrease
of $1.6 million in trade
payables.
The Company's financial statements as of September 30, 2024, includes a note regarding the
Company's ability to continue as a going concern. The Company's Q3
2024 financial results do not include any adjustments relating to
the recoverability and classification of assets or liabilities that
might be necessary should the Company be unable to continue as a
going concern. For more information, please refer to the "Liquidity
and Capital Resources" and "Risk Factors" sections in the Company's
management's discussion and analysis for the quarter ended
September 30, 2024.
Non-IFRS Measures
This press release makes reference to "Gross Margin" and
"Adjusted EBITDA", which are financial measures that are not
recognized measures under IFRS and do not have a standardized
meaning prescribed by IFRS and are therefore unlikely to be
comparable to similar measures presented by other companies. These
measures are provided as complementary information to the Company's
IFRS measures by providing further understanding of our results of
operations from management's perspective. Accordingly, these
measures should neither be considered in isolation nor as a
substitute for analysis of our financial information reported under
IFRS.
For an explanation of how management defines Gross Margin and
Adjusted EBITDA, see the Company's management's discussion and
analysis for the period ended September 30,
2024, available under the Company's SEDAR+ profile
at www.sedarplus.ca on EDGAR
at www.sec.gov/edgar.
We reconcile these non-IFRS financial measures to the most
comparable IFRS measures as set out below.
About IM Cannabis Corp.
IMC (Nasdaq: IMCC) (CSE: IMCC) is an international cannabis
company that provides premium cannabis products to medical patients
in Israel and Germany, two of the largest medical cannabis
markets. The Company leverages a transnational ecosystem powered by
a unique data-driven approach and a globally sourced product supply
chain. With an unwavering commitment to responsible growth and
compliance with the strictest regulatory environments, the Company
strives to amplify its commercial and brand power to become a
global high-quality cannabis player.
The IMC ecosystem operates in Israel through Focus Medical Herbs Ltd., which
imports and distributes cannabis to medical patients, leveraging
years of proprietary data and patient insights. The Company also
operates medical cannabis retail pharmacies, online platforms and
logistical hubs in Israel that
enable the safe delivery and quality control of IMC products
throughout the entire value chain. In Germany, the IMC ecosystem operates through
Adjupharm GmbH, where it distributes cannabis to pharmacies for
medical cannabis patients.
Cautionary Note Regarding Forward-Looking
Statements
This press release contains forward-looking information or
forward-looking statements under applicable Canadian and
United States securities laws
(collectively, "forward-looking statements"). All
information that addresses activities or developments that we
expect to occur in the future are forward-looking statements.
Forward-looking statements are often, but not always, identified by
the use of words such as "seek", "anticipate", "believe", "plan",
"estimate", "expect", "likely" and "intend" and statements that an
event or result "may", "will", "should", "could" or "might" occur
or be achieved and other similar expressions. Forward-looking
statements are based on the estimates and opinions of management on
the date the statements are made. In the press release, such
forward-looking statements include, but are not limited to,
statements relating to: the impact of the Israel-Hamas war on the
Company, including its operations and the medical cannabis industry
in Israel; the timing and impact
of the legalization of medicinal cannabis in Germany, including, the Company having it "all
in house"; the Company being positioned to take advantage of the
legalization; the Company's growth in 2024; the market growth for
medicinal cannabis in Germany; the
stated benefits of the Company's EU-GMP processing facility and an
EU-GDP logistics center; the Company to host a teleconference
meeting as stated; and the Company's stated goals, scope, and
nature of operations in Germany,
Israel, and other jurisdictions
the Company may operate.
Forward-looking statements are based on assumptions that may
prove to be incorrect, including but not limited to: the Company's
ability to focus and resources to achieve sustainable and
profitable growth in its highest value markets; the Company's
ability to mitigate the impact of the Israel-Hamas war on the
Company; the Company's ability to take advantage of the
legalization of medicinal cannabis in Germany; the Company's ability to host a
teleconference meeting as stated; and the Company's ability to
carry out its stated goals, scope, and nature of operations in
Germany, Israel, and other jurisdictions the Company
may operate; the Company using the proceeds from the non-brokered
private placement offering; and shareholders will approve Mr.
Shuster becoming a control person.
The above lists of forward-looking statements and assumptions
are not exhaustive. Since forward-looking statements address future
events and conditions, by their very nature they involve inherent
risks and uncertainties. Actual results may differ materially from
those currently anticipated or implied by such forward-looking
statements due to a number of factors and risks. These
include: the failure of the Company to comply with applicable
regulatory requirements in a highly regulated industry; unexpected
changes in governmental policies and regulations in the
jurisdictions in which the Company operates; the Company's ability
to continue to meet the listing requirements of the Canadian
Securities Exchange and the NASDAQ Capital Market; any unexpected
failure to maintain in good standing or renew its licenses; the
ability of the Company and its subsidiaries (collectively, the
"Group") to deliver on their sales commitments or growth
objectives; the reliance of the Group on third-party supply
agreements to provide sufficient quantities of medical cannabis to
fulfil the Group's obligations; the Group's possible exposure to
liability, the perceived level of risk related thereto, and the
anticipated results of any litigation or other similar disputes or
legal proceedings involving the Group; the impact of increasing
competition; any lack of merger and acquisition opportunities;
adverse market conditions; the inherent uncertainty of production
quantities, qualities and cost estimates and the potential for
unexpected costs and expenses; risks of product liability and other
safety-related liability from the usage of the Group's cannabis
products; supply chain constraints; reliance on key personnel; the
risk of defaulting on existing debt; risks surrounding war,
conflict and civil unrest in Eastern
Europe and the Middle East,
including the impact of the Israel-Hamas war on the Company, its
operations and the medical cannabis industry in Israel; risks associated with the Company
focusing on the Israel and
Germany markets; the inability of
the Company to achieve sustainable profitability and/or increase
shareholder value; the inability of the Company to actively manage
costs and/or improve margins; the inability of the company to grow
and/or maintain sales; the inability of the Company to meet its
goals and/or strategic plans; the inability of the Company to
reduce costs and/or maintain revenues; the Company's inability to
take advantage of the legalization of medicinal cannabis in
Germany; and the Company's
inability to host a teleconference meeting as stated; the Company
not using the proceeds as stated in its press release dated
November 12, 2024; and shareholders
not disapproving Mr. Shuster becoming a control person.
Please see the other risks, uncertainties and factors set out
under the heading "Risk Factors" in the Company's annual report
dated March 28, 2024, which is
available on the Company's issuer profile on SEDAR+
at www.sedarplus.ca and Edgar at www.sec.gov/edgar. Any
forward-looking statement included in this press release is made as
of the date of this press release and is based on the beliefs,
estimates, expectations and opinions of management on the date such
forward looking information is made. The Company does not undertake
any obligation to update forward-looking statements except as
required by applicable securities laws. Investors should not place
undue reliance on forward-looking statements. Forward-looking
statements contained in this press release are expressly qualified
by this cautionary statement.
Company Contact:
Anna Taranko, Director Investor
& Public Relations
IM Cannabis Corp.
+49 157 80554338
a.taranko@imcannabis.de
Oren Shuster, CEO
IM Cannabis Corp.
+972-77-3603504
INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
Canadian Dollars in
thousands
|
|
|
|
|
|
September 30,
2024
|
|
December 31,
2023
|
|
|
Note
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
|
$
1,958
|
|
$
1,813
|
Trade
receivables
|
|
|
|
14,411
|
|
7,651
|
Advances to
suppliers
|
|
|
|
2,843
|
|
936
|
Other accounts
receivable
|
|
|
|
4,121
|
|
3,889
|
Inventories
|
|
3
|
|
4,310
|
|
9,976
|
|
|
|
|
|
|
|
|
|
|
|
27,643
|
|
24,265
|
NON-CURRENT
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
|
|
4,112
|
|
5,058
|
Investments in
affiliates
|
|
|
|
2,282
|
|
2,285
|
Right-of-use assets,
net
|
|
|
|
516
|
|
1,307
|
Intangible assets,
net
|
|
|
|
3,453
|
|
5,803
|
Goodwill
|
|
|
|
6,629
|
|
10,095
|
|
|
|
|
|
|
|
|
|
|
|
16,992
|
|
24,548
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
44,635
|
|
$
48,813
|
|
|
|
|
|
|
|
The accompanying notes
are an integral part of the interim condensed consolidated
financial statements.
|
INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
Canadian Dollars in
thousands
|
|
|
|
|
|
September 30,
2024
|
|
December 31,
2023
|
|
|
Note
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
|
|
|
Trade
payables
|
|
|
|
$
16,567
|
|
$
9,223
|
Bank loans and credit
facilities
|
|
|
|
12,679
|
|
12,119
|
Other accounts payable
and accrued expenses
|
|
|
|
7,660
|
|
6,218
|
Accrued purchase
consideration liabilities
|
|
|
|
-
|
|
2,097
|
PUT Option
liability
|
|
|
|
-
|
|
2,697
|
Convertible
debt
|
|
|
|
2,083
|
|
-
|
Current maturities of
operating lease liabilities
|
|
|
|
259
|
|
454
|
|
|
|
|
|
|
|
|
|
|
|
39,248
|
|
32,808
|
|
|
|
|
|
|
|
NON-CURRENT
LIABILITIES:
|
|
|
|
|
|
|
Warrants measured at
fair value
|
|
4
|
|
13
|
|
38
|
Operating lease
liabilities
|
|
|
|
233
|
|
815
|
Long-term
loans
|
|
|
|
405
|
|
394
|
Employee benefit
liabilities, net
|
|
|
|
24
|
|
95
|
Deferred tax liability,
net
|
|
|
|
502
|
|
963
|
|
|
|
|
|
|
|
|
|
|
|
1,177
|
|
2,305
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
|
40,425
|
|
35,113
|
|
|
|
|
|
|
|
EQUITY ATTRIBUTABLE TO
EQUITY HOLDERS OF THE COMPANY:
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
Share capital and
premium
|
|
|
|
256,685
|
|
253,882
|
Translation
reserve
|
|
|
|
1,144
|
|
95
|
Reserve from
share-based payment transactions
|
|
|
|
7,198
|
|
9,637
|
Conversion option for
convertible debt
|
|
|
|
327
|
|
-
|
Accumulated
deficit
|
|
|
|
(259,400)
|
|
(249,145)
|
|
|
|
|
|
|
|
Total equity
attributable to equity holders of the Company
|
|
|
|
5,954
|
|
14,469
|
|
|
|
|
|
|
|
Non-controlling
interests
|
|
|
|
(1,744)
|
|
(769)
|
|
|
|
|
|
|
|
Total equity
|
|
|
|
4,210
|
|
13,700
|
|
|
|
|
|
|
|
Total liabilities and
equity
|
|
|
|
$
44,635
|
|
$
48,813
|
|
The accompanying notes
are an integral part of the interim condensed consolidated
financial statements.
|
INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER
COMPREHENSIVE INCOME (UNAUDITED)
|
Canadian Dollars in
thousands, except per share data
|
|
|
|
Nine months
ended
September 30,
|
|
Three months
ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$ 40,696
|
|
$
38,106
|
|
$ 13,883
|
|
$
12,370
|
Cost of
revenues
|
|
34,878
|
|
28,391
|
|
10,713
|
|
9,632
|
Gross profit before
fair value adjustments
|
|
5,818
|
|
9,715
|
|
3,170
|
|
2,738
|
|
|
|
|
|
|
|
|
|
Fair value
adjustments:
|
|
|
|
|
|
|
|
|
Realized fair value
adjustments on inventory sold in the period
|
|
(47)
|
|
(710)
|
|
(22)
|
|
(93)
|
Total fair value
adjustments
|
|
(47)
|
|
(710)
|
|
(22)
|
|
(93)
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
5,771
|
|
9,005
|
|
3,148
|
|
2,645
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
6,846
|
|
7,708
|
|
2,351
|
|
2,145
|
Selling and marketing
expenses
|
|
5,279
|
|
7,991
|
|
1,506
|
|
2,564
|
Restructuring
expenses
|
|
-
|
|
617
|
|
-
|
|
-
|
Share-based
compensation
|
|
364
|
|
316
|
|
244
|
|
195
|
Loss on
deconsolidation
|
|
2,734
|
|
-
|
|
-
|
|
-
|
Total operating
expenses
|
|
15,223
|
|
16,632
|
|
4,101
|
|
4,904
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
9,452
|
|
7,627
|
|
953
|
|
2,259
|
|
|
|
|
|
|
|
|
|
Finance income
(expense), net
|
|
(2,082)
|
|
869
|
|
(155)
|
|
248
|
|
|
|
|
|
|
|
|
|
Loss before income
taxes
|
|
11,534
|
|
6,758
|
|
1,108
|
|
2,011
|
Tax income
(expense)
|
|
976
|
|
50
|
|
26
|
|
(125)
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
(10,558)
|
|
(6,708)
|
|
(1,082)
|
|
(2,136)
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income (loss) that will not be reclassified
to profit or loss in subsequent periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remeasurement gain on
defined benefit plan
|
|
67
|
|
36
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
Exchange differences on
translation to presentation currency
|
|
1,566
|
|
(622)
|
|
49
|
|
39
|
|
|
|
|
|
|
|
|
|
Total other
comprehensive income (loss) that will not be
reclassified to profit or loss in subsequent
periods
|
|
1,633
|
|
(586)
|
|
49
|
|
39
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income (loss) that will be reclassified to
profit or loss in subsequent periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments arising
from translating financial statements of
foreign operation
|
|
(508)
|
|
624
|
|
(482)
|
|
158
|
|
|
|
|
|
|
|
|
|
Total other
comprehensive income (loss) that will be reclassified
to profit or loss in subsequent periods:
|
|
(508)
|
|
624
|
|
(482)
|
|
158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other
comprehensive income (loss)
|
|
1,125
|
|
38
|
|
(433)
|
|
197
|
|
|
|
|
|
|
|
|
|
Total comprehensive
loss
|
|
$ (9,433)
|
|
$ (6,670)
|
|
$ (1,515)
|
|
$ (1,939)
|
INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE
INCOME (UNAUDITED)
|
Canadian Dollars in
thousands, except per share data
|
|
|
|
|
|
Nine months
ended September 30,
|
|
Three months
ended September 30,
|
|
|
|
|
2024
|
|
2023*)
|
|
2024
|
|
2023*)
|
|
|
Note
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to:
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the
Company
|
|
|
|
$
(9,574)
|
|
$
(6,209)
|
|
$
(922)
|
|
$
(2,150)
|
Non-controlling
interests
|
|
|
|
(984)
|
|
(499)
|
|
(160)
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
(10,558)
|
|
$
(6,708)
|
|
$
(1,082)
|
|
$
(2,136)
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive
income (loss) attributable to:
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the
Company
|
|
|
|
$
(8,458)
|
|
$
(6,152)
|
|
$
(1,357)
|
|
$
(1,943)
|
Non-controlling
interests
|
|
|
|
(975)
|
|
(518)
|
|
(158)
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
(9,433)
|
|
$
(6,670)
|
|
$
(1,515)
|
|
$
(1,939)
|
Net income (loss) per
share attributable to equity
holders of the Company:
|
|
7
|
|
|
|
|
|
|
|
|
Basic loss per share
(in CAD)
|
|
|
|
$
(4.29)
|
|
$
(2.95)
|
|
$
(0.41)
|
|
$
(0.96)
|
Diluted loss per share
(in CAD)
|
|
|
|
$
(4.29)
|
|
$
(2.95)
|
|
$
(0.41)
|
|
$
(0.96)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share attributable to equity holders
of the Company:
|
|
|
|
|
|
|
|
|
|
|
Basic loss per share
(in CAD)
|
|
|
|
$
(4.29)
|
|
$
(2.95)
|
|
$
(0.41)
|
|
$
(0.96)
|
Diluted loss per share
(in CAD)
|
|
|
|
$
(4.29)
|
|
$
(2.95)
|
|
$
(0.41)
|
|
$
(0.96)
|
|
|
|
|
|
|
|
|
|
|
|
*) Reclassified in
accordance with shares consolidation. See also note 5a.
|
The accompanying notes
are an integral part of the interim condensed consolidated
financial statements.
|
INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(UNAUDITED)
|
Canadian Dollars in
thousands
|
|
|
|
Share
Capital and
premium
|
|
Reserve from
share-based
payment
transactions
|
|
Conversion
option for
convertible
debt
|
|
Translation
reserve
|
|
Accumulated
deficit
|
|
Total
|
|
Non-
controlling
interests
|
|
Total equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of January
1, 2024
|
|
$
253,882
|
|
$
9,637
|
|
$
-
|
|
$
95
|
|
$ (249,145)
|
|
$ 14,469
|
|
$
(769)
|
|
$
13,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(9,574)
|
|
(9,574)
|
|
(984)
|
|
(10,558)
|
Total other
comprehensive income
|
|
-
|
|
-
|
|
-
|
|
1,049
|
|
67
|
|
1,116
|
|
9
|
|
1,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive
income (loss)
|
|
-
|
|
-
|
|
-
|
|
1,049
|
|
(9,507)
|
|
(8,458)
|
|
(975)
|
|
(9,433)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds of
convertible debt allocated to
conversion option
|
|
-
|
|
-
|
|
327
|
|
-
|
|
-
|
|
327
|
|
-
|
|
327
|
Other comprehensive
loss Classification
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(748)
|
|
(748)
|
|
-
|
|
(748)
|
Share-based
compensation
|
|
-
|
|
364
|
|
-
|
|
-
|
|
-
|
|
364
|
|
-
|
|
364
|
Forfeited
options
|
|
2,803
|
|
(2,803)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of September
30, 2024
|
|
$
256,685
|
|
$
7,198
|
|
$
327
|
|
$
1,144
|
|
$ (259,400)
|
|
$
5,954
|
|
$
(1,744)
|
|
$
4,210
|
|
|
Share Capital and
premium
|
|
Reserve from
share-based
payment
transactions
|
|
Translation
reserve
|
|
Accumulated
deficit
|
|
Total
|
|
Non-controlling
interests
|
|
Total equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of January
1, 2023
|
|
$
245,776
|
|
$
15,167
|
|
$
1,283
|
|
$ (239,574)
|
|
$ 22,652
|
|
$
1,145
|
|
$
23,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
-
|
|
-
|
|
-
|
|
(6,209)
|
|
(6,209)
|
|
(499)
|
|
(6,708)
|
Total other
comprehensive income (loss)
|
|
-
|
|
-
|
|
21
|
|
36
|
|
57
|
|
(19)
|
|
38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive
income (loss)
|
|
-
|
|
-
|
|
21
|
|
(6,173)
|
|
(6,152)
|
|
(518)
|
|
(6,670)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common
shares
|
|
2,351
|
|
-
|
|
-
|
|
-
|
|
2,351
|
|
-
|
|
2,351
|
Share-based
compensation
|
|
-
|
|
316
|
|
-
|
|
-
|
|
316
|
|
-
|
|
316
|
Forfeited
options
|
|
3,028
|
|
(3,028)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of September
30, 2023
|
|
$
251,155
|
|
$
12,455
|
|
$
1,304
|
|
$ (245,747)
|
|
$ 19,167
|
|
$
627
|
|
$
19,794
|
|
The accompanying notes
are an integral part of the interim condensed consolidated
financial statements.
|
INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
Canadian Dollars in
thousands
|
|
|
|
Nine months
ended September 30,
|
|
|
2024
|
|
2023
|
Cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Net loss for the
period
|
|
$
(10,558)
|
|
$
(6,708)
|
Adjustments for
non-cash items:
|
|
|
|
|
Fair value adjustment
on sale of inventory
|
|
47
|
|
710
|
Fair value adjustment
on Warrants, investments and accounts receivable
|
|
(24)
|
|
(4,547)
|
Interest recorded in
respect of the convertible debt
|
|
197
|
|
-
|
Depreciation of
property, plant and equipment
|
|
332
|
|
494
|
Amortization of
intangible assets
|
|
1,036
|
|
1,329
|
Depreciation of
right-of-use assets
|
|
274
|
|
442
|
Impairment of
PPE
|
|
10
|
|
-
|
Finance expenses,
net
|
|
1,911
|
|
3,678
|
Deferred tax
liability, net
|
|
(138)
|
|
(200)
|
Share-based
payment
|
|
364
|
|
316
|
Loss from
deconsolidation of subsidiary
|
|
2,764
|
|
-
|
Net proceeds of
convertible debt allocated to conversion option
|
|
327
|
|
-
|
|
|
7,100
|
|
2,222
|
|
|
|
|
|
Changes in working
capital:
|
|
|
|
|
Increase in trade
receivables
|
|
(8,184)
|
|
(2,719)
|
Increase in other
accounts receivable and advances to suppliers
|
|
(2,775)
|
|
(353)
|
Decrease in
inventories, net of fair value adjustments
|
|
4,817
|
|
4,844
|
Decrease (increase) in
trade payables
|
|
10,595
|
|
(4,652)
|
Changes in employee
benefit liabilities, net
|
|
(71)
|
|
(204)
|
Increase in other
accounts payable and accrued expenses
|
|
2,420
|
|
265
|
|
|
|
|
|
|
|
6,802
|
|
(2,819)
|
|
|
|
|
|
Taxes paid
|
|
(222)
|
|
(552)
|
|
|
|
|
|
Net cash provided
(used) in operating activities
|
|
3,122
|
|
(7,857)
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
Purchase of property,
plant and equipment
|
|
(126)
|
|
(553)
|
Deconsolidation of
subsidiary
|
|
(346)
|
|
-
|
|
|
|
|
|
Net cash used in
investing activities
|
|
$
(472)
|
|
$
(553)
|
|
The accompanying notes
are an integral part of the interim condensed consolidated
financial statements.
|
INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
Canadian Dollars in
thousands
|
|
|
|
Nine months
ended September 30,
|
|
|
2024
|
|
2023
|
Cash flow from
financing activities:
|
|
|
|
|
|
|
|
|
|
Proceeds
from issuance of share capital, net of issuance costs
|
|
$
-
|
|
$
1,688
|
Proceeds
from issuance of warrants
|
|
-
|
|
6,585
|
Repayment
of lease liability
|
|
(265)
|
|
(435)
|
Interest
paid - lease liability
|
|
(44)
|
|
(44)
|
Repayment
of bank loan and credit facilities
|
|
(2,624)
|
|
(1,109)
|
Cash paid
for interest
|
|
(1,572)
|
|
(163)
|
Proceeds
from discounted checks
|
|
4,483
|
|
2,932
|
|
|
|
|
|
Net cash provided
(used) by financing activities
|
|
(22)
|
|
9,454
|
|
|
|
|
|
Effect of foreign
exchange on cash and cash equivalents
|
|
(2,483)
|
|
(2,189)
|
|
|
|
|
|
Increase (decrease) in
cash and cash equivalents
|
|
145
|
|
(1,145)
|
Cash and cash
equivalents at the beginning of the period
|
|
1,813
|
|
2,449
|
|
|
|
|
|
Cash and cash
equivalents at end of the period
|
|
$ 1,958
|
|
$ 1,304
|
|
|
|
|
|
Supplemental disclosure
of non-cash activities:
|
|
|
|
|
|
|
|
|
|
Right-of-use asset
recognized with corresponding lease liability
|
|
$
40
|
|
$
49
|
Issuance of shares in
payment of debt settlement to a non-independent director of the
company
|
|
$
-
|
|
$ 1,061
|
|
The accompanying notes
are an integral part of the interim condensed consolidated
financial statements.
|
Logo:
https://mma.prnewswire.com/media/1742228/IM_Cannabis_Logo.jpg
View original
content:https://www.prnewswire.co.uk/news-releases/im-cannabis-reports-third-quarter-financial-results-302305722.html