Page
|
|
F-4 - F-5
|
|
F-6 - F-7
|
|
F-8
|
|
F-9 - F-10
|
|
F-11 - F-28
|
June 30,
2023
|
December 31,
2022
|
||||||||||
Note
|
(Unaudited)
|
||||||||||
ASSETS
|
|||||||||||
CURRENT ASSETS:
|
|||||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
|||||||
Trade receivables
|
|
|
|||||||||
Advances to suppliers
|
|
|
|||||||||
Other accounts receivable
|
|
|
|||||||||
Inventories
|
|
|
|||||||||
|
|
||||||||||
NON-CURRENT ASSETS:
|
|||||||||||
Property, plant and equipment, net
|
|
|
|||||||||
Investments in affiliates
|
|
|
|||||||||
Right-of-use assets, net
|
|
|
|||||||||
Deferred tax assets, net
|
|
|
|||||||||
Intangible assets, net
|
|
|
|||||||||
Goodwill
|
|
|
|||||||||
|
|
||||||||||
Total assets
|
$
|
|
$
|
|
June 30,
2023
|
December 31,
2022
|
||||||||||
Note
|
(Unaudited)
|
||||||||||
LIABILITIES AND EQUITY
|
|||||||||||
CURRENT LIABILITIES:
|
|||||||||||
Trade payables
|
$
|
|
$
|
|
|||||||
Bank loans and credit facilities
|
|
|
|||||||||
Other accounts payable and accrued expenses
|
|
|
|||||||||
Accrued purchase consideration liabilities
|
|
|
|||||||||
Current maturities of operating lease liabilities
|
|
|
|||||||||
|
|
||||||||||
NON-CURRENT LIABILITIES:
|
|||||||||||
Warrants measured at fair value
|
3
|
|
|
||||||||
Operating lease liabilities
|
|
|
|||||||||
Long-term loans
|
|
|
|||||||||
Employee benefit liabilities, net
|
|
|
|||||||||
Deferred tax liability, net
|
|
|
|||||||||
|
|
||||||||||
Total liabilities
|
|
|
|||||||||
EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY:
|
4
|
||||||||||
Share capital and premium
|
|
|
|||||||||
Translation reserve
|
|
|
|||||||||
Reserve from share-based payment transactions
|
|
|
|||||||||
Accumulated deficit
|
(
|
)
|
(
|
)
|
|||||||
Total equity attributable to equity holders of the Company
|
|
|
|||||||||
Non-controlling interests
|
|
|
|||||||||
Total equity
|
|
|
|||||||||
Total liabilities and equity
|
$
|
|
$
|
|
Six months ended
June 30,
|
Three months ended
June 30,
|
|||||||||||||||
2023
|
2022(*)
|
2023
|
2022(*)
|
|||||||||||||
(Unaudited)
|
||||||||||||||||
Revenues
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Cost of revenues
|
|
|
|
|
||||||||||||
Gross profit before fair value adjustments
|
|
|
|
|
||||||||||||
Fair value adjustments:
|
||||||||||||||||
Unrealized change in fair value of biological assets
|
|
(
|
)
|
|
|
|||||||||||
Realized fair value adjustments on inventory sold in the period
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Total fair value adjustments
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Gross profit
|
|
|
|
|
||||||||||||
General and administrative expenses
|
|
|
|
|
||||||||||||
Selling and marketing expenses
|
|
|
|
|
||||||||||||
Restructuring expenses
|
|
|
|
|
||||||||||||
Share-based compensation
|
|
|
(
|
)
|
|
|||||||||||
Total operating expenses
|
|
|
|
|
||||||||||||
Operating loss
|
|
|
|
|
||||||||||||
Finance income
|
|
|
|
|
||||||||||||
Finance expense
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Finance income (expenses), net
|
|
|
(
|
)
|
|
|||||||||||
Loss from disposal of investment
|
|
|
|
|
||||||||||||
Loss before income taxes
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Income tax benefit
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Net loss from continuing operations
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Net loss from discontinued operations
|
|
(
|
)
|
|
(
|
)
|
||||||||||
Net loss
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Other comprehensive income (loss) that will not be reclassified to profit or loss in subsequent periods:
|
||||||||||||||||
Remeasurement gain on defined benefit plan
|
|
|
|
|
||||||||||||
Exchange differences on translation to presentation currency
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Total other comprehensive income that will not be reclassified to profit or loss in subsequent periods
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Other comprehensive income that will be reclassified to profit or loss in subsequent periods:
|
||||||||||||||||
Adjustments arising from translating financial statements of foreign operation
|
|
|
|
|
||||||||||||
Total other comprehensive income that will be reclassified to profit or loss in subsequent periods:
|
|
|
|
|
||||||||||||
Total other comprehensive income (loss)
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
Total comprehensive loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
Six months ended
June 30,
|
Three months ended
June 30,
|
||||||||||||||||||
2023
|
2022(*)
|
2023
|
2022(*)
|
||||||||||||||||
Note
|
Unaudited
|
||||||||||||||||||
Net loss attributable to:
|
|||||||||||||||||||
Equity holders of the Company
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||||||
Non-controlling interests
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||||
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||||||
Total comprehensive loss attributable to:
|
|||||||||||||||||||
Equity holders of the Company
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||||||
Non-controlling interests
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||||
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||||||
Net income (loss) per share attributable to equity holders of the Company:
|
6
|
||||||||||||||||||
Basic loss per share (in CAD)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||||||
Diluted loss per share (in CAD)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||||||
Earnings (loss) per share attributable to equity holders of the Company from continuing operations:
|
|||||||||||||||||||
Basic loss per share (in CAD)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||||||
Diluted loss per share (in CAD)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||||||
Loss per share attributable to equity holders of the Company from discontinued operations:
|
|||||||||||||||||||
Basic and diluted loss per share (in CAD)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (UNAUDITED)
Canadian Dollars in thousands
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
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
|||||||||||||
Net loss
|
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||||||||||
Total other comprehensive loss
|
|
|
(
|
)
|
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||||||||||
Total comprehensive loss
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||
Issuance of common shares
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Share-based compensation
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Expired options
|
|
(
|
)
|
|
|
|
|
|
||||||||||||||||||||
Balance as of June 30, 2023
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
Share capital and premium
|
Treasury stock
|
Reserve for share-based payment transactions
|
Translation reserve
|
Accumulate deficit
|
Total
|
Non-controlling interests
|
Total
equity
|
|||||||||||||||||||||||||
Balance as of January 1, 2022
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
||||||||||||||
Net loss
|
|
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||
Other comprehensive income (loss)
|
|
|
|
(
|
)
|
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||
Total comprehensive loss
|
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||||||||||||
Issuance of common shares
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Exercise of options
|
|
|
(
|
)
|
|
|
|
|
|
|||||||||||||||||||||||
Share based payment
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Expired Options
|
|
|
(
|
)
|
|
|
|
|
|
|||||||||||||||||||||||
Balance as of June 30, 2022
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
Six months ended
June 30,
|
||||||||
2023
|
2022
|
|||||||
Cash flows from operating activities:
|
||||||||
Net loss for the period
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Adjustments for non-cash items:
|
||||||||
Unrealized gain on changes in fair value of biological assets
|
|
(
|
)
|
|||||
Fair value adjustment on sale of inventory
|
|
|
||||||
Fair value adjustment of warrants measured at fair value and derivative assets
|
(
|
)
|
(
|
)
|
||||
Depreciation of property, plant and equipment
|
|
|
||||||
Amortization of intangible assets
|
|
|
||||||
Depreciation of right-of-use assets
|
|
|
||||||
Finance expenses, net
|
|
|
||||||
Deferred tax benefit, net
|
(
|
)
|
(
|
)
|
||||
Share-based payment
|
|
|
||||||
Revaluation of other receivable
|
|
|
||||||
Loss from disposal of investments
|
|
|
||||||
Restructuring expenses
|
|
|
||||||
|
|
|||||||
Changes in working capital:
|
||||||||
Increase in trade receivables, net
|
(
|
)
|
(
|
)
|
||||
Decrease (increase) in other accounts receivable
|
(
|
)
|
|
|||||
Decrease in biological assets, net of fair value adjustments
|
|
|
||||||
Decrease (increase) in inventories, net of fair value adjustments
|
|
(
|
)
|
|||||
Increase (decrease) in trade payables
|
(
|
) |
|
|
||||
Decrease in employee benefit liabilities, net
|
(
|
)
|
(
|
)
|
||||
Increase (decrease) in other accounts payable and accrued expenses
|
(
|
)
|
(
|
)
|
||||
(
|
)
|
(
|
)
|
|||||
Taxes paid
|
(
|
)
|
(
|
)
|
||||
Net cash used in operating activities
|
(
|
)
|
(
|
)
|
Six months ended
June 30,
|
||||||||
2023
|
2022
|
|||||||
Unaudited
|
||||||||
Cash flows from investing activities:
|
||||||||
Purchase of property, plant and equipment
|
(
|
)
|
(
|
)
|
||||
Proceeds from sales of property, plant and equipment
|
|
|
||||||
Proceeds from loans receivable
|
|
|
||||||
Investments in associate
|
|
(
|
)
|
|||||
Net cash used in investing activities
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Cash flow from financing activities:
|
||||||||
Proceeds from issuance of share capital, net of issuance costs
|
$
|
|
$
|
|
||||
Proceeds from exercise of options
|
|
|
||||||
Proceeds from issuance of Warrants
|
|
|
||||||
Repayment of lease liability
|
(
|
)
|
(
|
)
|
||||
Payment of lease liability interest
|
(
|
)
|
(
|
)
|
||||
(Repayment) proceeds from bank loan and credit facilities, net
|
(
|
)
|
|
|||||
Interest paid
|
(
|
)
|
(
|
)
|
||||
Proceeds from factoring of checks receivables
|
|
|
||||||
Net cash provided by financing activities
|
|
|
||||||
Effect of foreign exchange on cash and cash equivalents
|
|
(
|
)
|
|||||
Increase (decrease) in cash and cash equivalents
|
(
|
)
|
(
|
)
|
||||
Cash and cash equivalents at beginning of the period
|
|
|
||||||
Cash and cash equivalents at end of the period
|
$
|
|
$
|
|
||||
Supplemental disclosure of non-cash activities:
|
||||||||
Right-of-use asset recognized with corresponding lease liability
|
$
|
|
$
|
|
||||
Issuance of shares in payment of purchase consideration liability
|
$
|
|
$
|
|
||||
Issuance of shares and warrants in payment of debt settlement to a non-independent director of the company
|
$
|
|
$
|
|
NOTE 1:- |
GENERAL
|
a. |
Corporate information:
|
NOTE 1:- |
GENERAL (Cont.)
|
NOTE 1:- |
GENERAL (Cont.)
|
NOTE 1:- |
GENERAL (Cont.)
|
NOTE 1:- |
GENERAL (Cont.)
|
NOTE 1:- |
GENERAL (Cont.)
|
NOTE 1:- |
GENERAL (Cont.)
|
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
|
NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES
|
a. |
Basis of presentation and measurement:
|
1) |
Amendment to IAS 8, "Accounting Policies, Changes to Accounting Estimates and Errors":
|
|
NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
2) |
Amendment to IAS 12, "Income Taxes":
|
3) |
Amendment to IAS 1, "Disclosure of Accounting Policies":
|
NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
b. |
Significant accounting judgements and estimates:
The preparation of the Company's interim condensed consolidated financial statements under IFRS requires management to make judgements, estimates, and assumptions about the carrying amounts of certain assets and liabilities. Estimates and related assumptions are based on historical experience and other relevant factors. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis for reasonableness and relevancy. Where revisions are required, they are recognized in the period in which the estimate is revised as well as future periods that are affected.
|
NOTE 3:- |
FINANCIAL INSTRUMENTS
|
a. |
Financial instruments are measured either at fair value or at amortized cost. The table below lists the valuation methods used to determine fair value of each financial instrument.
|
Financial Instruments Measured at Fair Value
|
Fair Value Method
|
|
Liability for Warrants *)
Investment in affiliates
|
Black & Scholes model (Level 3 category)
Market comparable (Level 3 category)
|
*) |
Finance (income) expenses include fair value adjustment of Warrants measured at fair value, which for the six months ended June 30, 2023 and 2022, amounted to $(
Finance (income) expenses include fair value adjustment of Warrants measured at fair value, for the three months ended June 30, 2023 and 2022, amounted to $
The Warrants fair value as of June 30, 2023 was measured using the Black & Scholes model with the following key assumptions:
|
Issue date
|
||||||||||||
May 2023
|
February 2023
|
May 2021
|
||||||||||
Expected volatility
|
|
%
|
|
%
|
|
%
|
||||||
Share price (Canadian Dollar)
|
|
|
|
|||||||||
Expected life (in years)
|
|
|
|
|||||||||
Risk-free interest rate
|
|
%
|
|
%
|
|
%
|
||||||
Expected dividend yield
|
|
%
|
|
%
|
|
%
|
||||||
Fair value:
|
||||||||||||
Per Warrant (Canadian Dollar)
|
$
|
|
$
|
|
$
|
|
||||||
Total Warrants (Canadian Dollar in thousands)
|
$
|
|
$
|
|
$
|
|
NOTE 4:- |
EQUITY
|
a. |
Composition of share capital:
|
June 30,
2023
|
December 31,
2022
|
|||||||
Authorized
|
Issued and outstanding
|
Authorized
|
Issued and outstanding
|
|||||
Common Shares without par value
|
Unlimited
|
|
Unlimited
|
|
b. |
Capital issuances:
|
NOTE 4:- |
EQUITY (Cont.)
|
c. |
Changes in issued and outstanding share capital:
|
Number of shares
|
||||
Balance as of January 1, 2023
|
|
|||
Issuance of Common Shares pursuant to private placement offering
|
|
|||
Issuance of Common Shares pursuant to debt settlement
|
|
|||
Issuance of Common Shares pursuant to vested RSUs
|
|
|||
Balance as of June 30, 2023
|
|
NOTE 4:- |
EQUITY (Cont.)
|
Six months ended
June 30, 2023
|
||||||||
Number of options
|
Weighted average exercise price
|
|||||||
in CAD
|
||||||||
Options outstanding at the beginning of the period
|
|
$
|
|
|||||
Options granted during the period
|
|
|
||||||
Options forfeited during the period
|
(
|
)
|
(
|
)
|
||||
Options outstanding at the end of the period
|
|
$
|
|
|||||
Options exercisable at the end of the period
|
|
$
|
|
NOTE 5:- |
SELECTED STATEMENTS OF PROFIT OR LOSS DATA
|
Six months ended
June 30,
|
Three months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Salaries and related expenses
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Depreciation and amortization
|
$
|
|
$
|
|
$
|
|
$
|
|
NOTE 6:- |
NET EARNINGS (LOSS) PER SHARE
Details of the number of shares and income (loss) used in the computation of earnings per share:
|
Six months ended June 30,
|
||||||||||||||||
2023
|
2022
|
|||||||||||||||
Weighted average number of shares (in thousands)
|
Net loss attributable to equity holders of the Company
|
Weighted average number of shares (in thousands)
|
Net loss attributable to equity holders of the Company
|
|||||||||||||
For the computation of basic net earnings from continuing operations
|
|
(
|
)
|
|
(
|
)
|
||||||||||
Effect of potential dilutive Common Shares
|
|
|
|
(
|
)
|
|||||||||||
For the computation of diluted net earnings from continuing operations
|
|
(
|
)
|
|
(
|
)
|
||||||||||
For the computation of basic and diluted net earnings from discontinued operations
|
|
|
|
(
|
)
|
Three months ended June 30,
|
||||||||||||||||
2023
|
2022
|
|||||||||||||||
Weighted average number of shares (in thousands)
|
Net loss attributable to equity holders of the Company
|
Weighted average number of shares (in thousands)
|
Net loss attributable to equity holders of the Company
|
|||||||||||||
For the computation of basic net earnings from continuing operations
|
|
(
|
)
|
|
(
|
)
|
||||||||||
Effect of potential dilutive Common Shares
|
|
|
|
(
|
)
|
|||||||||||
For the computation of diluted net earnings from continuing operations
|
|
(
|
)
|
|
(
|
)
|
||||||||||
For the computation of basic and diluted net earnings from discontinued operations
|
|
|
|
(
|
)
|
NOTE 7:- |
OPERATING SEGMENTS
|
a. |
Reporting operating segments:
Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker ("CODM"), who is responsible for allocating resources and assessing performance of the operating segments. The Company's Chief Executive Officer is the CODM. The Company has determined that it operates in two operating segments (after the reclassification of the operating activities of the Trichome Group in Canada as discontinued operations).
|
Six months ended June 30, 2023:
Israel
|
Germany
|
Adjustments
|
Total
|
|||||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Segment loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
|||||
Unallocated corporate expenses
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
||||||
Total operating loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Income (loss) before tax
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
|||||
Depreciation, amortization and impairment
|
$
|
|
$
|
|
$
|
|
$
|
|
Six months ended June 30, 2022:
|
Israel
|
Germany
|
Adjustments
|
Total
|
|||||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Segment loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
|||||
Unallocated corporate expenses
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
||||||
Total operating loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Income (loss) before tax
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
|||||
Depreciation, amortization and impairment
|
$
|
|
$
|
|
$
|
|
$
|
|
NOTE 7:- |
OPERATING SEGMENTS (Cont.)
|
Three months ended June 30, 2023:
|
Israel
|
Germany
|
Adjustments
|
Total
|
|||||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Segment loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
|||||
Unallocated corporate expenses
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
||||||
Total operating loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Income (loss) before tax
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Depreciation, amortization and impairment
|
$
|
|
$
|
|
$
|
|
$
|
|
Three months ended June 30, 2022:
|
Israel
|
Germany
|
Adjustments
|
Total
|
|||||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Segment loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
|||||
Unallocated corporate expenses
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
||||||
Total operating loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Income (loss) before tax
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
|||||
Depreciation, amortization and impairment
|
$
|
|
$
|
|
$
|
|
$
|
|
NOTE 8:- |
DISCONTINUED OPERATIONS AND DECONSOLIDATION OF TRICHOME
|
NOTE 8:- |
DISCONTINUED OPERATIONS AND DECONSOLIDATION OF TRICHOME (Cont.)
|
Six months
|
Three months
|
|||||||
Revenues
|
$
|
|
$
|
|
||||
Cost of revenues
|
|
|
||||||
Gross profit before fair value adjustments
|
|
|
||||||
Fair value adjustments:
|
||||||||
Unrealized change in fair value of biological assets
|
|
|
||||||
Realized fair value adjustments on inventory sold in the period
|
(
|
)
|
(
|
)
|
||||
Total fair value adjustments
|
(
|
)
|
(
|
)
|
||||
Gross profit
|
|
|
||||||
General and administrative expenses
|
|
|
||||||
Selling and marketing expenses
|
|
|
||||||
Share-based compensation
|
|
|
||||||
Restructuring
|
|
|
||||||
Total operating expenses
|
|
|
||||||
Operating loss
|
(
|
)
|
(
|
)
|
||||
Finance expenses, net
|
(
|
)
|
(
|
)
|
||||
Loss before income taxes
|
(
|
)
|
(
|
)
|
||||
Income tax expense (benefit)
|
(
|
)
|
(
|
)
|
||||
Net loss from discontinued operations, net of tax
|
$
|
(
|
)
|
$
|
(
|
)
|
Six months ended June 30, 2022
|
Three month ended June 30, 2022
|
|||||||
Operating activities
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Investing activities
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Financing activities
|
$
|
|
$
|
|
NOTE 9:- |
SUBSEQUENT EVENTS
|
NASDAQ Compliance Notice
On August 1, 2023, the Company received written notification from Nasdaq (the “Notification Letter”) that