Page
|
||
2 - 3
|
||
4 - 5
|
||
6
|
||
7 - 8
|
||
9 - 26
|
March 31,
2024
|
December 31,
2023
|
||||||||||
Note
|
(Unaudited)
|
||||||||||
ASSETS
|
|||||||||||
CURRENT ASSETS:
|
|||||||||||
Cash and cash equivalents
|
$
|
1,048
|
$
|
1,813
|
|||||||
Trade receivables
|
6,506
|
7,651
|
|||||||||
Advances to suppliers
|
780
|
936
|
|||||||||
Other accounts receivable
|
3,732
|
3,889
|
|||||||||
Inventories
|
3
|
7,901
|
9,976
|
||||||||
19,967
|
24,265
|
||||||||||
NON-CURRENT ASSETS:
|
|||||||||||
Property, plant and equipment, net
|
4,939
|
5,058
|
|||||||||
Investments in affiliates
|
2,078
|
2,285
|
|||||||||
Right-of-use assets, net
|
1,243
|
1,307
|
|||||||||
Intangible assets, net
|
5,440
|
5,803
|
|||||||||
Goodwill
|
7,442
|
10,095
|
|||||||||
21,142
|
24,548
|
||||||||||
Total assets
|
$
|
41,109
|
$
|
48,813
|
March 31,
2024
|
December 31,
2023
|
||||||||||
Note
|
(Unaudited)
|
||||||||||
LIABILITIES AND EQUITY
|
|||||||||||
CURRENT LIABILITIES:
|
|||||||||||
Trade payables
|
$
|
9,511
|
$
|
9,223
|
|||||||
Bank loans and credit facilities
|
11,941
|
12,119
|
|||||||||
Other accounts payable and accrued expenses
|
4,440
|
6,218
|
|||||||||
Accrued purchase consideration liabilities
|
2,165
|
2,097
|
|||||||||
PUT Option liability
|
1,967
|
2,697
|
|||||||||
Current maturities of operating lease liabilities
|
461
|
454
|
|||||||||
30,485
|
32,808
|
||||||||||
NON-CURRENT LIABILITIES:
|
|||||||||||
Warrants measured at fair value
|
4
|
137
|
38
|
||||||||
Operating lease liabilities
|
744
|
815
|
|||||||||
Long-term loans
|
401
|
394
|
|||||||||
Employee benefit liabilities, net
|
96
|
95
|
|||||||||
Deferred tax liability, net
|
902
|
963
|
|||||||||
2,280
|
2,305
|
||||||||||
Total liabilities
|
32,765
|
35,113
|
|||||||||
EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY:
|
5
|
||||||||||
Share capital and premium
|
253,887
|
253,882
|
|||||||||
Translation reserve
|
1,399
|
95
|
|||||||||
Reserve from share-based payment transactions
|
9,664
|
9,637
|
|||||||||
Accumulated deficit
|
(255,431
|
)
|
(249,145
|
)
|
|||||||
Total equity attributable to equity holders of the Company
|
9,519
|
14,469
|
|||||||||
Non-controlling interests
|
(1,175
|
)
|
(769
|
)
|
|||||||
Total equity
|
8,344
|
13,700
|
|||||||||
Total liabilities and equity
|
$
|
41,109
|
$
|
48,813
|
Three months ended
March 31,
|
|||||||||||
Note
|
2024
|
2023 (*)
|
|
||||||||
Revenues
|
$
|
12,063
|
$
|
12,529
|
|||||||
Cost of revenues
|
10,274
|
9,286
|
|||||||||
Gross profit before fair value adjustments
|
1,789
|
3,243
|
|||||||||
Fair value adjustments:
|
|||||||||||
Realized fair value adjustments on inventory sold in the period
|
(10
|
)
|
(339
|
)
|
|||||||
Total fair value adjustments
|
(10
|
)
|
(339
|
)
|
|||||||
Gross profit
|
1,779
|
2,904
|
|||||||||
General and administrative expenses
|
2,332
|
3,175
|
|||||||||
Selling and marketing expenses
|
2,292
|
2,805
|
|||||||||
Restructuring expenses
|
-
|
283
|
|||||||||
Share-based compensation
|
32
|
258
|
|||||||||
Other operating expenses
|
9
|
2,753
|
-
|
||||||||
Total operating expenses
|
7,409
|
6,521
|
|||||||||
Operating loss
|
5,630
|
3,617
|
|||||||||
Finance income
|
4
|
(14
|
)
|
3,530
|
|||||||
Finance expense
|
(487
|
)
|
(795
|
)
|
|||||||
Finance income, net
|
(501
|
)
|
2,735
|
||||||||
Gain (loss) before income taxes
|
(6,131
|
)
|
(882
|
)
|
|||||||
Income tax benefit
|
(111
|
)
|
(16
|
)
|
|||||||
Net (loss) gain
|
(6,020
|
)
|
(866
|
)
|
|||||||
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
|
67
|
36
|
|||||||||
Exchange differences on translation to presentation currency
|
1,330
|
(562
|
)
|
||||||||
Total other comprehensive income (loss) that will not be reclassified to profit or loss in subsequent periods
|
1,397
|
(526
|
)
|
||||||||
Other comprehensive income that will be reclassified to profit or loss in subsequent periods:
|
|||||||||||
Adjustments arising from translating financial statements of foreign operation
|
(35
|
)
|
155
|
||||||||
Total other comprehensive income (loss) that will be reclassified to profit or loss in subsequent periods
|
(35
|
)
|
155
|
||||||||
Total other comprehensive income (loss)
|
1,362
|
(371
|
)
|
||||||||
Total comprehensive loss
|
$
|
(4,658
|
)
|
$
|
(1,237
|
)
|
Three months ended
March 31,
|
|||||||||||
Note
|
2024
|
2023 (*)
|
|
||||||||
Net income (loss) attributable to:
|
|||||||||||
Equity holders of the Company
|
(5,623
|
)
|
(600
|
)
|
|||||||
Non-controlling interests
|
(397
|
)
|
(266
|
)
|
|||||||
$
|
(6,020
|
)
|
$
|
(866
|
)
|
||||||
Total comprehensive income (loss) attributable to:
|
|||||||||||
Equity holders of the Company
|
(4,252
|
)
|
(959
|
)
|
|||||||
Non-controlling interests
|
(406
|
)
|
(278
|
)
|
|||||||
$
|
(4,658
|
)
|
$
|
(1,237
|
)
|
||||||
Net income (loss) per share attributable to equity holders of the Company:
|
7
|
||||||||||
Basic and diluted (loss) gain per share (in CAD)
|
$
|
(0.42
|
)
|
$
|
(0.05
|
)
|
|||||
Earnings (loss) per share attributable to equity holders of the Company from continuing operations:
|
|||||||||||
Basic and diluted (loss) gain per share (in CAD)
|
$
|
(0.42
|
)
|
$
|
(0.05
|
)
|
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, 2024
|
$
|
253,882
|
$
|
9,637
|
$
|
95
|
$
|
(249,145
|
)
|
$
|
14,469
|
$
|
(769
|
)
|
$
|
13,700
|
||||||||||||
Net loss
|
-
|
-
|
-
|
(5,623
|
)
|
(5,623
|
)
|
(397
|
)
|
(6,020
|
)
|
|||||||||||||||||
Total other comprehensive loss
|
-
|
-
|
1,304
|
67
|
1,371
|
(9
|
)
|
1,362
|
||||||||||||||||||||
Total comprehensive loss
|
-
|
-
|
1,304
|
(5,556
|
)
|
(4,252
|
)
|
(406
|
)
|
(4,658
|
)
|
|||||||||||||||||
Other comprehensive income Classification
|
-
|
-
|
-
|
(730
|
)
|
(730
|
)
|
-
|
(730
|
)
|
||||||||||||||||||
Share-based compensation
|
-
|
32
|
-
|
-
|
32
|
-
|
32
|
|||||||||||||||||||||
Forfeited options
|
5
|
(5
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Balance as of March 31, 2024
|
$
|
253,887
|
$
|
9,664
|
$
|
1,399
|
$
|
(255,431
|
)
|
$
|
9,519
|
$
|
(1,175
|
)
|
$
|
8,344
|
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
|
-
|
-
|
-
|
(600
|
)
|
(600
|
)
|
(266
|
)
|
(866
|
)
|
|||||||||||||||||
Total other comprehensive loss
|
-
|
-
|
(395
|
)
|
36
|
(359
|
)
|
(12
|
)
|
(371
|
)
|
|||||||||||||||||
Total comprehensive loss
|
-
|
-
|
(395
|
)
|
(564
|
)
|
(959
|
)
|
(278
|
)
|
(1,237
|
)
|
||||||||||||||||
Issuance of common shares
|
1,736
|
-
|
-
|
-
|
1,736
|
-
|
1,736
|
|||||||||||||||||||||
Share-based compensation
|
-
|
258
|
-
|
-
|
258
|
-
|
258
|
|||||||||||||||||||||
Forfeited options
|
266
|
(266
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Balance as of March 31, 2023
|
$
|
247,778
|
$
|
15,159
|
$
|
888
|
$
|
(240,138
|
)
|
$
|
23,687
|
$
|
867
|
$
|
24,554
|
Three months ended
March 31,
|
||||||||
2024
|
2023(*)
|
|
||||||
Cash provided by operating activities:
|
||||||||
Net income (loss) for the period
|
$
|
(6,020
|
)
|
$
|
43
|
|||
Adjustments for non-cash items:
|
||||||||
Fair value adjustment on sale of inventory
|
10
|
339
|
||||||
Fair value adjustment on Warrants, investments and accounts receivable
|
100
|
(3,636
|
)
|
|||||
Depreciation of property, plant and equipment
|
147
|
174
|
||||||
Amortization of intangible assets
|
452
|
456
|
||||||
Depreciation of right-of-use assets
|
118
|
179
|
||||||
Impairment of goodwill
|
2,753
|
-
|
||||||
Finance expenses, net
|
401
|
635
|
||||||
Deferred tax liability, net
|
(69
|
)
|
(150
|
)
|
||||
Share-based payment
|
32
|
258
|
||||||
Restructuring expense
|
-
|
283
|
||||||
3,944
|
(1,462
|
)
|
||||||
Changes in working capital:
|
||||||||
Decrease (increase) in trade receivables
|
1,332
|
1,937
|
||||||
Decrease (increase) in other accounts receivable and advances to suppliers
|
159
|
(940
|
)
|
|||||
Decrease (increase) in inventories, net of fair value adjustments
|
2,159
|
90
|
||||||
Decrease (increase) in trade payables
|
663
|
(6,021
|
)
|
|||||
Changes in employee benefit liabilities, net
|
-
|
(22
|
)
|
|||||
Increase in other accounts payable and accrued expenses
|
(2,745
|
)
|
(14
|
)
|
||||
1,568
|
(4,970
|
)
|
||||||
Taxes (paid) received
|
(121
|
)
|
328
|
|||||
Net cash used in operating activities
|
(629
|
)
|
(6,061
|
)
|
||||
Cash flows from investing activities:
|
||||||||
Purchase of property, plant and equipment
|
(2
|
)
|
(411
|
)
|
||||
Payment of purchase consideration
|
-
|
(56
|
)
|
|||||
Net cash used in investing activities
|
$
|
(2
|
)
|
$
|
(467
|
)
|
Three months ended
March 31,
|
||||||||
2024
|
2023
|
|||||||
Cash flow from financing activities:
|
||||||||
Proceeds from issuance of share capital, net of issuance costs
|
176
|
825
|
||||||
Proceeds from issuance of warrants
|
(176
|
)
|
7,027
|
|||||
Repayment of lease liability
|
(118
|
)
|
(175
|
)
|
||||
Interest paid - lease liability
|
(15
|
)
|
(18
|
)
|
||||
Receipt (repayment) of bank loan and credit facilities
|
(2,856
|
)
|
(1,046
|
)
|
||||
Cash paid for interest
|
(444
|
)
|
(56
|
)
|
||||
Proceeds from discounted checks
|
2,581
|
- |
||||||
Net cash (used in) provided by financing activities
|
(852
|
)
|
6,557
|
|||||
Effect of foreign exchange on cash and cash equivalents
|
718
|
(1,059
|
)
|
|||||
Decrease in cash and cash equivalents
|
(765
|
)
|
(1,030
|
)
|
||||
Cash and cash equivalents at beginning of the period
|
1,813
|
2,449
|
||||||
Cash and cash equivalents at end of the period
|
$
|
1,048
|
$
|
1,419
|
||||
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
|
$
|
-
|
$
|
222
|
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.)
|
NOTE 1:- |
GENERAL (Cont.)
|
NOTE 1:- |
GENERAL (Cont.)
|
b. |
Approval of consolidated financial statements:
|
c. |
Definitions:
|
The Company, or IMCC
|
-
|
IM Cannabis Corp.
|
The Group
|
-
|
IM Cannabis Corp., its Subsidiaries
|
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
|
NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES
|
a. |
Basis of Presentation and Measurement:
|
1) |
Amendments to IAS 1,"Non Current liabilities with Covenants and Classification of Liabilities as current or non-current":
|
2) |
Amendment to IFRS 16, "LEASES":
|
3) |
Amendments to IAS 7 and IFRS 7, "Supplier Finance Arrangements":
|
NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
b. |
Significant Accounting Judgements and Estimates:
|
NOTE 3:- |
INVENTORIES
|
March 31, 2024
|
||||||||||||
Capitalized costs
|
Fair valuation adjustment, net
|
Carrying value
|
||||||||||
Work in progress:
|
||||||||||||
Bulk cannabis
|
3,272
|
-
|
3,272
|
|||||||||
Finished goods
|
||||||||||||
Packaged dried cannabis
|
4,186
|
10
|
4,196
|
|||||||||
Other products
|
433
|
-
|
433
|
|||||||||
Balance as of March 31, 2024
|
7,891
|
10
|
7,901
|
December 31, 2023
|
||||||||||||
Capitalized costs
|
Fair valuation adjustment, net
|
Carrying value
|
||||||||||
Work in progress:
|
||||||||||||
Bulk cannabis
|
$
|
3,735
|
$
|
-
|
$
|
3,735
|
||||||
Finished goods:
|
||||||||||||
Packaged dried cannabis
|
4,667
|
984
|
5,651
|
|||||||||
Other products
|
590
|
-
|
590
|
|||||||||
Balance as of December 31, 2023
|
$
|
8,992
|
$
|
984
|
$
|
9,976
|
NOTE 4:- |
FINANCIAL INSTRUMENTS
|
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, 2024 and 2023, amounted to $100 and $(3,636), respectively.
|
Issue date
|
||||||||||||
May 2023
|
February 2023
|
May 2021
|
||||||||||
Expected volatility
|
48.43
|
%
|
48.43
|
%
|
48.43
|
%
|
||||||
Share price (Canadian Dollar)
|
0.72
|
0.72
|
0.72
|
|||||||||
Expected life (in years)
|
2.096
|
1.849
|
2.096
|
|||||||||
Risk-free interest rate
|
4.12
|
%
|
4.12
|
%
|
4.12
|
%
|
||||||
Expected dividend yield
|
0
|
%
|
0
|
%
|
0
|
%
|
||||||
Fair value:
|
||||||||||||
Per Warrant (Canadian Dollar)
|
$
|
0.031
|
$
|
0.023
|
$
|
0
|
||||||
Total Warrants (Canadian Dollar in thousands)
|
$
|
15
|
$
|
122
|
$
|
0
|
NOTE 5:- |
EQUITY
|
a. |
Composition of share capital:
|
March 31,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
Authorized
|
Issued and outstanding
|
Authorized
|
Issued and outstanding
|
|||||
Common Shares without par value
|
Unlimited
|
13,394,136
|
Unlimited
|
13,394,136
|
b. |
Capital issuances:
|
NOTE 5:- |
EQUITY
|
c. |
Changes in issued and outstanding share capital:
|
Number of shares
|
||||
Balance as of January 1, 2024
|
13,394,136
|
|||
Issuance of Common Shares
|
-
|
|||
Balance as of March 31, 2024
|
13,394,136
|
The following table lists the movement in the number of share options and the weighted average exercise prices of share options in the 2018 Plan:
|
Three months ended March 31, 2024
|
||||||||
Number of options
|
Weighted average exercise price
|
|||||||
in CAD
|
||||||||
Options outstanding at the beginning of the period
|
325,452
|
$
|
28.72
|
|||||
Options forfeited during the period
|
-
|
-
|
||||||
Options outstanding at the end of the period
|
325,452
|
$
|
28.72
|
|||||
Options exercisable at the end of the period
|
309,184
|
$
|
29.53
|
NOTE 6:- |
SELECTED STATEMENTS OF PROFIT OR LOSS DATA
|
For the three months ended
March 31,
|
||||||||
2024
|
2023
|
|||||||
Salaries and related expenses
|
$
|
1,878
|
$
|
2,458
|
||||
Depreciation and amortization
|
$
|
680
|
$
|
809
|
NOTE 7:- |
NET EARNINGS (LOSS) PER SHARE
|
Three months ended March 31,
|
||||||||||||||||
2024
|
2023
|
|||||||||||||||
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
|
13,394
|
$
|
(5,623
|
)
|
11,308
|
$
|
(600
|
)
|
||||||||
Effect of potential dilutive Common Shares
|
-
|
-
|
-
|
-
|
||||||||||||
For the computation of diluted net earnings from continuing operations
|
13,394
|
$
|
(5,623
|
)
|
11,308
|
$
|
(600
|
)
|
NOTE 8:- |
OPERATING SEGMENTS
|
a. |
Reporting operating segments:
|
Israel
|
Germany
|
Adjustments
|
Total
|
|||||||||||||
Revenue
|
$
|
10,911
|
$
|
1,152
|
$
|
-
|
$
|
12,063
|
||||||||
Segment loss
|
$
|
(4,508
|
)
|
$
|
(316
|
)
|
$
|
-
|
$
|
(4,824
|
)
|
|||||
Unallocated corporate expenses
|
$
|
(806
|
)
|
$
|
(806
|
)
|
||||||||||
Total operating loss
|
$
|
(5,630
|
)
|
|||||||||||||
Depreciation, amortization and impairment
|
$
|
655
|
$
|
25
|
$
|
-
|
$
|
680
|
Israel
|
Germany
|
Adjustments
|
Total
|
|||||||||||||
Revenue
|
$
|
11,437
|
$
|
1,092
|
$
|
-
|
$
|
12,529
|
||||||||
Segment loss
|
$
|
(1,618
|
)
|
$
|
(557
|
)
|
$
|
-
|
$
|
(2,175
|
)
|
|||||
Unallocated corporate expenses
|
$
|
(1,442
|
)
|
$
|
(1,442
|
)
|
||||||||||
Total operating loss
|
$
|
(3,617
|
)
|
|||||||||||||
Depreciation, amortization and impairment
|
$
|
780
|
$
|
29
|
$
|
-
|
$
|
809
|
NOTE 9:- |
SUBSEQUENT EVENTS
|
a. |
On April 16, 2024, the Company announced that following a reconciliation regarding all remaining unpaid installments of approximately $1,930, relating to the Oranim Pharmacy Acquisition
completed transaction dated March 28, 2022, the parties have mutually agreed to revoke the transaction. As a result, IMC Holdings Ltd. shares (51%) will be transferred back to the seller.
As a result, the Company have booked a goodwill reduction of $2,753 as of March 31, 2024.
|
b. |
On April 17, 2024, one of the Company fully owned subsidiary named R.A Yarok Pharm, entered into a loan agreement with a non-financial institute in the amount of NIS 3,000 thousand (approximately $1,082). Such loan bear interest at an
annual rate of 15% and mature 12 months from the date of issuance.
|
c. |
On April 17, 2024, IMC Holdings signed an amendment to extend the loan agreement with a non- financial institute from April 18, 2024, to April 18, 2025 of approximately $610, with an annual interest rate of 17% with no additional fees
associated.
|