- Q3 Revenue Increased 33% Year-Over-Year, Propelled by 135% Year-Over-Year Growth in Cannabinoid Revenue, Along with 6% Year-Over-Year Growth in Non-Cannabinoid Revenue -
- Q3 Adjusted EBITDA Improved Year-Over-Year to $(2.6) Million Compared to $(3.7) Million, Reflecting Revenue Growth and Continued Aggressive Expense Reductions -
- Cash Balance at October 31, 2023 was $6.2 Million, with $1.9 Million in Subsequent Capital Received from the November Sale of the Company's Remaining Stake in Cansativa -
- Updated Full Year 2023 Guidance Reflects Revenue Timing Shifts, Revenue Mix, and Adjusted EBITDA Improvement from Continued Operating Efficiencies -
TOCANCIPÁ, Colombia, Nov. 09, 2023 (GLOBE NEWSWIRE) -- Clever Leaves Holdings Inc. (NASDAQ: CLVR, CLVRW) ("Clever Leaves" or the "Company"), a global medicinal cannabis company, is reporting financial and operating results for the third quarter ended September 30, 2023. All financial information is provided in US dollars unless otherwise indicated.
"Our third quarter results reflect our commitment to enhancing our commercial strategy and Colombian production, as well as optimizing our expenses," said Andres Fajardo, CEO of Clever Leaves. "On the cannabinoid side of our business, demand for our extracts increased, resulting in overall year-over-year revenue growth of 135% increase in cannabinoid revenue. We also grew revenue by 6% year-over-year in our non-cannabinoid Herbal Brands business and maintained the segment's gross margin performance, driven by higher sales, stabilized raw material and labor costs, and general and administrative cost efficiencies. Within this segment, we continue to strengthen our relationships with the Food Drug Mass channel, optimize our go-to-market model for the specialty channel, and grow our Direct-to-Consumer sales.
"As a result of the measures we have previously implemented to preserve cash, we have continued to drive year-over-year reductions in our operating expenses and cash burn. In fact, our quarter-end cash balance of $6.5 million reflects a sequential gain relative to our $5.1 million balance at the end of the second quarter, benefited by the $2.7 million in proceeds we received from the sale of our Portuguese processing assets in July and ATM shares issuances. At October 31, our cash balance was $6.2 million, and we have since received $1.9 million in net proceeds from the sale of our remaining stake in Cansativa this month. Moving into the remainder of 2023, we are focused on accelerating expansion in our core cannabinoid markets, reflecting a combination of high-quality extracts and increasing diversified and genetically differentiated flower, continued cost reductions via the continued streamlining of our operational infrastructure, and continued exploration of monetization of non-core assets."
Third Quarter 2023 Summary vs. Same Year-Ago Quarter1
- Revenue in the third quarter of 2023 increased 33% to $3.8 million compared to $2.9 million for the same period in 2022. The improvement was driven by an increase in cannabinoid segment revenues of 135% to $1.4 million compared to $0.6 million for the same period in 2022. The increase in cannabinoid segment revenues was primarily driven by continued extract sales strength in Australia and Brazil. Non-cannabinoid revenues increased 6% year-over-year.
- All-in cost per gram of dry flower was $0.75, compared to $0.52 in the prior year period. The increase is attributable to the Company's ongoing extraction and processing costs on existing inventory, along with costs associated with ramping Colombian flower exports. The Company also implemented meaningful cultivation changes to improve its flower quality and properties, as well as meet more stringent market and regulatory requirements.
- Gross profit, including a $0.3 million inventory provision, increased 49% to $1.9 million, compared to a $1.3 million gross profit in the year-ago quarter, which included a $0.6 million inventory provision. Adjusted gross profit (a non-GAAP financial measure defined and reconciled herein), which excluded such inventory provisions, increased 19% to $2.2 million compared to $1.9 million. The increase in gross profit reflects the revenue growth generated during the quarter, along with stabilized pricing for both raw materials and labor in the non-cannabinoid segment.
- Gross margin increased 550 basis points to 50.8% compared to 45.3% last year. Adjusted gross margin (a non-GAAP financial measure defined and reconciled herein), which excluded inventory provisions, was 57.7% compared to 64.7%.
- Operating expenses in the third quarter of 2023 improved to $5.3 million compared to $25.6 million for the same period in 2022, which included a $19.0 million intangible asset impairment charge related to the Company's Colombian cannabis license. Excluding the year-ago impairment charge, operating expenses decreased by 20% year-over-year, reflecting the continued benefits of the cost reduction and restructuring initiatives the Company previously implemented.
- Net loss was $5.1 million compared to a net loss of $20.2 million in the prior year period. Net loss in the third quarter of 2023 included a $3.7 million impairment charge related to the sale of the Company's remaining stake in Cansativa subsequent to the end of the third quarter. Net loss in the year-ago quarter included the previously mentioned $19.0 million asset impairment charge.
- Adjusted EBITDA (a non-GAAP financial measure defined and reconciled herein) improved to $(2.6) million compared to $(3.7) million. The improvement reflects the aforementioned benefits of the Company's cost reductions and restructuring initiatives previously implemented.
- Cash, cash equivalents and restricted cash were $6.5 million at September 30, 2023, compared to $12.9 million at December 31, 2022. The decrease was primarily attributable to continued operating losses and working capital needs, partially offset from the sale of non-core assets and ATM issuances.
Fajardo continued: "Building upon the traction we have generated throughout the year, we sustained a strong focus on our target cannabinoid markets. Increasing demand in Australia and Brazil continued to drive extract sales as we capitalize on our growing supply partnerships, including in Israel and our approved product shipments to Brazil. We also focused on leveraging our partnership with Australian Natural Therapeutics Group to ramp sales of our dry flower in Australia.
"Furthermore, we are continuing to expand our commercial flower portfolio and are aiming to complete two new strains by year-end. As part of our previously announced partnership with Praetorian Global, we have already achieved significant milestones in our initial cultivation collaboration. We believe these strains will help accelerate our market penetration into Germany, the United Kingdom, and other markets. Looking ahead, we are focused on optimizing our flower characteristics and expanding our product portfolio in 2024 to best meet market demand.
"Moving into the fourth quarter, our goal is to continue expanding sales of our cannabinoid products, optimize our capital efficiency and cost structure, and enhance our product quality and diversity out of Colombian production operations. We believe we are well positioned to achieve all of these goals to drive sustainable future growth."
Revised 2023 Outlook
Clever Leaves is refining its full year 2023 financial outlook to reflect the year-to-date phasing and mix of its segment-level revenues, along with key improvements to its cost and capital structure. The Company now expects its full year revenue to range between $17 million and $18 million, with an adjusted gross margin of between 55% and 57%, compared to its prior forecast of between $19 million and $22 million, with an adjusted gross margin of between 58% and 63%. The revisions primarily reflect timing variability across the Company's cannabinoid markets, mainly Brazil as a result of the timing in the issuance of internal quotas and Israel as a result of the recent geopolitical complexities facing the nation. The revisions also reflect softness experienced in the first half of the year in the specialty channel of Clever Leaves' non-cannabinoid segment.
Pursuant to the savings generated from prior cost reduction and restructuring initiatives, the Company now anticipates its 2023 adjusted EBITDA performance for the year to range between $(11.0) million and $(10.0) million, compared to its prior forecast of between $(13.6) million and $(10.6) million. This new range reflects the significant cost reductions implemented during the course of the year. Clever Leaves is also reducing its range of annual capital expenditures in 2023 to approximately $0.2 million to $0.3 million, as compared to its prior forecast of between approximately $0.5 million to $0.7 million. The new range reflects the minimal maintenance needs of its mature Colombian production infrastructure and represents a nearly 80% reduction compared to its annual capital expenditures in 2022.
Conference Call
Clever Leaves will conduct a conference call today at 5:00 p.m. Eastern time to discuss its results for the third quarter ended September 30, 2023.
Clever Leaves management will host the conference call, followed by a question-and-answer session.
Conference Call Date: Thursday, November 9, 2023
Time: 5:00 p.m. Eastern time
Toll-free dial-in number: 1-855-238-2333
International dial-in number: 1-412-317-5222
Conference ID: 10183148
Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Group at 949-574-3860.
The conference call will be broadcast live and available for replay here.
A telephonic replay of the conference call will also be available after 8:00 p.m. Eastern time on the same day through November 16, 2023.
Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 10183148
About Clever Leaves Holdings Inc.
Clever Leaves is a global medical cannabis company. Its operations in Colombia produce EU GMP cannabinoid active pharmaceutical ingredients (API) and finished products in flower and extract form to a growing base of B2B customers around the globe. Clever Leaves aims to disrupt the traditional cannabis production industry by leveraging environmentally sustainable, ESG-friendly, industrial-scale and low-cost production methods, with the world's most stringent pharmaceutical quality certifications. Clever Leaves announces material information to the public through a variety of means, including filings with the U.S. Securities and Exchange Commission (the "SEC"), press releases, public conference calls, and its website (https://cleverleaves.com). Clever Leaves uses these channels, as well as social media, including its Twitter account (@clever_leaves), and its LinkedIn page (https://www.linkedin.com/company/clever-leaves), to communicate with investors and the public about Clever Leaves, its products, and other matters. Therefore, Clever Leaves encourages investors, the media, and others interested in Clever Leaves to review the information it makes public in these locations, as such information could be deemed to be material information. Information on or that can be accessed through Clever Leaves' websites or these social media channels is not part of this release, and references to Clever Leaves' website addresses and social media channels are inactive textual references only.
Non-GAAP Financial Measures
In this press release, Clever Leaves refers to certain non-GAAP financial measures including Adjusted EBITDA, Adjusted Gross Profit and Adjusted Gross Margin. Adjusted EBITDA, Adjusted Gross Profit and Adjusted Gross Margin do not have standardized meanings prescribed by GAAP and are therefore unlikely to be comparable to similar measures presented by other companies. Adjusted EBITDA is defined as income/loss from continuing operations before interest, taxes, depreciation and amortization, share-based compensation expense, restructuring expenses, foreign exchange gain/loss, gains/losses on the early extinguishment of debt, gain/loss on remeasurement of warrant liability, equity investment share of gain/loss, other expense/income and income/loss from discontinued operations. Adjusted Gross Profit (and the related Adjusted Gross Margin measure) is defined as gross profit excluding inventory provision. Adjusted EBITDA, Adjusted Gross Profit and Adjusted Gross Margin also exclude the impact of certain non-recurring items that are not directly attributable to the underlying operating performance. Clever Leaves considers Adjusted EBITDA, Adjusted Gross Profit and Adjusted Gross Margin to be meaningful indicators of the performance of its core business. Adjusted EBITDA, Adjusted Gross Profit and Adjusted Gross Margin should neither be considered in isolation nor as a substitute for the financial measures prepared in accordance with U.S. GAAP. For reconciliations of Adjusted EBITDA, Adjusted Gross Profit and Adjusted Gross Margin to the most directly comparable U.S. GAAP measures, see the relevant schedules provided with this press release. We have not provided or reconciled the non-GAAP forward-looking information to their corresponding GAAP measures because the exact amounts for these items are not currently determinable without unreasonable efforts but may be significant.
Forward-Looking Statements
This press release includes certain statements that are not historical facts but are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by words such as "aim," "anticipate," "believe," "can," "continue," "could," "estimate," "evolve," "expect," "forecast," "future," "guidance," "intend," "may," "opportunity," "outlook," "pipeline," "plan," "predict," "potential," "projected," "seek," "seem," "should," "will," "would" and similar expressions (or the negative versions of such words or expressions) that predict or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements as well as our outlook for 2023 are subject to risks and uncertainties, which could cause actual results to differ from the forward-looking statements. Important factors that may affect actual results or the achievability of the Company's expectations include, but are not limited to: (i) our ability to continue as a going concern; (ii) our ability to maintain the listing of our securities on Nasdaq; (iii) our ability to implement our restructuring initiatives; (iv) expectations with respect to future operating and financial performance and growth, including if or when Clever Leaves will become profitable; (v) Clever Leaves' ability to execute its business plans and strategy and to receive regulatory approvals (including its goals in its five key markets and goals for entry into the United Kingdom); (vi) Clever Leaves' ability to capitalize on expected market opportunities, including the timing and extent to which cannabis is legalized in various jurisdictions; (vii) global economic and business conditions, including recent economic sanctions against Russia and their effects on the global economy; (viii) geopolitical events (including the ongoing military conflict between Russia and Ukraine as well as the war between Israel and Hamas), natural disasters, acts of God and pandemics, including the economic and operational disruptions and other effects of COVID-19; (ix) regulatory developments in key markets for the Company's products, including international regulatory agency coordination and increased quality standards imposed by certain health regulatory agencies, and failure to otherwise comply with laws and regulations; (x) uncertainty with respect to the requirements applicable to certain cannabis products as well as the permissibility of sample shipments, and other risks and uncertainties; (xi) consumer, legislative, and regulatory sentiment or perception regarding Clever Leaves' products; (xii) lack of regulatory approval and market acceptance of Clever Leaves' new products which may impede its ability to successfully commercialize its products; (xiii) the extent to which Clever Leaves' is able to monetize its existing THC market quota within Colombia; (xiv) demand for Clever Leaves' products and Clever Leaves' ability to meet demand for its products and negotiate agreements with existing and new customers; (xv) developing product enhancements and formulations with commercial value and appeal; (xvi) product liability claims exposure; (xvii) lack of a history and experience operating a business on a large scale and across multiple jurisdictions; (xviii) limited experience operating as a public company; (xix) changes in currency exchange rates and interest rates; (xx) weather and agricultural conditions and their impact on the Company's cultivation and construction plans, (xxi) Clever Leaves' ability to hire and retain skilled personnel in the jurisdictions where it operates; (xxii) Clever Leaves' ability to remediate a material weakness in its internal control cover financial reporting and to develop and maintain effective internal and disclosure controls; (xxiii) potential litigation; (xxiv) access to additional financing; and (xxv) completion of our construction initiatives on time and on budget. The foregoing list of factors is not exclusive. Additional information concerning certain of these and other risk factors is contained in Clever Leaves' most recent filings with the SEC. All subsequent written and oral forward-looking statements concerning Clever Leaves and attributable to Clever Leaves or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above. Readers are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Clever Leaves expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in its expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based.
Clever Leaves Investor Inquiries:
Cody Slach or Jackie Keshner
Gateway Group, Inc.
+1-949-574-3860
CLVR@Gateway-grp.com
| CLEVER LEAVES HOLDINGS INC. | ||||||||
| Consolidated Statements of Financial Position | ||||||||
| (Amounts in thousands of U.S. Dollars, except share and per share data) | ||||||||
| (Unaudited) | ||||||||
| September 30, 2023 | December 31, 2022 | |||||||
| Assets | ||||||||
| Current: | ||||||||
| Cash and cash equivalents | $ | 6,472 | $ | 12,449 | ||||
| Restricted cash | 66 | 439 | ||||||
| Accounts receivable, net | 1,746 | 2,252 | ||||||
| Prepaids, deposits and other receivables | 1,941 | 2,708 | ||||||
| Inventories, net | 7,709 | 8,399 | ||||||
| Total current assets | 17,934 | 26,247 | ||||||
| Investment - Cansativa | 1,896 | 5,679 | ||||||
| Property, plant and equipment, net | 12,752 | 13,963 | ||||||
| Asset held for sale - Land | 1,500 | 1,500 | ||||||
| Intangible assets, net | 2,821 | 3,354 | ||||||
| Operating lease right-of-use assets, net | 820 | 1,303 | ||||||
| Other non-current assets | 54 | 52 | ||||||
| Total Assets | $ | 37,777 | $ | 52,098 | ||||
| Liabilities | ||||||||
| Current: | ||||||||
| Accounts payable | 2,088 | 2,299 | ||||||
| Accrued expenses and other current liabilities | 3,225 | 4,238 | ||||||
| Loans and borrowings, current portion | 477 | 465 | ||||||
| Warrant liability | 108 | 113 | ||||||
| Operating lease liabilities, current portion | 512 | 1,239 | ||||||
| Deferred revenue | 437 | 1,072 | ||||||
| Total current liabilities | $ | 6,847 | $ | 9,426 | ||||
| Loans and borrowings | 859 | 1,065 | ||||||
| Operating lease liabilities - Long-term | 366 | 1,087 | ||||||
| Other long-term liabilities | 16 | 112 | ||||||
| Total Liabilities | $ | 8,088 | $ | 11,690 | ||||
| Shareholders' equity | ||||||||
| Additional paid-in capital | 223,407 | 221,313 | ||||||
| Accumulated deficit | (193,718 | ) | (180,905 | ) | ||||
| Total shareholders' equity | 29,689 | 40,408 | ||||||
| Total liabilities and shareholders' equity | $ | 37,777 | $ | 52,098 | ||||
| CLEVER LEAVES HOLDINGS INC. | ||||||||||||||||
| Consolidated Statements of Operations and Comprehensive Loss | ||||||||||||||||
| (Amounts in thousands of U.S. Dollars, except share and per share data) | ||||||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Revenue, net | $ | 3,820 | $ | 2,867 | $ | 12,779 | $ | 12,008 | ||||||||
| Cost of sales | (1,878 | ) | (1,568 | ) | (5,877 | ) | (5,635 | ) | ||||||||
| Gross Profit | 1,942 | 1,299 | 6,902 | 6,373 | ||||||||||||
| Expenses | ||||||||||||||||
| General and administrative | 4,155 | 5,442 | 14,327 | 18,865 | ||||||||||||
| Sales and marketing | 582 | 615 | 1,600 | 2,075 | ||||||||||||
| Research and development | 292 | 343 | 907 | 1,114 | ||||||||||||
| Restructuring expenses | - | (82 | ) | - | 3,761 | |||||||||||
| Goodwill Impairment | - | 19,000 | - | 19,000 | ||||||||||||
| Depreciation and amortization | 290 | 305 | 750 | 950 | ||||||||||||
| Total expenses | 5,319 | 25,623 | 17,584 | 45,764 | ||||||||||||
| Loss from operations | (3,377 | ) | (24,324 | ) | (10,682 | ) | (39,391 | ) | ||||||||
| Other Expense (Income), Net | ||||||||||||||||
| Interest (income)/expense and amortization of debt issuance cost | 5 | (58 | ) | 23 | 2,696 | |||||||||||
| Gain on remeasurement of warrant liability | (60 | ) | (196 | ) | (5 | ) | (2,009 | ) | ||||||||
| Gain on investment | - | - | - | (6,851 | ) | |||||||||||
| Investment Impairment | 3,705 | - | 3,705 | - | ||||||||||||
| Loss on debt extinguishment, net | - | - | - | 2,263 | ||||||||||||
| Foreign exchange loss | 275 | 669 | 297 | 1,144 | ||||||||||||
| Other (income) expense, net | (31 | ) | 102 | (19 | ) | 111 | ||||||||||
| Total other expenses (income), net | 3,894 | 517 | 4,001 | (2,645 | ) | |||||||||||
| Loss before income taxes and equity investment loss | (7,271 | ) | (24,841 | ) | (14,683 | ) | (36,746 | ) | ||||||||
| Equity investment share of loss | - | - | - | 64 | ||||||||||||
| Deferred Income Tax (recovery) | - | (6,650 | ) | - | (6,650 | ) | ||||||||||
| Loss from continuing operations | (7,271 | ) | (18,191 | ) | (14,683 | ) | (30,160 | ) | ||||||||
| Income (Loss) from discontinued operations | 2,133 | (1,972 | ) | 1,869 | (7,189 | ) | ||||||||||
| Net loss | $ | (5,138 | ) | $ | (20,163 | ) | (12,814 | ) | $ | (37,349 | ) | |||||
| Net loss per share: | ||||||||||||||||
| Basic and diluted from continuing operations | $ | (4.60 | ) | $ | (12.93 | ) | $ | (9.70 | ) | $ | (24.70 | ) | ||||
| Basic and diluted from discontinued operations | $ | 1.35 | $ | (1.41 | ) | $ | 1.23 | $ | (5.90 | ) | ||||||
| Net loss per share - basic and diluted | $ | (3.25 | ) | $ | (14.33 | ) | $ | (8.47 | ) | $ | (30.59 | ) | ||||
| Weighted-average common shares outstanding - basic and diluted | 1,580,456 | 1,407,419 | 1,513,575 | 1,221,107 | ||||||||||||
| CLEVER LEAVES HOLDINGS INC. | ||||||||
| Consolidated Statements of Cash Flows | ||||||||
| (Amounts in thousands of U.S. Dollars) | ||||||||
| (Unaudited) | ||||||||
| For the Nine months ended September 30, | ||||||||
| 2023 | 2022 | |||||||
| Cash Flow from Operating Activities: | ||||||||
| Loss from continuing operations | $ | (14,683 | ) | $ | (30,160 | ) | ||
| Gain (Loss) from discontinued operations | 1,869 | (7,189 | ) | |||||
| Net loss | $ | (12,814 | ) | $ | (37,349 | ) | ||
| Adjustments to reconcile to net cash used in operating activities: | ||||||||
| Depreciation and amortization | 1,933 | 2,935 | ||||||
| Amortization of debt discount and debt issuance cost | - | 1,949 | ||||||
| Gain on sale of fixed assets | (2,825 | ) | - | |||||
| Inventory provision | 591 | 3,822 | ||||||
| Restructuring and related costs | - | 3,791 | ||||||
| Gain on remeasurement of warrant liability | (5 | ) | (2,009 | ) | ||||
| Goodwill Impairment | - | 19,000 | ||||||
| Deferred Tax (Recovery) | - | (6,650 | ) | |||||
| Non-cash lease expense | 483 | 128 | ||||||
| Foreign exchange loss | 341 | 1,420 | ||||||
| Share-based compensation expense | 954 | 2,606 | ||||||
| Investment Impairment | 3,705 | - | ||||||
| Loss on equity method investment, net | - | 64 | ||||||
| Gain on investment | - | (6,851 | ) | |||||
| Loss on debt extinguishment, net | - | 2,263 | ||||||
| Other non-cash expense, net | - | 600 | ||||||
| Changes in operating assets and liabilities: | - | - | ||||||
| Decrease (Increase) in accounts receivable | 506 | (369 | ) | |||||
| Decrease (Increase) in prepaid expenses & other receivables | 767 | (466 | ) | |||||
| (Increase) decrease in other non-current assets | (638 | ) | 555 | |||||
| (Decrease) in lease liability | (788 | ) | - | |||||
| Decrease (Increase) in inventory | 99 | (5,067 | ) | |||||
| (Decrease) in accounts payable and other current liabilities | (2,178 | ) | (4,756 | ) | ||||
| (Decrease) Increase in accrued and other non-current liabilities | (96 | ) | 415 | |||||
| Net cash used in operating activities | (9,965 | ) | (23,969 | ) | ||||
| Cash Flow from Investing Activities: | ||||||||
| Proceeds from sale of fixed assets | 2,825 | - | ||||||
| Purchase of property, plant and equipment | (187 | ) | (1,856 | ) | ||||
| Proceeds from partial sale of equity method of investment | - | 2,498 | ||||||
| Net cash provided by investing activities | 2,638 | 642 | ||||||
| Cash Flow From Financing Activities: | ||||||||
| Repayment of debt | (323 | ) | (22,897 | ) | ||||
| Other borrowings | - | 73 | ||||||
| Proceeds from issuance of shares | 1,340 | 27,686 | ||||||
| Equity issuance costs | (199 | ) | (1,345 | ) | ||||
| Stock option exercise | - | 22 | ||||||
| Net cash provided by financing activities | $ | 818 | $ | 3,539 | ||||
| Effect of exchange rate changes on cash, cash equivalents & restricted cash | 159 | (304 | ) | |||||
| Net (decrease) in cash, cash equivalents & restricted cash | $ | (6,350 | ) | $ | (20,092 | ) | ||
| Cash, cash equivalents & restricted cash, beginning of period | 12,888 | 37,699 | ||||||
| Cash, cash equivalents & restricted cash, end of period | $ | 6,538 | $ | 17,607 | ||||
| CLEVER LEAVES HOLDINGS INC. | |||||||||||||||||
| Adjusted EBITDA Reconciliation (Non-GAAP Measure) | |||||||||||||||||
| (Amounts in thousands of U.S. Dollars) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||
| Net Loss | $ | (5,138 | ) | $ | (20,163 | ) | $ | (12,814 | ) | $ | (37,349 | ) | |||||
| Loss (Income) from discontinued operations | (2,133 | ) | 1,972 | (1,869 | ) | 7,189 | |||||||||||
| Gain on remeasurement of warrant liability | (60 | ) | (196 | ) | (5 | ) | (2,009 | ) | |||||||||
| Share-based compensation | 52 | 958 | 954 | 2,606 | |||||||||||||
| Restructuring expenses | - | (82 | ) | - | 3,761 | ||||||||||||
| Depreciation and amortization | 691 | 748 | 1,933 | 2,322 | |||||||||||||
| Interest expense and amortization of debt issuance costs | 5 | (58 | ) | 23 | 2,696 | ||||||||||||
| Foreign exchange loss | 275 | 669 | 297 | 1,144 | |||||||||||||
| Gain on investment | - | - | - | (6,851 | ) | ||||||||||||
| Investment Impairment | 3,705 | - | 3,705 | - | |||||||||||||
| Goodwill Impairment | - | 19,000 | - | 19,000 | |||||||||||||
| Deferred Tax (recovery) | - | (6,650 | ) | - | (6,650 | ) | |||||||||||
| Loss on debt extinguishment, net | - | - | - | 2,263 | |||||||||||||
| Equity investment share of loss | - | - | - | 64 | |||||||||||||
| Other (income) expense, net | (31 | ) | 102 | (19 | ) | 111 | |||||||||||
| Adjusted EBITDA (Non-GAAP Measure) | $ | (2,634 | ) | $ | (3,700 | ) | $ | (7,795 | ) | $ | (11,703 | ) | |||||
| CLEVER LEAVES HOLDINGS INC. | |||||||||||||||||
| Adjusted Gross Profit Reconciliation (Non-GAAP Measure) | |||||||||||||||||
| (Amounts in thousands of U.S. Dollars) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||
| Revenue | $ | 3,820 | $ | 2,867 | $ | 12,779 | $ | 12,008 | |||||||||
| Cost of sales, before inventory provision | (1,614 | ) | (1,013 | ) | (5,286 | ) | (4,532 | ) | |||||||||
| Inventory provision | (264 | ) | (555 | ) | (591 | ) | (1,103 | ) | |||||||||
| Gross Profit | $ | 1,942 | $ | 1,299 | $ | 6,902 | $ | 6,373 | |||||||||
| Inventory provision | (264 | ) | (555 | ) | (591 | ) | (1,103 | ) | |||||||||
| Adjusted Gross Profit (Non-GAAP Measure) | $ | 2,206 | $ | 1,854 | $ | 7,493 | $ | 7,476 | |||||||||
| Gross Profit Margin (%) | 50.8 | % | 45.3 | % | 54.0 | % | 53.1 | % | |||||||||
| Adjusted Gross Profit Margin (Non-GAAP Measure) (%) | 57.7 | % | 64.7 | % | 58.6 | % | 62.3 | % | |||||||||
1 Due to the cessation of the Company's production operations in Portugal, as well as the ongoing wind-down process for these operations, Clever Leaves has determined that these operations meet the "discontinued operations" criteria as of March 31, 2023, in accordance with Accounting Standards Codification (ASC) 205, Presentation of Financial Statements. As a result, the Company's Consolidated Balance Sheets and Consolidated Statements of Operations, and the notes to the Consolidated Financial Statements, have been restated for all periods presented to reflect the discontinuation of these operations in accordance with ASC 205. For additional detail on this presentation, please refer to the Company's Form 10-Q for the fiscal period ended September 30, 2023.
