Vireo Health Announces Fourth Quarter and Fiscal Year 2019 Financial Results and Pre-Announces First Quarter 2020 Revenue

MINNEAPOLIS, May 14, 2020 /PRNewswire/ -- Vireo Health International, Inc. ("Vireo" or the "Company") (CNSX: VREO, OTCQX: VREOF), the science-focused, multi-state cannabis company with active operations in exclusively medical-only markets and licenses in nine states and the Commonwealth of Puerto Rico, today reported financial results for its fourth quarter and fiscal year ended December 31, 2019. All currency figures referenced in this release reflect U.S. dollar amounts.

"Fiscal year 2019 was a year of policy evolution, shifting sector dynamics, and operational maturation for the broader cannabis industry and Vireo. In fiscal year 2020, we have shifted our focus from driving near-term revenue growth to improving profitability in our six core medical markets of Arizona, Maryland, Minnesota, New Mexico, New York, and Pennsylvania," said Founder & CEO, Kyle Kingsley, M.D.

Dr. Kingsley continued, "Our fourth-quarter results reflect improving revenue trends across the business, with sequential growth of 13 percent demonstrating organic growth in our core markets. From a profitability standpoint, we incurred non-cash charges of roughly $28 million during the quarter to reflect changing market valuations. As we enter fiscal year 2020, our recently completed private placement transaction provided capital to enable us to execute an operating strategy that seeks to yield positive cash flow beginning in the first half of calendar year 2021 by focusing on our core medical markets."

Full Year 2019 Business Highlights

During fiscal year 2019 the Company completed five acquisitions which expanded its nationwide footprint to nine states and the Commonwealth of Puerto Rico. The Company generated operating revenue in seven states during the year: Arizona, Maryland, Minnesota, New Mexico, New York, Ohio, and Pennsylvania. Total revenue for fiscal year 2019 increased 62 percent to $30.0 million versus fiscal 2018.

Retail revenue for the year was approximately $24.4 million, an increase of approximately 34 percent compared to $18.1 million in 2018. Wholesale revenue was $5.6 million in 2019, as compared to $311,655 in 2018, reflecting revenue contributions from wholesale markets in Arizona, Maryland, New York, Ohio, and Pennsylvania.

Net loss for fiscal year 2019 was $57.0 million, as compared to a net loss of $3.1 million in the prior year, with the variance driven principally by a $28.3 million impairment charge as well as transaction expenses and increased operating and interest expenses to support the Company's growth. Adjusted net loss, as described in accompanying disclosures and footnotes, was $22.9 million, as compared to adjusted net loss of $8.8 million in fiscal 2018.

Fiscal year 2019 Adjusted EBITDA, as described in accompanying disclosures and footnotes, was a loss of $16.7 million, as compared to a loss of $983,518 during the prior year.

Vireo welcomed Canopy Growth founder Bruce Linton as Executive Chairman in November 2019. Vireo has and continues to make significant improvements during the year in the areas of human capital, finance and IT, manufacturing, retail, marketing and product innovation, including the development of several patent-pending technologies and related intellectual property.

The Company expanded cultivation and processing operations significantly during the year, completing major expansion projects in Arizona, Minnesota, Ohio, and Pennsylvania. In total, Vireo's square footage of operational cultivation and processing increased by approximately 180,000 square feet, or 120 percent as compared to the end of fiscal year 2018.

During the year Vireo launched its retail dispensary brand, Green Goods(TM). Vireo exited the year with 13 operational dispensaries, an increase of five locations, or 60 percent as compared to the end of fiscal year 2018.

Fourth Quarter 2019 Financial Summary

Total revenue for Q4 2019 was $9.0 million, up 60 percent from $5.6 million in Q4 2018. Revenue growth was driven primarily by retail sales growth in Minnesota and Pennsylvania, wholesale revenue growth in Pennsylvania and Maryland, and the impacts of acquisitions completed in Arizona and New Mexico.

Retail revenue was approximately $6.7 million in Q4 2019, an increase of approximately 25 percent compared to $5.4 million in Q4 2018. Wholesale revenue was $2.3 million in Q4 2019 and reflected revenue contributions from wholesale markets in Arizona, Maryland, New York, Ohio, and Pennsylvania.

Gross profit before fair value adjustments was $1.7 million, or 18 percent of revenue, as compared to gross profit of $1.8 million or 31 percent, in the same period last year. The variance in gross profit before fair value adjustments as compared to the prior year was driven by a greater portion of sales in wholesale versus retail markets, a shift in product sales mix compared to the prior-year quarter, planned production downtime in certain states to accommodate facility upgrades, and greater competition across most markets as they continue to mature.

Total operating expenses in the fourth quarter were $11.0 million, and included a $4.0 million adjustment related to inventory costing of labor expenses during the full year. Excluding this accounting adjustment, total operating expenses increased by $3.4 million over the fourth quarter last year, with the increase primarily attributable to stock-based compensation as well as increased professional fees, depreciation and salary expense.

Total other expense was $30.7 million during Q4 2019. These non-operating expenses were primarily attributable to write-downs of intangible assets and goodwill of $28.3 million related principally to non-core assets, as well as interest expenses from the capital leases of cultivation and manufacturing facilities in Minnesota, New York, Ohio, Maryland, Pennsylvania and Puerto Rico.

Net loss in Q4 2019 was $37.1 million, as compared to net loss of $1.2 million in Q4 2018. Adjusted net loss for Q4 2019 was $9.2 million, as compared to a loss of $4.2 million in the prior year quarter.

Q4 2019 Adjusted EBITDA was a loss of $6.8 million, as compared to a loss of $1.4 million in Q4 2018. Please refer to the Supplemental Information and Reconciliation of Non-IFRS Financial Measures at the end of this press release for additional information.

Discussion of Fourth Quarter Impairment Charge

The Company's recent decision to focus its efforts and capital on its six core markets resulted in changes to future expectations of the resulting non-core assets which impacted the overall revenue and profitability outlook of its consolidated operations.

As at the time of Vireo's acquisition of its now non-core assets in early 2019, global cannabis stocks were approaching all-time highs and valuation methodologies within the sector were predominantly tied to revenue growth expectations rather than cash flow or profitability metrics. The book value of Vireo's various state-by-state assets at the time similarly reflected expectations for an aggressive pace of expansion as access to growth capital for cannabis business operators within the global capital markets was much more readily available.

As calendar year 2019 progressed, several factors contributed to a more challenging operating environment for legal cannabis businesses, including delays in anticipated legal and regulatory changes and public health concerns related to a sudden rise in the number of cases of lung disease illnesses associated primarily with the use of, what appears to be, illicit-market vaporizer liquids. Growth capital for cannabis businesses also became much more difficult to access during the second half of 2019, which caused Vireo's management to revise its operating strategies to prioritize capital allocation decisions to its six core medical markets.

These decisions resulted in changes to Vireo's future expectations and required the Company to make adjustments to the fair book value of intangible assets and goodwill on its balance sheet, resulting in non-cash impairment charges of approximately $28.3 million during the fourth quarter. Vireo does not anticipate its non-core assets will be fully developed in the short-term, although there may be future opportunities to effectively monetize these assets through partnerships or potential divestitures.

Other Developments

Subsequent to December 31, 2019, there was a global outbreak of a new strain of coronavirus, COVID-19. The global and domestic response to the COVID-19 pandemic continues to rapidly evolve. Vireo's medical cannabis business has been deemed "essential" in each of the states in which it currently operates, and the Company has taken a proactive approach to protection of its customers and team members during the COVID-19 outbreak, with the early implementation of procedures including the use of personal protective equipment, alternative staffing models and sanitation protocols.

Subsequent to December 31, 2019, the Company implemented several strategic initiatives to optimize its cost structure and operating model. The objectives of these initiatives are to build sustainable value with changing market conditions and to improve the Company's operating performance. These initiatives included shuttering the Company's New York corporate office, the related termination of an office lease, the reduction of its workforce by approximately nine percent, and the elimination of certain other costs.

On March 10, 2020, the Company announced that it had closed a non-brokered private placement of CAD $10.5 million of 3,651,574 units of the Company intended to help drive increased sales and margins. Each Unit is comprised of one subordinate voting share in the capital of Vireo (a "Share") and one subordinate voting share purchase warrant of Vireo (a "Warrant"). Each Warrant entitles the holder to purchase one Share (a "Warrant Share") for a period of three years from the date of issuance at an exercise price of CAD $0.96 per Warrant Share, subject to adjustment in certain events. The Company intends to use the proceeds from the Offering to fund various growth initiatives, as well as for working capital and general corporate purposes.

On April 30, 2020, the Company announced the formation of a wholly-owned subsidiary called Resurgent Biosciences, Inc. Resurgent Biosciences is a Delaware corporation which has been created with the intent to commercialize Vireo's portfolio of intellectual property and related initiatives in a non-plant-touching entity which may broaden potential partnership opportunities or other strategic outcomes as Vireo seeks to monetize scientific advancements within the cannabis industry and beyond. Vireo currently has several patent applications pending approval by the United States Patent and Trademark Office. Its patent for harm reduction in tobacco products was allowed earlier this year.

Balance Sheet and Liquidity

As of December 31, 2019, total current assets were $51.1 million, including cash on hand of $7.6 million. Total current liabilities were $3.8 million, with zero debt currently due within 12 months.

As of December 31, 2019, there were 24,300,903 equity shares issued and outstanding, and 127,094,237 shares outstanding on an as-converted, fully-diluted basis.

Chief Financial Officer Shaun Nugent commented, "We're continuing to balance near-term capital requirements with the best long-term interests of shareholders. We have more flexibility on our balance sheet following our recently completed private placement transaction, and the optionality of our valuable collection of state-based cannabis licenses and intellectual property continues to provide substantial opportunities to improve our cash position and future operating performance."

Outlook Commentary

Many aspects of Vireo's long-term performance will depend largely upon federal and state legislative changes. As a result, the Company does not believe it is prudent to provide commentary regarding its expected financial performance for future fiscal years.

However, the Company did today announce revenue expectations for its first calendar quarter ended March 31, 2020. As of the date of this news release, the Company expects to report first quarter 2020 revenue of approximately $12.1 million, representing sequential growth of approximately 34 percent as compared to the fourth quarter of 2019.

Dr. Kingsley concluded, "With a renewed focus on our six core markets, we are positioned in well-regulated markets for the potential expansion of these states to include adult use regulations. With most of our major production development projects completed last year, we expect capital expenditures primarily to increase our retail presence and resulting sales margins during fiscal year 2020 and should begin to see the benefits of recent cost reduction initiatives materialize in our results during the second quarter. We believe these factors provide us with a clear path to profitability beginning in the first half of next year."

Conference Call and Webcast Information

Vireo Health management will host a conference call with research analysts on Thursday, May 14, 2020 at 8:30 a.m. ET to discuss its financial results for its fourth quarter and fiscal year ended December 31, 2019. The conference call may be accessed by dialing 866-211-3165 (Toll-Free) or 647-689-6580 (International) and entering conference ID 3986853.

A live audio webcast of this event will also be available in the Events & Presentations section of the Company's Investor Relations website at and will be archived for one year.

Additional Information

Additional information relating to the Company's fourth quarter and fiscal year 2019 results is available on SEDAR at Vireo Health refers to certain non-IFRS financial measures such as adjusted net income, Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and adjusted EBITDA (defined as earnings before interest, taxes, depreciation, amortization, less certain non-cash equity compensation expense, one-time transaction fees, and other non-cash items. These measures do not have any standardized meaning prescribed by IFRS and may not be comparable to similar measures presented by other issuers. Please see the Supplemental Information and Reconciliation of Non-IFRS Financial Measures at the end of this news release for more detailed information regarding non-IFRS financial measures.

About Vireo Health International, Inc.

Vireo Health International, Inc. is a physician-led cannabis company focused on building long-term, sustainable value by bringing the best of medicine, science, and engineering to the cannabis industry. With operations strategically located in early-stage, limited-license medical markets, Vireo manufactures pharmaceutical-grade cannabis products in environmentally-friendly greenhouses and distributes its products through its growing network of Green Goods(TM) retail dispensaries and hundreds of third-party locations. Its current core medical markets of New York, Minnesota, Pennsylvania, Arizona, New Mexico, and Maryland all have the potential to enact adult-use legalization in the next three to 24 months, and two additional markets in Puerto Rico and Massachusetts also have potential for commercialization. Combined with its teams' focus on driving scientific innovation within the industry and securing meaningful intellectual property, Vireo believes it is well positioned to become a global market leader in the cannabis industry. Today, eight of its 10 markets are operational with 13 of its 32 total retail dispensary licenses open for business. For more information about the company, please visit

Forward-Looking Statement Disclosure

This news release contains "forward-looking information" within the meaning of applicable United States and Canadian securities legislation. To the extent any forward-looking information in this news release constitutes "financial outlooks" within the meaning of applicable United States or Canadian securities laws, such information is being provided as preliminary financial results and the reader is cautioned that this information may not be appropriate for any other purpose and the reader should not place undue reliance on such financial outlooks. Forward-looking information contained in this press release may be identified by the use of words such as "plans," "expects" or "does not expect," "is expected," "look forward to," "budget" "scheduled," "estimates," "forecasts," "will continue," "intends," "anticipates," "does not anticipate," "believes," "should," "should not," or variations of such words and phrases or indicates that certain actions, events or results "may," "could," "would," "might," or "will" "be taken," "occur," or "be achieved." Forward-looking information may include, without limitation, statements regarding the operations, business, financial condition, expected financial results, performance, prospects, opportunities, priorities, targets, goals, ongoing objectives, milestones, strategies and outlook of Vireo, and includes statements about, among other things, the value of assets, the amount of liabilities, the designation of certain businesses or assets as "core" or "non-core," decisions about allocation of capital and other resources, future developments, the future operations, potential market opportunities including the potential effects of the approval of adult-use cannabis in one or more markets, potential opportunities to monetize assets, strengths and strategy of the Company. Forward-looking information is provided for the purpose of presenting information about management's current expectations and plans relating to the future and readers are cautioned that such statements may not be appropriate for other purposes. These statements should not be read as guarantees of future performance or results. Forward-looking information includes statements with respect to the opportunities for the Company to leverage increasing scale to improve sales growth and operating performance; the anticipation that the medical-only state markets in which the Company's subsidiaries operate could enact recreational-use legislation over the near-to mid-term future; the anticipated benefits of strategic initiatives; the effects of reduction of corporate overhead and SG&A expenses; improvement to unit economics; expansion of retail dispensaries in key markets; and the expectation that such expansion will drive stronger revenue growth, operating margins and free cash flow. Forward-looking information includes both known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company or its subsidiaries to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements or information contained in this news release including, without limitation, the impact on the Company's businesses and financial results of epidemics and pandemics, including the COVID-19 pandemic. Financial outlooks, as with forward-looking information generally, are, without limitation, based on the assumptions and subject to various risks as set out herein. Our actual financial position and results of operations may differ materially from management's current expectations and, as a result, our revenue and cash on hand may differ materially from the revenue and cash values provided in this news release. Forward-looking information is based upon a number of estimates and assumptions of management, believed but not certain to be reasonable, in light of management's experience and perception of trends, current conditions and expected developments, as well as other factors relevant in the circumstances, including assumptions in respect of current and future market conditions, the current and future regulatory environment; and the availability of licenses, approvals and permits.

Although the Company believes that the expectations and assumptions on which such forward-looking information is based are reasonable, undue reliance should not be placed on the forward-looking information because the Company can give no assurance that they will prove to be correct, including preliminary financial expectations regarding the annualized reduction of corporate overhead and SG&A expenses. Actual results and developments may differ materially from those contemplated by these statements. Forward-looking information is subject to a variety of risks and uncertainties that could cause actual events or results to differ materially from those projected in the forward-looking information. Such risks and uncertainties include, but are not limited to, risks related to preliminary financial results being subject to the completion of the Company's financial closing procedures and not being audited or reviewed by the Company's independent registered public accounting firm; the timing of recreational-use legislation in markets where the Company currently operates; current and future market conditions, including the market price of the subordinate voting shares of the Company; federal, state, local and foreign government laws, rules and regulations, including federal and state laws in the United States relating to cannabis operations in the United States; limited operating history; changes in laws, regulations and guidelines; operational, regulatory and other risks; execution of business strategy; management of growth; difficulty to forecast; conflicts of interest; risks inherent in an agricultural business; liquidity and additional financing; foreign private issuer status and the risk factors set out in the Company's listing statement dated March 19, 2019, filed with the Canadian securities regulators and available under the Company's profile on SEDAR at

The statements in this news release are made as of the date of this release. The Company disclaims any intent or obligation to update any forward-looking information, whether as a result of new information, future events or results or otherwise, other than as required by applicable securities laws.

Supplemental Information

The financial information reported in this news release is based on audited financial statements for the fiscal year ended December 31, 2019. All financial information contained in this news release is qualified in its entirety with reference to such financial statements. To the extent that the financial information contained in this news release is inconsistent with the information contained in the Company's audited financial statements, the financial information contained in this news release shall be deemed to be modified or superseded by the Company's audited financial statements. The making of a modifying or superseding statement shall not be deemed an admission for any purposes that the modified or superseded statement, when made, constituted a misrepresentation for purposes of applicable securities laws.




       As at December 31, 2019 and December 31, 2018

              (Expressed in United States Dollars)


         December 31, December 31,

                                                                          2019          2018


              Current Assets

         Cash                                                      $7,641,673    $9,624,110

          Restricted Cash                                            1,592,500             -

         Receivables                                                1,025,963     1,671,257

         Inventories                                               32,437,308    21,379,722

          Biological Assets                                          6,134,209     5,967,150

          Prepaid Expenses                                           2,285,548       962,297

          Deferred acquisition
           costs                                                        28,136     1,885,653

          Deferred financing
           costs                                                             -      448,480


                                                                    51,145,337    41,938,669

              Non-Current Assets

          Right of Use Assets                                       25,921,603             -

          Property and Equipment                                    13,326,337    22,847,283

         Deposits                                                   2,651,366     2,259,735

          Deferred Loss on Sale
           Leaseback                                                    30,481        26,596

         Goodwill                                                   3,132,491             -

          Intangible Asset                                           9,001,237     2,184,565

                                                                    54,063,515    27,318,179

                   Total Assets                                   $105,208,852   $69,256,848



              Current Liabilities

          Accounts Payable and
           Accrued Liabilities                                  
       $3,140 086   $2,512,389

          Current portion of
           Right of Use Liability                                      619,827       680,193

          Current portion of
           Long-Term Debt                                                    -    1,010,000


                                                                     3,759,913     4,202,582

              Long-Term Liabilities

          Deferred Rent                                                      -      271,091

          Deferred Income Taxes                                      4,528,000     6,508,000

          Right of Use Liability                                    28,665,681    16,620,922

          Long-Term Debt                                             1,110,000             -

          Convertible debt                                             817,446             -

                                                                    38,881,040    27,602,595

              Shareholders' Equity

          Share Capital                                            118,453,142    41,965,556

         Reserves                                                   7,962,509     2,766,050

         Deficit                                                 (60,087,839)  (3,077,353)

                                                                    66,327,812    41,654,253

                   Total Liabilities and
                    Equity                                        $105,208,852   $69,256,848




                Consolidated Statements of Loss and Comprehensive Loss

       For the Years Ended December 31, 2019 and 2018

                (Expressed in United States Dollars)


                                                                         Year Ended   Year Ended

                                                                       December 31, December 31,

                                                                               2019          2018

                     REVENUE                                            $29,956,172   $18,459,069

          Production Costs                                             (21,754,487)  (9,519,433)


                     Gross Profit
                      Before Fair
                      Adjustments                                         8,201,685     8,939,636


          Realized Fair
           Value Amounts
           Included in
           Inventory Sold                                              (18,569,503) (16,457,419)

          Unrealized Fair
           Value Gain on
           Growth of
           Assets                                                        21,209,166    24,302,031


                     Gross Profit                                        10,841,348    16,784,248


          Depreciation                                                    1,368,685       274,319

           fees                                                           4,036,348     1,862,317

          Salaries and
           wages                                                         10,339,741     4,144,540

          Selling, general
           expenses                                                       9,994,361     3,831,634

          Share Based
           Compensation                                                   3,303,297     2,072,706


                                                                         29,042,432    12,185,516

                OTHER INCOME (EXPENSE)

          Loss on sale of
           property and
           equipment                                                       (23,216)     (25,065)

          Interest expense                                              (5,131,622)  (2,390,422)

          Interest income                                                       662           319

           expense                                                         (52,096)            -

          Listing expense                                               (3,562,883)            -

           related costs                                                  (739,880)            -

           adjustment                                                     (865,405)            -

          Other expense                                                   (469,112)     (59,917)

          Loss on
           Impairment                                                  (28,264,850)            -


                     Total Other
                      (Expense)                                        (39,108,402)  (2,475,085)


                      INCOME (LOSS)
                       BEFORE INCOME
                       TAXES                                           (57,309,486)    2,123,647


          Current income
           taxes                                                        (1,681,000)  (2,918,000)

          Deferred income
           taxes                                                          1,980,000   (2,283,000)


                      (RECOVERY) FOR
                      INCOME TAXES                                          299,000   (5,201,000)


                     LOSS AND
                      LOSS                                            $(57,010,486) $(3,077,353)

    ---                                                                                      ---

        Weighted Average
         Outstanding -
         basic and
         diluted                                                         80,822,129     1,208,403

        Net Loss Per
         Share -basic
         and diluted                                                        $(0.71)      $(2.55)

                Vireo Health, Inc.

                Consolidated Statements of Cash Flows                                           
        Year Ended   
       Year Ended

       For the Years Ended December 31, 2019 and 2018                                             
        December 31, 
       December 31,

                (Expressed in United States Dollars)                                                           2019                  2018


                Cash Flows from Operating Activities:

       Net loss                                                                                           $(57,010,486)         $(3,077,353)

       Item not affecting cash:

       Depreciation                                                                                           3,201,955               771,281

       Amortization of intangible assets                                                                        864,229

       Loss on sale of property and equipment                                                                    19,331                27,455

       Share-based compensation                                                                               3,303,297             2,072,706

       Fair value adjustment on sale of inventory                                                            18,569,503            16,457,419

       Fair value adjustment on growth of biological assets                                                (21,209,166)         (24,302,031)

       Impairment of goodwill and intangible assets                                                          28,264,850

       Interest expense                                                                                       5,183,718             2,390,422

       Other income                                                                                                                (105,275)

       Deferred income taxes                                                                                (1,980,000)            2,283,000

       Deferred gain/loss on sale leaseback                                                                                            8,845

       Listing expense                                                                                        3,562,883

       Acquisition costs                                                                                        739,880

       Changes in non-cash working capital                                                                  (5,968,453)          (5,751,349)

                Cash Flows Used in Operating Activities                                                (22,458,459)          (9,224,880)

                Cash Flows from Investing Activities:

         Purchase of property and equipment                                                                 (7,690,753)          (2,089,058)

         Proceeds on sale of property and equipment                                                           1,000,257             5,793,830

         Cash acquired from MaryMed                                                                                                1,499,085

         Acquisition costs on RTO, net of cash acquired                                                       (567,849)

         Acquisition costs on business combinations and assets acquisitions, net of cash acquired          (13,534,735)

         Restricted cash                                                                                    (1,592,500)

         Deferred acquisition costs and deposits                                                              (214,470)          (1,885,653)

                Cash Flows from Investing Activities                                                   (22,600,050)            3,318,204

                Cash Flows from Financing Activities:

         Proceeds from private placement, net of issuance costs                                              48,213,438            15,790,392

         Deferred financing costs                                                                                                  (448,480)

         Proceeds from debt                                                                                     100,000             2,500,000

         Payments on debt                                                                                                        (2,500,000)

         Lease payments                                                                                       (617,145)

         Interest paid                                                                                      (4,620,221)          (2,407,091)

                Cash Flows from Financing Activities                                                     43,076,072            12,934,821

                Net Change in Cash                                                                     $(1,982,437)           $7,028,145

       Cash, Beginning of the Year                                                                            9,624,110             2,595,965

                Cash, End of the Year                                                                    $7,641,673            $9,624,110

Reconciliation of Non-IFRS Financial Measures

EBITDA, Adjusted Net loss EBITDA and Adjusted EBITDA are non-IFRS measures and do not have standardized definitions under IFRS. The following information provides reconciliations of the supplemental non-IFRS financial measures, presented herein to the most directly comparable financial measures calculated and presented in accordance with IFRS. The Company has provided the non-IFRS financial measures, which are not calculated or presented in accordance with IFRS, as supplemental information and in addition to the financial measures that are calculated and presented in accordance with IFRS. These supplemental non-IFRS financial measures are presented because management has evaluated the financial results both including and excluding the adjusted items and believe that the supplemental non-IFRS financial measures presented provide additional perspective and insights when analyzing the core operating performance of the business. These supplemental non-IFRS financial measures should not be considered superior to, as a substitute for or as an alternative to, and should be considered in conjunction with, the IFRS financial measures presented.

Reconciliation of Net Loss to Adjusted Net Loss and Adjusted EBITDA

                                                                                                             Three Months Ended      Twelve Months Ended

                December 31,     
         December 31,

                                                                                                                            2019                     2018             2019             2018

                Net loss                                                                                   $(37,125,766)            $(1,182,621)   $(57,010,486)    $(3,077,353)

     Net fair value adjustments                                                                                (3,344,130)             (3,608,572)     (2,639,663)     (7,844,612)

     Listing expense                                                                                                66,040                                3,562,883

     Acquisition related costs                                                                                                                             739,880

     Inventory adjustment                                                                                          343,179                                  865,405

     Share-based compensation                                                                                    2,616,429                  572,869        3,303,297        2,072,706

     Intangible Write Offs                                                                                      28,264,850                               28,264,850

                Adjusted net loss (non-IFRS)                                                                $(9,179,398)            $(4,218,324)   $(22,913,834)    $(8,849,259)

                Net loss                                                                                   $(37,125,766)            $(1,182,621)   $(57,010,486)    $(3,077,353)

     Interest income                                                                                                 (422)                                   (662)           (319)

     Interest expense                                                                                            1,804,171                1,122,673        5,131,622        2,390,422

     Accretion expense                                                                                            (71,142)                                  52,096

     Income taxes                                                                                                  350,000                1,731,000        (299,000)       5,201,000

     Depreciation                                                                                                  308,158                (105,757)       1,368,685          274,319

                EBITDA (non-IFRS)                                                                          $(34,735,001)              $1,565,295    $(50,757,745)      $4,788,069

     Net fair value adjustments                                                                                (3,344,130)             (3,608,572)     (2,639,663)     (7,844,612)

     Listing expense                                                                                                66,040                                3,562,883

     Acquisition related costs                                                                                                                             739,880

     Inventory adjustment                                                                                          343,179                                  865,405

     Share-based compensation                                                                                    2,616,429                  572,869        3,303,297        2,072,706

     Intangible Write Offs                                                                                      28,264,850                               28,264,850

                Adjusted EBITDA (non-IFRS)                                                                  $(6,788,633)            $(1,470,408)   $(16,661,093)      $(983,837)

       Net Loss Per Share - basic and diluted for the full years 2019 and 2018 was $(0.71)and $(2.55), respectively.

                                    Media Inquiries           
                  Investor Inquiries


       Albe Zakes                                            
     Sam Gibbons

                     Vice President, Corporate Communications 
                Vice President, Investor Relations


       (267) 221-4800                                        
     (612) 314-8995

View original content to download multimedia:

SOURCE Vireo Health International, Inc.