Page
|
||
2 - 3
|
||
4 - 5
|
||
6
|
||
7 - 8
|
||
9 - 25
|
March 31, 2023
|
December 31, 2022
|
||||||||||
Note
|
(Unaudited)
|
||||||||||
ASSETS
|
|||||||||||
CURRENT ASSETS:
|
|||||||||||
Cash and cash equivalents
|
$
|
1,419
|
$
|
2,449
|
|||||||
Trade receivables
|
6,227
|
8,684
|
|||||||||
Advances to suppliers
|
2,161
|
1,631
|
|||||||||
Other accounts receivable
|
3,657
|
3,323
|
|||||||||
Inventories
|
4
|
16,156
|
16,585
|
||||||||
29,620
|
32,672
|
||||||||||
NON-CURRENT ASSETS:
|
|||||||||||
Property, plant and equipment, net
|
5,435
|
5,221
|
|||||||||
Investments in affiliates
|
2,347
|
2,410
|
|||||||||
Right-of-use assets, net
|
1,701
|
1,929
|
|||||||||
Deferred tax assets, net
|
824
|
763
|
|||||||||
Intangible assets, net
|
7,349
|
7,910
|
|||||||||
Goodwill
|
9,515
|
9,771
|
|||||||||
27,171
|
28,004
|
||||||||||
Total assets
|
$
|
56,791
|
$
|
60,676
|
March 31, 2023
|
December 31, 2022
|
||||||||||
Note
|
(Unaudited)
|
||||||||||
LIABILITIES AND EQUITY
|
|||||||||||
CURRENT LIABILITIES:
|
|||||||||||
Trade payables
|
$
|
9,240
|
$
|
15,312
|
|||||||
Bank loans and credit facilities
|
7,957
|
9,246
|
|||||||||
Other accounts payable and accrued expenses
|
6,203
|
6,013
|
|||||||||
Accrued purchase consideration liabilities
|
1,951
|
2,434
|
|||||||||
Current maturities of operating lease liabilities
|
676
|
814
|
|||||||||
26,027
|
33,819
|
||||||||||
NON-CURRENT LIABILITIES:
|
|||||||||||
Warrants measured at fair value
|
5
|
3,398
|
8
|
||||||||
Operating lease liabilities
|
990
|
1,075
|
|||||||||
Long-term loans
|
393
|
399
|
|||||||||
Employee benefit liabilities, net
|
182
|
246
|
|||||||||
Deferred tax liability, net
|
1,250
|
1,332
|
|||||||||
6,213
|
3,060
|
||||||||||
Total liabilities
|
32,240
|
36,879
|
|||||||||
EQUITY
ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY:
|
6
|
||||||||||
Share capital and premium
|
246,866
|
245,776
|
|||||||||
Translation reserve
|
888
|
1,283
|
|||||||||
Reserve from share-based payment transactions
|
15,159
|
15,167
|
|||||||||
Accumulated deficit
|
(239,229
|
)
|
(239,574
|
)
|
|||||||
Total equity attributable to equity holders of the Company
|
23,684
|
22,652
|
|||||||||
Non-controlling interests
|
867
|
1,145
|
|||||||||
Total equity
|
24,551
|
23,797
|
|||||||||
Total liabilities and equity
|
$
|
56,791
|
$
|
60,676
|
Three months ended
March 31,
|
|||||||||||
Note
|
2023
|
2022 (*)
|
|
||||||||
Revenues
|
$
|
13,173
|
$
|
13,001
|
|||||||
Cost of revenues
|
9,286
|
9,915
|
|||||||||
Gross profit before fair value adjustments
|
3,887
|
3,086
|
|||||||||
Fair value adjustments:
|
|||||||||||
Unrealized change in fair value of biological assets
|
-
|
(315
|
)
|
||||||||
Realized fair value adjustments on inventory sold in the period
|
(339
|
)
|
(366
|
)
|
|||||||
Total fair value adjustments
|
(339
|
)
|
(681
|
)
|
|||||||
Gross profit
|
3,548
|
2,405
|
|||||||||
General and administrative expenses
|
3,175
|
3,947
|
|||||||||
Selling and marketing expenses
|
2,805
|
2,461
|
|||||||||
Restructuring expenses
|
283
|
3,747
|
|||||||||
Share-based compensation
|
258
|
1,110
|
|||||||||
Total operating expenses
|
6,521
|
11,265
|
|||||||||
Operating loss
|
2,973
|
8,860
|
|||||||||
Finance income
|
5
|
3,796
|
2,886
|
||||||||
Finance expense
|
(795
|
)
|
(1,333
|
)
|
|||||||
Finance income, net
|
3,001
|
1,553
|
|||||||||
Gain (loss) before income taxes
|
28
|
(7,307
|
)
|
||||||||
Income tax benefit
|
(15
|
)
|
(225
|
)
|
|||||||
Net (loss) gain from continuing operations
|
43
|
(7,082
|
)
|
||||||||
Net loss from discontinued operations
|
-
|
3,659
|
|||||||||
Net (loss) gain
|
43
|
(10,741
|
)
|
||||||||
Other comprehensive income that will not be reclassified to profit or loss in subsequent periods:
|
|||||||||||
Total other comprehensive income that will not be reclassified to profit or loss in subsequent periods
|
36
|
-
|
|||||||||
Exchange differences on translation to presentation currency
|
(562
|
)
|
(1,792
|
)
|
|||||||
Total other comprehensive income (loss) that will not be reclassified to profit or loss in subsequent periods
|
(526
|
)
|
(1,792
|
)
|
|||||||
Other comprehensive income that will be reclassified to profit or loss in subsequent periods:
|
|||||||||||
Adjustments arising from translating financial statements of foreign operation
|
155
|
858
|
|||||||||
Total other comprehensive income that will be reclassified to profit or loss in subsequent periods
|
155
|
858
|
|||||||||
Total other comprehensive loss
|
371
|
934
|
|||||||||
Total comprehensive loss
|
$
|
328
|
$
|
11,675
|
Three months ended
March 31,
|
|||||||||||
Note
|
2023
|
2022 (*)
|
|||||||||
Net income (loss) attributable to:
|
|||||||||||
Equity holders of the Company
|
309
|
(9,452
|
)
|
||||||||
Non-controlling interests
|
(266
|
)
|
(1,289
|
)
|
|||||||
$
|
43
|
$
|
(10,741
|
)
|
|||||||
Total comprehensive income (loss) attributable to:
|
|||||||||||
Equity holders of the Company
|
(50
|
)
|
(10,290
|
)
|
|||||||
Non-controlling interests
|
(278
|
)
|
(1,385
|
)
|
|||||||
$
|
(328
|
)
|
$
|
(11,675
|
)
|
||||||
Net income (loss) per share attributable to equity holders of the Company:
|
7
|
||||||||||
Basic and diluted (loss) gain per share (in CAD)
|
$
|
0.03
|
$
|
(0.14
|
)
|
||||||
Earnings (loss) per share attributable to equity holders of the Company from continuing operations:
|
|||||||||||
Basic and diluted (loss) gain per share (in CAD)
|
$
|
0.03
|
$
|
(0.08
|
)
|
||||||
Loss per share attributable to equity holders of the Company from discontinued operations:
|
|||||||||||
Basic and diluted loss per share (in CAD)
|
$
|
-
|
$
|
(0.06
|
)
|
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
|
-
|
-
|
-
|
309
|
309
|
(266
|
)
|
43
|
||||||||||||||||||||
Total other comprehensive loss
|
-
|
-
|
(395
|
)
|
36
|
(359
|
)
|
(12
|
)
|
(371
|
)
|
|||||||||||||||||
Total comprehensive loss
|
-
|
-
|
(395
|
)
|
345
|
(50
|
)
|
(278
|
)
|
(328
|
)
|
|||||||||||||||||
Issuance of common shares
|
824
|
-
|
-
|
-
|
824
|
-
|
824
|
|||||||||||||||||||||
Share-based compensation
|
-
|
258
|
-
|
-
|
258
|
-
|
258
|
|||||||||||||||||||||
Forfeited options
|
266
|
(266
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Balance as of March 31, 2023
|
$
|
246,866
|
$
|
15,159
|
$
|
888
|
$
|
(239,229
|
)
|
$
|
23,684
|
$
|
867
|
$
|
24,551
|
Share
Capital and premium
|
Treasury Stock
|
Reserve from share-based payment transactions
|
Translation reserve
|
Accumulated deficit
|
Total
|
Non-controlling interests
|
Total
equity
|
|||||||||||||||||||||||||
Balance as of January 1, 2022
|
$
|
237,677
|
$
|
(660
|
)
|
$
|
12,348
|
$
|
2,614
|
$
|
(50,743
|
)
|
$
|
201,236
|
$
|
3,709
|
$
|
204,945
|
||||||||||||||
Net loss
|
-
|
-
|
-
|
-
|
(9,452
|
)
|
(9,452
|
)
|
(1,289
|
)
|
(10,741
|
)
|
||||||||||||||||||||
Total other comprehensive loss
|
-
|
-
|
-
|
(838
|
)
|
-
|
(838
|
)
|
(96
|
)
|
(934
|
)
|
||||||||||||||||||||
Total comprehensive loss
|
-
|
-
|
-
|
(838
|
)
|
(9,452
|
)
|
(10,290
|
)
|
(1,385
|
)
|
(11,675
|
)
|
|||||||||||||||||||
Issuance of common shares
|
3,147
|
-
|
-
|
-
|
-
|
3,147
|
-
|
3,147
|
||||||||||||||||||||||||
Exercise of options
|
1,060
|
-
|
(727
|
)
|
-
|
-
|
333
|
-
|
333
|
|||||||||||||||||||||||
Share-based compensation
|
-
|
-
|
1,610
|
-
|
-
|
1,610
|
-
|
1,610
|
||||||||||||||||||||||||
Forfeited options
|
19
|
-
|
(19
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Balance as of March 31, 2022
|
$
|
241,903
|
$
|
(660
|
)
|
$
|
13,212
|
$
|
1,776
|
$
|
(60,195
|
)
|
$
|
196,036
|
$
|
2,324
|
$
|
198,360
|
Three months ended
March 31,
|
||||||||
2023
|
2022
|
|||||||
Cash provided by operating activities:
|
||||||||
Net income (loss) for the period
|
$
|
43
|
$
|
(10,741
|
)
|
|||
Adjustments for non-cash items:
|
||||||||
Unrealized gain on changes in fair value of biological assets
|
-
|
(1,079
|
)
|
|||||
Fair value adjustment on sale of inventory
|
339
|
863
|
||||||
Fair value adjustment on Warrants, investments and accounts receivable
|
(3,636
|
)
|
(2,688
|
)
|
||||
Depreciation of property, plant and equipment
|
174
|
1,038
|
||||||
Amortization of intangible assets
|
456
|
636
|
||||||
Depreciation of right-of-use assets
|
179
|
163
|
||||||
Finance expenses, net
|
635
|
2,132
|
||||||
Deferred tax liability, net
|
(150
|
)
|
(542
|
)
|
||||
Share-based payment
|
258
|
1,610
|
||||||
Share-based acquisition costs related to business combination with acquisition of subsidiary
|
-
|
-
|
||||||
Revaluation of other receivable
|
-
|
67
|
||||||
Restructuring expense
|
283
|
3,069
|
||||||
(1,462
|
)
|
5,269
|
||||||
Changes in working capital:
|
||||||||
Decrease (increase) in trade receivables
|
1,937
|
(6,009
|
)
|
|||||
Decrease (increase) in other accounts receivable and advances to suppliers
|
(940
|
)
|
1,892
|
|||||
Decrease (increase) in biological assets, net of fair value adjustments
|
-
|
641
|
||||||
Decrease (increase) in inventories, net of fair value adjustments
|
90
|
(1,847
|
)
|
|||||
Decrease (increase) in trade payables
|
(6,021
|
)
|
2,377
|
|||||
Changes in employee benefit liabilities, net
|
(22
|
)
|
(83
|
)
|
||||
Increase in other accounts payable and accrued expenses
|
(14
|
)
|
(437
|
)
|
||||
(4,970
|
)
|
(3,466
|
)
|
|||||
Taxes (paid) received
|
328
|
(505
|
)
|
|||||
Net cash used in operating activities
|
(6,061
|
)
|
(9,443
|
)
|
||||
Cash flows from investing activities:
|
||||||||
Purchase of property, plant and equipment
|
(411
|
)
|
(682
|
)
|
||||
Payment of purchase consideration
|
(56
|
)
|
-
|
|||||
Proceeds from loan receivable
|
-
|
350
|
||||||
Net cash used in investing activities
|
$
|
(467
|
)
|
$
|
(332
|
)
|
Three months ended
March 31,
|
||||||||
2023
|
2022
|
|||||||
Cash flow from financing activities:
|
||||||||
Proceeds from issuance of share capital, net of issuance costs
|
825
|
-
|
||||||
Proceeds from issuance of warrants
|
7,027
|
-
|
||||||
Proceeds from exercise of options
|
-
|
333
|
||||||
Repayment of lease liability
|
(175
|
)
|
(371
|
)
|
||||
Interest paid - lease liability
|
(18
|
)
|
(435
|
)
|
||||
Receipt (repayment) receipt of bank loan and credit facilities
|
(1,046
|
)
|
6,047
|
|||||
Cash paid for interest
|
(56
|
)
|
(211
|
)
|
||||
Net cash provided by financing activities
|
6,557
|
5,363
|
||||||
Effect of foreign exchange on cash and cash equivalents
|
(1,059
|
)
|
824
|
|||||
Decrease in cash and cash equivalents
|
(1,030
|
)
|
(3,588
|
)
|
||||
Cash and cash equivalents at beginning of the period
|
2,449
|
13,903
|
||||||
Cash and cash equivalents at end of the period
|
$
|
1,419
|
$
|
10,315
|
||||
Supplemental disclosure of non-cash activities:
|
||||||||
Right-of-use asset recognized with corresponding lease liability
|
$
|
49
|
$
|
169
|
||||
Issuance of shares in payment of purchase consideration liability
|
$
|
-
|
$
|
3,147
|
||||
Issuance of shares in payment of debt settlement to a non-independent director of the company
|
$
|
222
|
$
|
-
|
NOTE 1:- |
GENERAL
|
a. |
Corporate information:
|
b. |
Approval of Interim Condensed Consolidated Financial Statements:
|
c. |
Definitions:
|
The Company, or IMCC
|
-
|
IM Cannabis Corp.
|
The Group
|
-
|
IM Cannabis Corp., its Subsidiaries and Focus
|
Subsidiaries
|
-
|
Companies that are controlled by the Company (as defined in IFRS 10) and whose accounts are consolidated with those of the Company
|
CAD or $
|
-
|
Canadian Dollar
|
NIS
|
-
|
New Israeli Shekel
|
USD or US$
|
-
|
United States Dollar
|
EURO or €
|
-
|
Euro
|
a. |
Basis of Presentation and Measurement:
|
1) |
Amendment to IAS 8, "Accounting Policies, Changes to Accounting Estimates and Errors":
|
2) |
Amendment to IAS 12, "Income Taxes":
|
3) |
Amendment to IAS 1, "Disclosure of Accounting Policies":
|
b. |
Significant Accounting Judgements and Estimates:
|
NOTE 3:- |
INVENTORIES
|
March 31, 2023
|
||||||||||||
Capitalized costs
|
Fair valuation adjustment, net
|
Carrying value
|
||||||||||
Work in progress:
|
||||||||||||
Bulk cannabis
|
5,335
|
-
|
5,335
|
|||||||||
Finished goods
|
||||||||||||
Packaged dried cannabis
|
10,077
|
339
|
10,416
|
|||||||||
Other products
|
405
|
-
|
405
|
|||||||||
Balance as of March 31, 2023
|
15,817
|
339
|
16,156
|
December 31, 2022
|
||||||||||||
Capitalized costs
|
Fair valuation adjustment, net
|
Carrying value
|
||||||||||
Work in progress:
|
||||||||||||
Bulk cannabis
|
$
|
5,364
|
$
|
1,265
|
$
|
6,629
|
||||||
Finished goods:
|
||||||||||||
Packaged dried cannabis
|
8,665
|
549
|
9,214
|
|||||||||
Other products
|
742
|
-
|
742
|
|||||||||
Balance as of December 31, 2022
|
$
|
14,771
|
$
|
1,814
|
$
|
16,585
|
Financial Instruments Measured at Fair Value
|
Fair Value Method
|
|
Liability for Warrants *)
Investment in Xinteza
|
Black & Scholes model (Level 3 category)
Market comparable (Level 3 category)
|
|
*) |
Finance (income) expense from revaluation of Warrants measured at fair value, for the three months ended March 31, 2023 and 2022, amounted to $(3,636) and $(2,675), respectively.
|
Issue date
|
||||||||
February 2023
|
May 2021
|
|||||||
Expected volatility
|
133
|
%
|
133
|
%
|
||||
Share price (Canadian Dollar)
|
0.976
|
0.976
|
||||||
Expected life (in years)
|
2.836
|
3.096
|
||||||
Risk-free interest rate
|
0.85
|
%
|
0.85
|
%
|
||||
Expected dividend yield
|
0
|
%
|
0
|
%
|
||||
Fair value:
|
||||||||
Per Warrant (Canadian Dollar)
|
$
|
0.621
|
$
|
0.412
|
||||
Total Warrants (Canadian Dollar in thousands)
|
$
|
3,277
|
$
|
121
|
a. |
Composition of share capital:
|
March 31,
|
December 31,
|
|||||||
2023
|
2022
|
|||||||
Authorized
|
Issued and outstanding
|
Authorized
|
Issued and outstanding
|
|||||
Common Shares without par value
|
Unlimited
|
12,846,645
|
Unlimited
|
7,569,526
|
b. |
Composition of share capital:
|
March 31,
|
December 31,
|
|||||||
2023
|
2022
|
|||||||
Authorized
|
Issued and outstanding
|
Authorized
|
Issued and outstanding
|
|||||
Common Shares without par value
|
Unlimited
|
12,846,645
|
Unlimited
|
7,569,526
|
c. |
Capital issuances:
LIFE Offering
In January and February of 2023, the Company issued an aggregate of 2,828,248 units of the Company (each a “Unit”) at a price of US$1. 25 ($1.66) per Unit for aggregate gross proceeds of US$3,535 ($4,702)
thousand in a series of closings pursuant to a non-brokered private placement offering to purchasers resident in Canada (except the Province of Quebec) and/or other qualifying jurisdictions relying on the listed issuer financing exemption
under Part 5A of National Instrument 45-106 – Prospectus Exemptions (the “LIFE Offering”). Each Unit consisted of one Common Share and one Common Share purchase warrant (each, a “Warrant”), with each Warrant entitling the holder thereof to
purchase one additional Common Share at an exercise price of US$1.50 ($1.99) for a period of 36 months from the date of issue.
|
d. |
Changes in issued and outstanding share capital:
|
Number of shares
|
||||
Balance as of January 1, 2023
|
7,569,526
|
|||
Issuance of Common Shares
|
5,277,119
|
|||
Balance as of March 31, 2023
|
12,846,645
|
Three months ended March 31, 2023
|
||||||||
Number of options
|
Weighted average exercise price
|
|||||||
in CAD
|
||||||||
Options outstanding at the beginning of the period
|
519,170
|
37.61
|
||||||
Options forfeited during the period
|
(14,343
|
)
|
(50.87
|
)
|
||||
Options outstanding at the end of the period
|
504,827
|
$
|
37.24
|
|||||
Options exercisable at the end of the period
|
381,626
|
$
|
37.76
|
NOTE 6:- |
SELECTED STATEMENTS OF PROFIT OR LOSS DATA
|
For the three months ended
March 31,
|
||||||||
2023
|
2022 (*)
|
|
||||||
Salaries and related expenses
|
$
|
2,458
|
$
|
2,983
|
||||
Depreciation and amortization
|
$
|
809
|
$
|
3,538
|
Three months ended March 31,
|
||||||||||||||||
2023
|
2022
|
|||||||||||||||
Weighted average number of shares (in thousands)
|
Net income (loss) attributable to equity holders of the Company
|
Weighted average number of shares (in thousands)
|
Net income (loss) attributable to equity holders of the Company
|
|||||||||||||
For the computation of basic net earnings from continuing operations
|
11,308
|
309
|
6,878
|
$
|
(5,794
|
)
|
||||||||||
Effect of potential dilutive Common Shares
|
181
|
(2,675
|
)
|
|||||||||||||
For the computation of diluted net earnings from continuing operations
|
11,308
|
309
|
7,059
|
$
|
(8,469
|
)
|
||||||||||
For the computation of basic and diluted net earnings from discontinued operations
|
-
|
-
|
6,878
|
(3,657
|
)
|
NOTE 8:- |
OPERATING SEGMENTS
|
a. |
Reporting operating segments:
|
Israel
|
Germany
|
Adjustments
|
Total
|
|||||||||||||
Revenue
|
$
|
12,081
|
$
|
1,092
|
$
|
-
|
$
|
13,173
|
||||||||
Segment loss
|
$
|
(974
|
)
|
$
|
(557
|
)
|
$
|
-
|
$
|
(1,531
|
)
|
|||||
Unallocated corporate expenses
|
$
|
(1,442
|
)
|
$
|
(1,442
|
)
|
||||||||||
Total operating loss
|
$
|
(2,972
|
)
|
|||||||||||||
Depreciation, amortization and impairment
|
$
|
780
|
$
|
29
|
$
|
-
|
$
|
809
|
Israel
|
Germany
|
Adjustments
|
Total
|
|||||||||||||
Revenue
|
$
|
12,403
|
$
|
598
|
$
|
-
|
$
|
13,001
|
||||||||
Segment loss
|
$
|
(6,621
|
)
|
$
|
(1,028
|
)
|
$
|
-
|
$
|
(7,649
|
)
|
|||||
Unallocated corporate expenses
|
$
|
(1,211
|
)
|
$
|
(1,211
|
)
|
||||||||||
Total operating loss
|
$
|
(8,860
|
)
|
|||||||||||||
Depreciation, amortization and impairment
|
$
|
407
|
$
|
62
|
$
|
-
|
$
|
469
|
NOTE 9:- |
DISCONTINUED OPERATIONS AND DECONSOLIDATION OF TRICHOME
|
NOTE 9:- |
DISCONTINUED OPERATIONS AND DECONSOLIDATION OF TRICHOME (Cont.)
|
March 31, 2022
|
||||
Revenues
|
$
|
10,568
|
||
Cost of revenues
|
7,299
|
|||
Gross profit before fair value adjustments
|
3,269
|
|||
Fair value adjustments:
|
||||
Unrealized change in fair value of biological assets
|
1,394
|
|||
Realized fair value adjustments on inventory sold in the period
|
(496
|
)
|
||
Total fair value adjustments
|
898
|
|||
Gross profit
|
4,167
|
|||
General and administrative expenses
|
5,096
|
|||
Selling and marketing expenses
|
1,259
|
|||
Share-based compensation
|
500
|
|||
Total operating expenses
|
6,855
|
|||
Operating loss
|
(2,688
|
)
|
||
Finance expenses, net
|
(997
|
)
|
||
Loss before income taxes
|
(3,685
|
)
|
||
Income tax expense (benefit)
|
(26
|
)
|
||
Net loss from discontinued operations, net of tax
|
$
|
(3,659
|
)
|
Period ended March 31, 2022
|
||||
Operating activities
|
$
|
(1,312
|
)
|
|
Investing activities
|
$
|
(483
|
)
|
|
Financing activities
|
$
|
736
|
NOTE 10:- |
SUBSEQUENT EVENTS
|
NOTE 10:- |
SUBSEQUENT EVENTS (Cont.)
|