Exhibit 3

 

(GRAPHIC)

 

GROWN ROGUE INTERNATIONAL INC.

 

Unaudited Condensed Interim Consolidated Financial Statements
For the Three and Six Months ended April 30, 2021 and 2020

Expressed in United States Dollars

 

NOTICE TO READER

The accompanying unaudited condensed consolidated interim financial statements have been prepared by the Company’s management and the Company’s independent auditors have not performed a review

of these interim financial statements.

 

 

 

Grown Rogue International Inc. 

Condensed Interim Consolidated Statements of Financial Position 

Unaudited - Expressed in United States Dollars

 

 

 

   April 30, 2021   October 31, 2020 
ASSETS
Current assets          
Cash  $1,717,343   $217,788 
Accounts receivable (Note 19)   372,663    172,121 
Biological assets (Note 4)   745,781    250,690 
Inventory (Note 5)   522,844    1,124,360 
Prepaid expenses and other assets   275,549    69,816 
Total current assets  $3,634,180   $1,834,775 
Marketable securities (Note 6)   1,211,535    585,035 
Other investments (Note 7)   1,451,376    187,812 
Property and equipment (Note 10)   2,388,430    1,151,799 
Intangible assets   -    4,997 
TOTAL ASSETS  $8,685,521   $3,764,418 
LIABILITIES          
Current liabilities          
Accounts payable and accrued liabilities  $1,101,148   $1,059,971 
Current portion of lease liabilities (Note 9)   273,525    100,277 
Current portion of long-term debt (Note 11)   311,272    46,099 
Interest payable (Note 11)   6,250    9,367 
Derivative liabilities (Note 12.1)   -    583,390 
Unearned revenue   40,000    - 
Total current liabilities  $1,732,195   $1,799,104 
Accrued liabilities (Note 8)   123,413    389,816 
Lease liabilities (Note 9)   731,127    16,630 
Long-term debt (Note 11)   1,168,260    753,715 
Convertible debentures (Note 12)   -    1,739,678 
Deferred rent   -    10,494 
TOTAL LIABILITIES  $3,754,995   $4,709,437 
EQUITY          
Share capital (Note 13)  $19,200,203   $14,424,341 
Shares issuable (Note 13)   1,368,054    - 
Contributed surplus (Notes 14,15)   6,232,757    4,070,264 
Accumulated other comprehensive income (loss)   (85,478)   (12,197)
Accumulated deficit   (21,741,217)   (19,394,044)
Equity attributable to shareholders  $4,794,319   $(911,636)
Non-controlling interest (Notes 23)   (43,793)   (33,383)
TOTAL EQUITY  $4,930,526   $(945,019)
TOTAL LIABILITIES AND EQUITY  $8,685,521   $3,764,418 

 

Going Concern (Note 2) 

Subsequent Events (Note 24)

 

Approved on behalf of the Board of Directors:

 

Signed “J. Obie Strickler”, Director Signed “Stephen Gledhill”, Director

 

The accompanying notes form an integral part of these condensed interim consolidated financial statements.

 

Pg 2 of 35

 

 

Grown Rogue International Inc. 

Condensed Interim Consolidated Statements of Comprehensive Loss 

Unaudited - Expressed in United States Dollars

 

 

  

   Three months ended April 30,   Six months ended April 30, 
   2021   2020   2021   2020 
Revenue                
Product sales  $1,370,728   $1,172,612   $2,245,552   $2,278,908 
Service revenue (Note 7)   167,694    -    344,055    - 
Total revenue   1,538,422    1,172,612    2,589,607    2,278,908 
Cost of goods sold                    
Cost of finished cannabis inventory sold (Note 5)   (875,078)   (819,820)   (1,345,632)   (1,341,500)
Costs of service revenues (Note 7)   (70,200)   -    (154,353)   - 
Gross profit, excluding fair value items   593,144    352,792    1,089,622    937,408 
Realized fair value amounts in inventory sold   (19,732)   (212,669)   (189,060)   (845,299)
Unrealized fair value gain (loss) on growth of biological assets (Note 4)   33,754    (47,055)   (153,052)   654,504 
Gross profit   607,166    93,068    747,510    746,613 
Expenses                    
Accretion expense   366,079    71,330    614,436    139,540 
Amortization of intangible assets   -    6,981    4,997    14,640 
Amortization of property and equipment (Note 10)   40,546    26,229    78,701    111,728 
General and administrative (Note 20)   775,919    586,037    1,442,658    1,256,805 
Share-based compensation   47,572    -    136,010    - 
Total expenses   1,230,116    690,577    2,276,802    1,522,713 
Loss from operations   (622,950)   (597,509)   (1,529,292)   (776,100)
Other income and (expense)                    
Interest expense   (36,361)   (71,078)   (44,888)   (161,592)
Other income   (22,319)   95,000    (22,319)   110,000 
Gain on debt settlement   114,997    -    131,620    - 
Loss on settlement of non-controlling interest   (189,816)   -    (189,816)   - 
Unrealized gain on marketable securities   253,300    (627,287)   556,108    (627,287)
Unrealized loss on derivative liability (Note 12.2)   (939,369)   (5,954)   (1,258,996)   - 
Gain on disposal of property and equipment   -    -    -    14,964 
Net loss  $(1,442,518)  $(1,206,828)  $(2,357,583)  $(1,440,015)
Other comprehensive income (items that may be subsequently reclassified to profit & loss)                    
Currency translation   2,653    (90,150)   (73,281)   (106,725)
Total comprehensive loss   (1,439,865)   (1,296,978)   (2,430,864)   (1,546,740)
Loss per share attributable to owners of the parent - basic & diluted  $(0.01)  $(0.01)  $(0.02)   (0.02)
Weighted average shares outstanding - basic & diluted   120,244,292    91,140,126    114,040,208    81,749,360 
Net loss for the period attributable to:                    
Non-controlling interest   (15,306)   (21,004)   (10,410)   (37,149)
Shareholders   (1,427,212)   (1,185,824)   (2,347,173)   (1,402,866)
Net loss   (1,442,518)   (1,206,828)   (2,357,583)   (1,440,015)
Comprehensive loss for the period attributable to:                    
Non-controlling interest   (15,306)   (21,004)   (10,410)   (37,149)
Shareholders   (1,424,559)   (1,275,974)   (2,420,454)   (1,509,591)
Total comprehensive loss   (1,439,865)   (1,296,978)   (2,430,864)   (1,546,740)

 

The accompanying notes form an integral part of these condensed interim consolidated financial statements.

 

Pg 3 of 35

 

 

Grown Rogue International Inc. 

Condensed Interim Consolidated Statements of Changes in Shareholders’ Deficit 

Unaudited - Expressed in United States Dollars

 

 

  

   Number of common shares   Share capital  

Shares 

issuable

  

Subscriptions 

payable

  

Contributed 

surplus

  

Currency

translation

reserve

  

Accumulated

deficit

  

Non-

controlling

interests

   Total equity 
Balance - October 31, 2020   107,782,397   $14,424,341   $-   $-   $4,070,264   $(12,197)  $(19,394,044)  $(33,383)  $(945,019)
Shares issued for employment, director, & consulting services (Note 13.1)   403,044    74,294    -    -    -    -    -    -    74,294 
Shares issued pursuant to private placement (Notes 13.2)   10,231,784    1,225,000    -    -    -    -    -    -    1,225,000 
Expenses of non-brokered private placement (Note 13.2)   -    (15,148)   -    -    -    -    -    -    (15,148)
Shares issued to extend payment due date (Notes 13.3, 7.2)   25,000    2,103    -    -    -    -    -    -    2,103 
Shares issued to partner creditor (Note 13.4)   400,000    36,310    -    -    -    -    -    -    36,310 
Shares issuable for services (Note 13.5)   -    -    48,900    -    -    -    -    -    48,900 
Shares payments to exercise Canopy Option and extend due date (Note 13.6)   600,000    107,461    -    -    -    -    -    -    107,461 
Shares and warrants issued pursuant to brokered private placement of Special Warrants (Notes 13.7, 14)   23,162,579    3,738,564    -    -    -    -    -    -    3,738,564 
Expenses of brokered private placement of Special Warrants (Note 13.7)   -    (444,396)   -    -    -    -    -    -    (444,396)
Agent Warrants issued pursuant to Special Warrant financing (Notes 13.7,14.1)   -    (210,278)   -    -    210,278    -    -    -    - 
Settlement of convertible debentures for cash and common shares (Note 13.8)   3,933,328    261,952    654,338    -    1,883,731    -    -    -    2,800,021 
Issuance of non-controlling interest in subsidiary for cash (Note 23.3)   -    -    -    -    (475,000)   -    -    475,000    - 
Purchase of non-controlling interest in subsidiary (Note 23.3)   -    -    664,816    -    475,000    -    -    (475,000)   664,816 
Stock option vesting expense   -    -    -    -    68,484    -    -    -    68,484 
Currency translation adjustment   -    -    -     -    -    (73,281)   -    -    (73,281)
Net loss   -    -    -    -    -    -    (2,347,173)   (10,410)   (2,357,583)
Balance - April 30, 2021   146,538,132   $19,200,203   $1,368,054   $-   $6,232,757   $(85,478)  $(21,741,217)  $(43,793)  $4,930,526 

 

Pg 4 of 35

 

 

Grown Rogue International Inc. 

Condensed Interim Consolidated Statements of Changes in Shareholders’ Deficit 

Unaudited - Expressed in United States Dollars

 

 

 

   Number of common shares   Share capital   Shares
issuable
   Subscriptions payable   Contributed surplus   Currency translation reserve   Accumulated deficit  

Non-

controlling interests

   Total equity 
Balance - October 31, 2019   71,653,598   $12,647,930   $-   $5,136   $2,890,435   $121,920   $(17,112,605)  $19,538   $(1,427,646)
Common units issued pursuant to private placement (Note 13.9)   5,000,000    267,374    -    -    106,575    -    -    -    373,949 
Share issuance costs   -    (7,561)   -    -    (3,014)   -    -    -    (10,575)
Common units issued pursuant to share swap (Note 13.9)   15,000,000    1,121,848    -    -    -    -    -    -    1,121,848 
Common shares issued for services (Note 13.10)   2,158,750    153,360    -    -    -    -    -    -    153,360 
Currency translation adjustment   -    -    -    -    -    (106,725)   -    -    (106,725)
Net loss   -    -    -    -    -    -    (1,402,866)   (37,149)   (1,440,015)
Balance - April 30, 2020   93,812,348   $14,182,951   $-   $5,136   $2,993,996   $15,195   $(18,515,471)  $(17,611)  $(1,335,804)

 

The accompanying notes form an integral part of these condensed interim consolidated financial statements.

 

Pg 5 of 35

 

 

Grown Rogue International Inc.

Condensed Interim Consolidated Cash Flow Statements

Unaudited - Expressed in United States Dollars

 

 

 

   Six months ended April 30, 
Cash provided by (used in)  2021   2020 
Operating activities          
Net loss  $(2,357,583)  $(1,440,015)
Adjustments for non-cash items in net loss          
Amortization of property and equipment   78,701    174,648 
Amortization of intangible assets   4,997    14,640 
Unrealized gain on changes in fair value of biological assets   153,052    (654,504)
Share-based compensation   159,504    103,391 
Stock option expense   68,484    - 
Accretion expense   614,436    139,540 
Gain on disposal of property & equipment   -    (14,964)
Interest on lease liabilities   -    23,373 
Unrealized gain on marketable securities   (556,108)   627,287 
Loss on fair value of derivative liability   1,258,996    - 
Loss on acquisition of non-controlling interest paid in shares   189,816    - 
Effects of foreign exchange   2,700    (123,000)
   $(383,005)  $(1,149,604)
Changes in non-cash working capital (Note 16)   (314,642)   1,420,810 
Net cash provided (used) by operating activities  $(697,647)  $271,206 
           
Investing activities          
Purchase of property and equipment  $(615,307)  $(310,098)
Other investments   (1,054,000)   (150,000)
Net cash used in investing activities  $(1,669,307)  $(460,098)
           
Financing activities          
Third party investment in subsidiary  $475,000   $- 
Proceeds from long-term debt   525,000    600,000 
Proceeds from private placement   1,225,000    373,949 
Proceeds from brokered private placement   3,738,564    - 
Payment of equity and debenture issuance costs   (459,544)   (10,575)
Repayment of long-term debt   (175,415)   (100,000)
Repayment of convertible debentures   (1,312,722)   - 
Proceeds of subscription receipts   -    - 
Payments of lease principal   (149,374)   (150,017)
Net cash provided by financing activities  $3,866,509   $713,357 
           
Change in cash  $1,499,555   $524,465 
Cash balance, beginning  $217,788   $74,926 
Cash balance, ending  $1,717,343   $599,391 

Supplemental cash flow disclosures (Note 17)

 

The accompanying notes form an integral part of these condensed interim consolidated financial statements.

 

Pg 6 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

1.CORPORATE INFORMATION

 

These unaudited condensed interim consolidated financial statements for the three and six months ended April 30, 2021 and 2020 (the “Financial Statements”), include the accounts of Grown Rogue International Inc. (together with its subsidiaries, “GRIN” or the “Company”) and its subsidiaries. The registered office of GRIN is located at 340 Richmond Street West, Toronto, Ontario, M5V1X2.

 

GRIN’s subsidiaries and ownership thereof are summarized in the table below.

 

Company  Ownership
Grown Rogue Unlimited, LLC  100% by GRIN
Grown Rogue Gardens, LLC  100% by Grown Rogue Unlimited, LLC
GRU Properties, LLC  100% by Grown Rogue Unlimited, LLC
GRIP, LLC  100% by Grown Rogue Unlimited, LLC
Grown Rogue Distribution, LLC  100% by Grown Rogue Unlimited, LLC
GR Michigan, LLC  87% by Grown Rogue Unlimited, LLC
Idalia, LLC  60% by Grown Rogue Unlimited, LLC
Canopy Management, LLC  0% (Note 1.1)

 

1.1The Company, through its subsidiary, entered into an option to acquire an 87% controlling interest in Canopy Management LLC (“Canopy”), which holds an option to acquire a 60% controlling interest in Golden Harvests, LLC (Note 7), and which was exercised subsequent to April 30, 2021. Canopy is majority owned by the Company’s CEO, who is prohibited from omitting or taking certain actions where to do so would be contrary to the economic benefits which the Company expects to derive from the aforementioned options and the investments in the underlying businesses. The Company includes Canopy in the consolidated financial results and has allocated its net loss to net loss attributable to non-controlling interest.

 

GRIN is primarily engaged in the business of growing and selling cannabis products. The primary cannabis product produced and sold is cannabis flower.

 

2.BASIS OF PRESENTATION

 

Statement of Compliance and Going Concern

 

The Financial Statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) IAS 34 - Interim Financial Reporting, applicable to a going concern, which contemplates the realization of assets and liabilities in the normal course of business as they become due.

 

The Company’s ability to continue as a going concern is dependent upon, but not limited to, its ability to raise financing necessary to discharge its liabilities as they become due and generate positive cash flows from operations. For the six months ended April 30, 2021, the Company incurred a net loss of approximately $2.4 million, and as of that date, the Company’s accumulated deficit was approximately $21.7 million. These conditions have resulted in material uncertainties that may cast significant doubt about the Company’s ability to continue as a going concern. The ability of the Company to continue as a going concern and to meet its obligations will be dependent upon successful sales of product and generating positive cash flows from operations as well as obtaining suitable financing. The accompanying Financial Statements do not reflect any adjustment that might result from the outcome of this uncertainty. If the going concern assumption is not used, then the adjustments required to report the Company’s assets and liabilities at liquidation values could be material to these Financial Statements.

 

Pg 7 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

These Financial Statements do not include all disclosures required by IFRS for annual audited consolidated financial statements and accordingly should be read in conjunction with our annual consolidated financial statements for the year ended October 31, 2020. These unaudited condensed interim financial statements were authorized for issuance by the Board of Directors on June 29, 2021 (“Financial Statement Date”).

 

Basis of Measurement

 

These Financial Statements have been prepared on a historical cost basis except for certain financial instruments and biological assets, which are measured at fair value, as described herein.

 

Functional and Presentation Currency

 

The Company’s functional currency is the Canadian dollar and the functional currency of its subsidiaries is the United States (“U.S.”) dollar. These Financial Statements are presented in U.S. dollars.

 

Transactions denominated in foreign currencies are initially recorded in the functional currency using exchange rates in effect at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies are translated into the functional currency using exchange rates prevailing at the end of the reporting period. All exchange gains and losses are included in the statements of loss and comprehensive loss.

 

For the purpose of presenting consolidated financial statements, the assets and liabilities of the Company are expressed in U.S. Dollars using exchange rates prevailing at the end of the reporting period. Income and expense items are translated at the average exchange rates for the period, unless exchange rates fluctuated significantly during that period, in which case the exchange rates at the dates of the transactions are used. Exchange differences arising, if any, are recognized in other comprehensive loss and reported as currency translation reserve in shareholders’ equity.

 

Foreign exchange gains or losses arising from a monetary item receivable from or payable to a foreign operation, the settlement of which is neither planned nor likely to occur in the foreseeable future and which, in substance, is considered to form part of the net investment in the foreign operation, are recognized in other comprehensive loss.

 

Pg 8 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

Basis of Consolidation

 

The subsidiaries are those companies controlled by the Company, as the Company is exposed, or has rights, to variable returns from its involvement with the subsidiaries and has the ability to affect those returns through its power over the subsidiaries by way of its ownership and rights pertaining to the subsidiaries. The financial statements of subsidiaries are included in these Financial Statements from the date that control commences until the date control ceases. All intercompany balances and transactions have been eliminated upon consolidation.

 

Estimation Uncertainty due to COVID-19

 

On March 11, 2020, the World Health Organization declared a global outbreak of COVID-19 to be a pandemic, which has had a significant impact on businesses through the restrictions put in place by the federal, state, provincial and municipal governments regarding travel, business operations and isolation/quarantine orders in Canada and the United States. Government measures imposed to limit the spread of COVID-19 did not have a material impact on the Company’s operations during the six months ended April 30, 2021, and the Company has not observed any material impairments, or significant changes in the fair value of its assets as a result of COVID-19.

 

At this time, it is unknown the extent of the impact the COVID-19 outbreak may have on the Company as this will depend on future developments that are highly uncertain and that cannot be predicted with confidence. These uncertainties arise from the inability to predict the duration of the outbreak, including the duration of travel restrictions, business closures or disruptions, and quarantine/isolation measures that are currently, or may be put in place by Canada, the United States and other countries to fight the virus. While the extent of the impact is unknown, it remains possible that this outbreak may cause reduced customer demand, supply chain disruptions, staff shortages, and increased government regulations, all of which may negatively impact the Company’s business, results of operations and financial condition. The Company will continue to evaluate the situation with respect to the COVID-19 pandemic as it develops and will implement any such changes to its business as may deemed appropriate to mitigate any potential impacts to its business.

 

3.SIGNIFICANT ACCOUNTING POLICIES AND SIGNIFICANT JUDGEMENTS

 

The preparation of these Financial Statements requires management to make judgments, estimates, and assumptions that affect the application of policies and reported amounts of assets, liabilities, and expenses. Areas that have the most significant effect on the amounts recognized in the financial statements are disclosed in Note 4 of the Company’s consolidated financial statements for the year ended October 31, 2020. The accounting policies applied in these Financial Statements are consistent with those used in the Company’s consolidated financial statements for the year ended October 31, 2020.

 

Pg 9 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

4.BIOLOGICAL ASSETS

 

Biological assets consist of cannabis plants, which reflect measurement at fair value less costs to sell (“FVLCTS”). Changes in the carrying amounts of biological assets for the six months ended April 30, 2021 are as follows:

 

   April 30, 2021   October 31, 2020 
Beginning balance  $250,690   $156,589 
Purchased cannabis plants   555,894    724,878 
Allocation of operational overhead   643,090    1,130,712 
Change in FVLCTS due to biological transformation   (153,052)   1,515,492 
Transferred to inventory upon harvest   (550,841)   (3,276,981)
Ending balance  $745,781   $250,690 

 

FVLCTS is determined using a model which estimates the expected harvest yield for plants currently being cultivated, and then adjusts that amount for the expected selling price and also for any additional costs to be incurred, such as post-harvest costs.

 

The following significant unobservable inputs, all of which are classified as level 3 on the fair value hierarchy, were used by management as part of this model:

 

-Expected costs required to grow the cannabis up to the point of harvest
-Estimated selling price per pound
-Expected yield from the cannabis plants
-Estimated stage of growth - The Company applied a weighted average number of days out of the 60-day growing cycle that biological assets have reached as of the measurement date based on historical evidence. The Company assigns fair value according to the stage of growth and estimated costs to complete cultivation.

 

          Impact of 20% change 
   April 30, 2021   October 31, 2020   April 30, 2021   October 31, 2020 
Estimated selling price per (pound)  $1,150   $1,123   $58,733   $48,720 
Estimated stage of growth   56%   63%  $50,510   $38,104 
Estimated flower yield per harvest (pound)   456    216   $50,510   $38,104 

 

Pg 10 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

5.INVENTORY

 

The Company’s inventory composition is as follows:            

 

   April 30, 2021   October 31,2020 
Raw materials  $10,938   $8,588 
Work in process   262,760    919,464 
Finished goods   249,146    196,308 
Ending balance  $522,844   $1,124,360 

 

The cost of inventories included as an expense and included in cost of goods sold for the six months ended April 30, 2021, was $1,345,632 (2020 - $1,341,500). For the six months ended April 30, 2021, $406,372 in property and equipment amortization costs were included in cost of finished cannabis inventory sold (2020 - $236,491).

 

6.MARKETABLE SECURITIES

 

During the year ended October 31, 2020, the Company received 2,362,204 common shares of Plant-Based Investment Corp (“PBIC”) by issuing to PBIC 15,000,000 common shares of the Company pursuant to a subscription agreement. The Company does not have control or significant influence over PBIC and has accounted for the investment at fair value through profit or loss.

 

As at April 30, 2021, the fair value of the shares was $1,211,535 (October 31, 2020 - $585,035), based upon the publicly quoted price of PBIC shares. During the six months ended April 30, 2021, the Company recorded an unrealized gain on the shares in the amount of $556,108 (2020 - loss of $627,287) and foreign currency translation gain of $70,392 (2020 - foreign currency translation loss of $19,063).

 

Pg 11 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

7.OTHER INVESTMENTS

 

Investment in Golden Harvests. LLC (“Golden Harvests”)

 

On February 6, 2020, the Company entered into a definitive agreement for an option to acquire a 60% controlling interest (the “Option”) of a fully-licensed Michigan based operator, Golden Harvests. In addition to the payments described below, the Company must receive certain regulatory approvals in order to exercise the Option. During the six months ended April 30, 2021, the Option was terminated, and a materially similar new option agreement was signed between Canopy Management LLC (“Canopy”) and Golden Harvests (the “New Option”). Under the Option, the Company agreed to pay $810,000 in cash and issue 800,000 common shares of the Company under the following schedule:

 

7.1Payment of $150,000 within five days of signing the Option and the issuance of 200,000 common shares of the Company within 60 days after signing the Option. During the year ended October 31, 2020, $150,000 was paid and 200,000 common shares were issued with a fair value of $12,812.

 

7.2Payment of $200,000 and the issuance of 200,000 common shares of the Company on the sixth-month anniversary of signing the Option. The Company paid $25,000 and issued 25,000 shares with a fair value of $2,103 (Note 13.3) to extend this payment for six-months. During the six months ended April 30, 2021, under the New Option, a cash payment of $100,000 was made, and a 12-month note payable for $100,000 was issued to fulfill the $200,000 payment, and 200,000 common shares were issued with a fair value of $35,820. The note payable bears interest at $2,000 per month.

 

7.3Payment of $260,000 and the issuance of 200,000 common shares of the Company on the twelve-month anniversary of signing the Option. During the three months ended April 30, 2021, under the New Option, the Company extended the due date of these payments by six months through the issuance of 200,000 shares with a fair value of $35,820. After the extension, the payments are due August 6, 2021.

 

7.4Payment of $200,000 and the issuance of 200,000 common shares of the Company due upon exercise of the Option, pending Municipal and State regulatory approval. During the six months ended April 30, 2021, a cash payment of $200,000 was made and 200,000 shares with a fair value of $35,821 were issued under the New Option. Municipal and State regulator approval was obtained subsequent to April 30, 2021, and the New Option was exercised.

 

The Company has a contract to provide operations management services to Golden Harvests. Under this agreement, during the six months ended April 30, 2021, the Company earned revenues of $344,055 (2020 - $Nil) and costs for those revenues were $154,353 (2020 - $Nil).

 

Pg 12 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

The amounts paid towards the acquisition of Golden Harvests, as at April 30, 2021, include the following:

 

Investment  April 30, 2021   October 31, 2020 
Beginning balance  $187,812   $- 
Cash payments   300,000    175,000 
Note payable and interest   104,000      
Share payments   109,564    12,812 
Ending balance  $701,376   $187,812 

 

During the six months ended April 30, 2021, and concurrent with the timing of the New Option, the Company obtained an option to acquire an 87% membership interest in Canopy (the “Canopy Option”) from GRIN’s CEO, who is the majority owner of Canopy and who has a fiduciary responsibility to the Company. Exercise of the Canopy Option will ultimately provide identical economic rights as the Company originally had from the Option. In order to exercise the Canopy Option, the Company must: (1) make payments to Canopy, described below, such that Canopy can fulfill the option payments required for Canopy to acquire Golden Harvests under the New Option, and (2) for the Company to have all licensing and other regulatory or governmental approvals from the state of Michigan necessary to operate, or to own an equity interest in an entity that operates, a cannabis business in the state of Michigan.

 

The Company’s Canopy Option payments, made such that Canopy can complete its option payments to Golden Harvests under the New Option, are as follows:

 

Payment of $200,000 and the issuance of 200,000 common shares of the Company on February 6, 2021. A cash payment of $100,000 was made, and a 12-month note payable for $100,000 was issued to fulfill the $200,000 payment, and 200,000 common shares with a fair value of $35,820 were issued. The note payable bears interest at $2,000 per month. These payments under the New Option are analogous to those described at Note 7.2.

 

Payment of $260,000 and the issuance of 200,000 common shares of the Company on February 6, 2021. Canopy extended this payment to August 6, 2021, by paying 200,000 common shares of the Company with a fair value of $35,820. These payments are analogous to those described at Note 7.3, and were extended by way of a 200,000 payment of common shares with a fair value of $38,820.

 

Payment of $200,000 and the issuance of 200,000 common shares of the Company due upon exercise of the New Option, pending Municipal and State regulatory approval. These payments are analogous to Note 7.4. During the six months ended April 30, 2021, a payments of $200,000 and 200,000 common shares with a fair value of $35,821 were made.

 

Pg 13 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

Investment in assets sold by High Street Capital Partners. LLC (“HSCP”)

 

7.5On February 5, 2021, the Company agreed to acquire substantially all of the assets of the growing and retail operations (the “HSCP Transaction”) of HSCP, for an aggregate total of $3,000,000 in consideration, payable in a series of tranches, subject to receipt of all necessary regulatory and other approvals, not to exceed 18 months from the date of the agreement evidencing the HSCP Transaction. The Company also executed a management services agreement with HSCP (“HSCP MSA”), pursuant to which the Company agreed to pay $21,500 per month as consideration for services rendered thereunder, until the completion of the HSCP Transaction. In accordance with the MSA, the Company will own all production from the growing assets derived from the growing operations of HSCP, and the Company will operate the growing facility of HSCP under the MSA until receipt of the necessary regulatory approvals relating to the acquisition by the Company of HSCP’s growing assets. The Company has no involvement with the retail operations contemplated in the agreement until the HSCP Transaction is completed.

 

During the six months ended April 30, 2021, the Company paid $750,000 towards the total consideration of $3,000,000 under the HSCP Transaction.

 

8.ACCRUED LIABILITIES

 

The following table summarizes the liability payable to creditors who agreed to defer settlement for longer than one year from October 31, 2020 and 2019:

 

   CEO  

Trade 

Vendors

   Total 
Balance at October 31, 2019  $180,799    -   $180,799 
Amounts deferred   45,000    241,255    286,255 
Amounts settled   -    (77,238)   (77,238)
Balance at October 31, 2020  $225,799    164,017   $389,816 
Amounts settled   (162,899)   (103,504)   (266,403)
Balance at April 30, 2021  $62,900    60,513   $123,413 

 

9.LEASES

 

At April 30, 2021, The Company reported lease liabilities pertaining to four leases for property for growing operations and certain leases for equipment.

 

One lease for outdoor growing property, executed with the Company’s CEO, was extended during the six months ended April 30, 2021, through December 31, 2025. This lease was accordingly remeasured, resulting in an increase to the liability and right-of-use asset of $281,707.

 

A second lease for outdoor growing property was extended during the six months ended April 30, 2021, through December 31, 2021. This lease was accordingly remeasured, resulting in an increase to lease liabilities and right-of-use assets of $43,490.

 

Pg 14 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

During the six months ended April 30, 2021, management determined that it would exercise extension options on a third property lease, an indoor growing facility, through March 31, 2027. This lease was accordingly remeasured, resulting in an increase to lease liabilities and right-of-use assets of $460,030.

 

During the six months ended April 30, 2021, a fourth property lease was entered into for an outdoor growing property. This lease was measured at $107,104, with a corresponding increase to lease liabilities and right-of-use assets.

 

During the six months ended April 30, 2021, leases for equipment entered into were measured at $144,789, with a corresponding increase to lease liabilities and right-of-use assets.

 

Set out below are the carrying amounts and movements of lease liabilities.

 

Lease liabilities  April 30, 2021   October 31, 2020 
Balance - beginning  $116,907   $142,205 
Adoption of IFRS 16   -    276,431 
Additions   1,037,120    68,035 
Accretion of interest   35,495    65,433 
Payments   (184,870)   (435,197)
Balance - ending  $1,004,652   $116,907 
Current portion   273,525    100,277 
Non-current portion   731,127    16,630 

 

Payments during the six months ended April 30, 2021 of $184,870 included principal payments of $149,375 and interest of $35,495 (2020 - payments of $227,917, comprised of principal payments of $187,710 and interest of $35,207).

 

Set out below are the minimum future lease payments after April 30, 2021.

 

   Total future minimum lease payments 
Less than one year  $374,361 
Between one and five years   889,675 
Total  $1,264,036 

 

Pg 15 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

10.PROPERTY AND EQUIPMENT

 

   Computer and Office Equipment  

Production

Equipment

and Other

   Construction in Progress   Leasehold Improvements  

Right-of-use

Assets

   Total 
COST
Balance - October 31, 2019  $55,960   $156,781   $476,783   $1,238,680   $358,608   $2,286,812 
Additions   1,031    215,030    90,342    251,355    344,466    902,224 
Transfers   (2,061)   2,061    (512,719)   512,719    -    - 
Disposals   (39,764)   (17,350)   (9,331)   (947)   -    (67,392)
Balance - October 31, 2020  $15,166   $356,522   $45,075   $2,001,807   $703,074   $3,121,644 
Additions   -    3,964    -    721,189    1,037,120    1,762,273 
Transfers   -    -    (45,075)   45,075    -    - 
Balance - April 30, 2021  $15,166   $360,486   $-   $2,768,071  $1,740,194   $4,883,917 
ACCUMULATED AMORTIZATION
Balance - October 31, 2019  $19,701   $37,016   $-   $638,629  $126,549   $821,895 
Amortization for the period   6,360    41,397    -    810,619    305,365    1,163,741 
Transfers   (2,405)   2,405    -    -    -    - 
Disposals   (8,490)   (7,301)   -    -    -    (15,791)
Balance - October 31, 2020  $15,166   $73,517   $-   $1,449,248  $431,914   $1,969,845 
Amortization for the period   -    28,075    -    354,855    142,712    525,642 
Balance - April 30, 2021  $15,166   $101,592   $-   $1,804,103  $574,626   $2,495,487 
NET BOOK VALUE
As at October 31, 2020  $-   $283,005   $45,075   $552,559   $271,160   $1,151,799 
As at April 30, 2021  $-   $258,894   $-   $963,968  $1,165,568   $2,388,430 

 

For the six months ended April 30, 2021, amortization capitalized was $446,941 (2020 - $267,624) and expensed amortization was $78,701 (2020 - $111,728).

 

Pg 16 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

11.LONG-TERM DEBT

 

Transactions related to the Company’s long-term debt for the six months ended April 31, 2021 include the following:

 

Movement in long-term debt     
Balance - October 31, 2019  $150,000 
Additions (Notes 11.5, 11.6)   615,000 
Interest accretion   260,940 
Payments   (226,126)
Balance - October 31, 2020  $799,814 
Additions (Notes 11.1,11.2,11.3,11.4)   625,000 
Interest accretion   230,129 
Payments   (175,411)
Balance - April 30, 2021  $1,479,532 
Current portion - April 30, 2021   311,272 
Non-current portion - April 30, 2021   1,168,260 

 

11.1On November 23, 2020, debt was issued by Grown Rogue Distribution, LLC with a principal amount of $125,000, interest paid monthly at 10% per annum, and a maturity date of November 23, 2023. After the maturity date, additional interest payments are due quarterly, at amounts that cause total interest paid over the life of the debt to equal $125,000. The note is reported at amortized cost using an effective interest rate of approximately 27%.

 

11.2On December 2, 2020, debt was issued by Grown Rogue Gardens, LLC with a principal amount of $150,000, interest accrued at 10% per annum, and a maturity date of December 31, 2021. Interest and principal are payable upon maturity. The maturity date can be extended by up to six-months for a $1,000 fee per $10,000 of principal extended.

 

11.3On January 27, 2021, debt was issued by Grown Rogue Distribution, LLC with a principal amount of $250,000, interest paid monthly at 10% per annum, and a maturity date of January 27, 2024. After the maturity date, additional interest payments are due quarterly, at amounts that cause total interest paid over the life of the debt to equal $250,000. The note is reported at amortized cost using an effective interest rate of approximately 27%.

 

11.4On February 4, 2021, a note payable for $100,000 was issued to satisfy a milestone payment due to GH (Note 7.2). The note is payable 12 months from the issue date and accrues interest at $2,000 per month.

 

Accrued interest payable on long-term debt at April 30, 2021 was $6,250 (October 31, 2020 - $9,376).

 

Pg 17 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

Transactions related to the Company’s long-term debt for the year ended October 31, 2020, include the following:

 

11.5On December 5, 2019, debt was issued with a principal amount of $15,000, with simple interest accrued at a rate of 60% per annum and a maturity of 60 days. On February 18, 2020, all principal and interest was repaid. This amount was owed to the CEO of the Company.

 

11.6Debt issuance by GR Michigan, LLC

 

On March 20, 2020, debt with a principal amount of $600,000 was received under a secured debt investment of $600,000 (the “Michigan Debt”). The Michigan Debt carries a two-year term, with monthly payments of principal commencing June 15, 2020, and with payments calculated at 1% of cash sales receipts of Golden Harvests (Note 7). Once the principal is repaid, each investor will receive a monthly royalty of 1% per $100,000 invested based upon cash sales receipts of Golden Harvests (see Note 7) (the “Royalty”). The Royalty commences on the date that repayments equal to principal have been made and continues for a period of two years. The Royalty maximum is two times the amount of principal invested, and the Royalty minimum is equal to the principal loaned; the Company expects to pay the Royalty maximum by July 2023. The Company has the right, but not the obligation, to purchase the Royalty from any lender by paying an amount equal to the original principal invested by such lender. The debt is reported at the carrying value of the probability-weighted estimated future cash flows of all payments under the Michigan Debt agreement at amortized cost using the effective interest method. Interest accreted during the six months ended April 30, 2021 was $199,412 (year ended October 31, 2020 - $260,940), calculated using an effective interest rate of approximately 73%. During the six months ended April 30, 2021 $149,371 was repaid against this debt (year ended October 31, 2020 - $75,126).

 

Principal amounts of the Michigan Debt of $50,000 and $100,000 (a total of $150,000), were loaned by officers of the Company. Principal of $150,000 was loaned by a director of the Company.

 

Pg 18 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

12.CONVERTIBLE DEBENTURES

 

Movements in Convertible Debentures     
Balance - October 31, 2019  $1,995,609 
Conversion to common shares   (37,733)
Interest accretion   246,015 
Deemed extinguishment   (2,147,550)
Effects of foreign exchange   (56,341)
Balance after deemed extinguishment  $- 
Deemed re-issuance   2,464,241 
Fair value of derivative liability   (787,264)
Conversion to common shares   (75,130)
Interest accretion   146,964 
Payments   (44,138)
Effects of foreign exchange   35,005 
Balance - October 31, 2020  $1,739,678 
Interest accretion   510,678 
Conversion to common shares (Note 12.1)   (1,042,951)
Payments   (1,312,722)
Effects of foreign exchange   105,317 
Balance - April 30, 2021  $- 

 

Transactions related to the Company’s convertible debentures for the six months ended April 30, 2021 and the year ended October 31, 2020, include the following:

 

12.1During the three months ended April 30, 2021, holders converted an aggregate total of convertible debenture principal of $1,042,951 (CAD$1,311,111) at CAD$0.125 per share into 10,488,884 common shares, of which 3,933,328 were issued as at April 30, 2021, and of which 6,555,556 were issued after April 30, 2021; the shares issuable were reported at a value of $654,338 at April 30, 2021.

 

12.2The derivative liability component of the convertible debentures is remeasured at fair value through profit and loss at each reporting period using the Black-Scholes pricing model. The fair value at April 30, 2021, after full settlement of the convertible debentures, was $Nil (October 31, 2020 - $583,390), and the unrealized loss from remeasurement for the six months ended April 30, 2021 was $1,258,996 (2020 - $Nil). The Black-Scholes pricing model assumptions used in the valuations during the six months ended April 30, 2021, were as follows:

 

○   Expected dividend yield Nil%
○   Risk-free interest rate 0.14%
○   Expected life 0.6 years
○   Expected volatility 94%

 

Pg 19 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

13.SHARE CAPITAL, SHARES ISSUABLE, AND SUBSCRIPTIONS PAYABLE

 

The Company is authorized to issue an unlimited number of common shares at no par value and an unlimited number of preferred shares issuable in series.

 

During the six months ended April 30, 2021, the following share transactions occurred:

 

13.1The Company issued 403,044 common shares with a fair value of $74,294 for employment compensation, director services and consulting services.

 

13.2On February 5, 2021, the Company closed a non-brokered private placement of an aggregate total of 10,231,784 common shares with a fair value of $1,225,000. The private placement was raised in two tranches. In the first tranche, 2,031,784 common shares were issued for proceeds of $200,000. In the second tranche, 8,200,000 common shares and 8,200,000 warrants to purchase one common share were issued for proceeds of $1,025,000. All proceeds of the private placement were allocated to share capital, and costs of $15,148 incurred for this private placement were allocated to share capital.

 

13.3The Company issued 25,000 shares with a fair value of $2,103 in order to extend the Golden Harvests payment described at Note 7.2.

 

13.4On January 14, 2021, the Company agreed to issue 400,000 shares with a fair value of $36,310 to a lender of Golden Harvests to support Golden Harvests’ (Note 7) business development.

 

13.5On November 2, 2020, a member of Golden Harvests earned 500,000 shares with a fair value of $48,900, based upon achievement of a production target. As at April 30, 2021, the shares had not yet been issued.

 

13.6The Company issued 600,000 common shares with an aggregate fair value of $107,461 to make payments towards the Canopy option and extend a milestone payment deadline. Of the 600,000 common shares issued, 200,000 common shares were issued to satisfy a milestone payment of shares described at Note 7.2; 200,000 common shares were issued to satisfy a milestone payment of shares described at Note 7.4; and 200,000 common shares were issued to extend the due date of the milestone payments described at Note 7.3.

 

13.7On March 5, 2021, The Company announced the completion of a brokered private placement offering through the issuance of an aggregate of 21,056,890 special warrants (each a “Special Warrant”) at a price of CAD$0.225 (the “Issue Price”) per Special Warrant for aggregate gross proceeds of approximately $3.7 million (CAD$4,737,800) (the “Offering”). Each Special Warrant entitled the holder thereof to receive, for no additional consideration, one unit of the Company (each, a “Unit”) on the exercise or deemed exercise of the Special Warrant. Each Unit was comprised of one common share of the Company and one warrant to purchase one common share of the Company. Each Special Warrant entitled the holder to receive upon the exercise or deemed exercise thereof, at no additional consideration, 1.10 Units (instead of one (1) Unit), if the Company had not received a receipt for a final short form prospectus qualifying distribution of the common shares and warrants (the “Qualifying Prospectus”) from the applicable securities regulatory authorities (the “Securities Commissions”) on or before April 5, 2021.

 

Pg 20 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

Each Special Warrant was to be deemed exercised on the date that was the earlier of: (i) the date that was three (3) days following the date on which the Company obtained receipt from the Securities Commissions for the Qualifying Prospectus underlying the Special Warrants and (ii) July 6, 2021. The Company obtained receipt for the Qualifying Prospectus on April 26, 2021. Accordingly, on April 30, 2021, the Company issued 23,162,579 Units, comprised of 23,162,579 common shares and 23,162,579 warrants to purchase one common share. The warrants entitle the holder to purchase one common share at an exercise price of CAD$0.30 for a period of two years.

 

Proceeds of $3,738,564 and expenses of $444,396 were allocated to share capital; also allocated to share capital were the expenses for fair value of Agent Warrants (Note 15.2) of $210,278.

 

13.8During the three months ended April 30, 2021, holders of convertible debentures (Note 12) converted an aggregate total of convertible debenture principal of $1,042,951 (CAD$1,311,111) at CAD$0.125 per share into 10,488,884 common shares, of which 3,933,328 with a fair value of $261,952 were issued as at April 30, 2021, and of which 6,555,556 with a fair value of $654,338 were issuable at April 30, 2021 and were issued subsequent to April 30, 2021.

 

During the six months ended April 30, 2020, the following share transactions occurred:

 

13.9In connection with the private placement agreement with Plant-Based Investment Corporation (“PBIC”), the Company issued 5,000,000 common shares to PBIC with an aggregate fair value of $373,949. In addition, PBIC and the Company entered into subscription agreements to exchange each other’s shares (the “Share Swap”). Pursuant to the Share Swap, the Company issued 15,000,000 common shares to PBIC with an aggregate fair value of $1,121,848.

 

13.10The Company issued 2,158,750 common shares with an estimated fair value of $153,360 to certain directors, officers and consultants of the Company.

 

Pg 21 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

14.WARRANTS

 

The following table summarizes the warrant activities for the six months ended April 30, 2021:

 

   Number   Weighted Average Exercise Price 
Balance - October 31, 2019   27,584,605    0.53 
Issued pursuant to private placement   5,000,000    0.13 
Issued pursuant to private placement   10,000,000    0.13 
Expired   (17,183)   (14.05)
Cancellation of prior warrants associated with convertible debentures   (6,818,182)   0.55 
Issuance of new warrants associated with convertible debentures   6,818,182    0.16 
Consideration warrants for convertible debenture maturity extension   1,590,909    0.16 
Balance - October 31, 2020   44,158,331    0.33 
Issuance pursuant to private placement (Note 13.2)   8,200,000    0.20 
Issuance pursuant to the Offering (Note 13.7)   23,162,579    0.30 
Expiration of broker warrants   (757,125)   0.44 
Expiration of warrants   (17,843,998)   0.55 
Balance - April 30, 2021   56,919,787    0.22 

 

As at April 30, 2021, the following warrants were issued and outstanding:  

 

 Exercise price (CAD$)     Warrants outstanding    Remaining
contractual life (years)
   Expiry date
$0.16    8,409,091    0.5   November 1, 2021
 0.13    5,000,000    0.8   February 10, 2022
 0.13    10,000,000    1.0   May 15, 2022
 0.20    8,200,000    1.8   February 5, 2023
 0.30    23,162,579    1.8   March 5, 2023
 0.44    2,148,117    2.4   June 28, 2023
$0.22    56,919,787    1.4    

 

Pg 22 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

  

14.1Agent Warrants

 

On March 5, 2021, in connection with the Offering described at Note 13.7, as consideration for the services rendered by the agent (the “Agent”), the Company issued to the Agent an aggregate of 1,127,758 broker warrants of the Company (the “Broker Warrants”) exercisable to acquire 1,127,758 compensation options (the “Compensation Options”) for no additional consideration. As consideration for certain advisory services provided in connection with the Offering, the Company issued to the Agent an aggregate of 113,500 advisory warrants (the “Advisory Warrants”) exercisable to acquire 113,500 Compensation Options for no additional consideration. The Broker Warrants and Advisory Warrants are collectively referred to as the “Agent Warrants.”

 

Each Compensation Option entitles the holder thereof to purchase one unit of the Company (a “Compensation Unit”) at the Issue Price of CAD$0.225 for a period of twenty-four (24) months. Each Compensation Unit is comprised of one common share and one common share purchase warrant of the Company (a “Compensation Warrant”). Each Compensation Warrant shall entitle the holder thereof to purchase one common share in the capital of the Company at a price of CAD$0.30 for twenty-four (24) months. The following table sets out the Agent Warrants issued and outstanding at April 30, 2021.

 

    Agent Warrants   Remaining contractual   
Exercise price (CAD$)   outstanding   life (years)  Expiry date
$0.225    1,241,258   1.8  March 5, 2023

 

The fair value of the Agent Warrants of $210,278 was allocated to share capital. The Black-Scholes pricing assumptions used in the valuation of the Agent Warrants were as follows:

 

Expected dividend yield Nil%
Risk-free interest rate 0.92%
Expected life of Agent Warrant 2 years
Expected life of underlying warrant 1.99 years
Expected volatility 100%

 

Pg 23 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

15.STOCK OPTIONS

 

The following table summarizes the stock option movements for the six months ended April 30, 2021:

 

   Number   Exercise price (CAD$) 
Balance - October 31, 2019   650,000    0.44 
Granted to employees   3,575,000    0.15 
Forfeitures by service provider   (150,000)   0.44 
Forfeitures by employees   (355,000)   0.15 
Balance - October 31, 2020   3,720,000    0.19 
Granted to employees   1,785,000    0.15 
Forfeitures by service provider   (25,000)   0.15 
Forfeitures by employees   (130,000)   0.15 
Balance - April 30, 2021   5,350,000    0.20 

 

15.1During the six months ended April 30, 2021, 1,785,000 options were granted (2020 - nil) to employees.

 

The fair value of the options granted during the six months ended April 30, 2021, was approximately $159,858 (CAD$154,179) which was estimated at the grant dates based on the Black-Scholes pricing model, using the following assumptions:

 

Expected dividend yield Nil%
Risk-free interest rate 0.52%
Expected life 4.0 years
Expected volatility 98%

 

The vesting terms of options granted during the six months ended April 30, 2021 are set out in the table below:

 

Number granted   Vesting terms
 200,000   1/2 on second anniversary of grant date, 1/2 on the fourth anniversary of grant date
 500,000   1/2 six months after grant date, 1/2 on first anniversary of grant date
 75,000   Fully vested on first anniversary of grant date
 10,000   Fully vested on first anniversary of grant date
 450,000   Fully vested on third anniversary of grant date
 50,000   Fully vested on second anniversary of grant date
 500,000   1/2 six months after grant date, 1/2 on first anniversary of grant date
 1,785,000    

 

Pg 24 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

As at April 30, 2021 the following Stock Options were issued and outstanding (all prices are in Canadian Dollars unless otherwise noted):

 

Exercise price (CAD$)  

Options 

outstanding

  

Number 

exercisable

   Remaining Contractual Life (years)   Expiry date
$0.44    500,000    500,000    0.7   January 01, 2022
 0.15    3,065,000    2,055,000    3.2   July 09, 2024
 0.15    500,000    250,000    3.6   December 01, 2024
 0.15    200,000    -    3.6   November 18, 2024
 0.22    585,000    -    4.0   April 30, 2025
 0.35    500,000    -    4.0   May 01, 2025
$0.20    5,350,000    2,805,000    3.2    

 

16.CHANGES IN NON-CASH WORKING CAPITAL

 

The changes to the Company’s non-cash working capital for the six months ended April 30, 2021 and 2020 are as follows:

 

Six months ended April 30,  2021   2020 
Accounts receivable  $(200,542)  $(8,613)
Inventory   400,315    1,326,367 
Prepaid expenses and other assets   (205,733)   (21,110)
Accounts payable and accrued liabilities   (345,565)   160,051 
Interest payable   (3,117)   (885)
Unearned revenue   40,000    (35,000)
Total  $(314,642)  $1,420,810 

 

17.SUPPLEMENTAL CASH FLOW DISCLOSURE

 

Six months ended April 30,  2021   2020 
Interest paid  $115,616   $68,122 
Fair value of common shares issued & issuable for services   159,504    267,374 
Fair value of common shares issued to GH (Note 7)   109,564    - 
Fair value of common shares issued to GH creditor   36,310    - 
Fair value of common shares issuable for services   48,900    - 
Right-of-use assets acquired through leases (Note 10)   1,037,120    - 
Conversion of debenture into common shares   916,290    - 
Derivative liability recognized as contributed surplus upon debenture conversion   1,883,731    - 

 

Pg 25 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

18.RELATED PARTY TRANSACTIONS

 

During the six months ended April 30, 2021, the Company incurred the following related party transactions:

 

18.1Through its wholly owned subsidiary, GRU Properties, LLC, the Company leased a property located in Trail, Oregon (“Trail”) owned by the Company’s President and CEO. The lease was extended during the six months ended April 30, 2021, with a term through December 31, 2025. Lease charges of $37,000 were incurred for the six months ended April 30, 2021 (2020 - $38,000). The Company has $Nil (October 31, 2020 - $45,000) owing under this lease at April 30, 2021 from deferred payments previously reported as non-current liabilities. The lease liability balance at April 30, 2021, was $264,837 (October 31, 2020 - $12,532).

 

The CEO earns a royalty of 2.5% of sales of flower produced at Trail, and this royalty terminates upon the final sale of flower from Trail which was planted during the year ended October 31, 2020. The CEO earned royalties of $14,717 during the six months ended April 30, 2021 (2020 - $15,766).

 

During the six months ended April 30, 2021, the Company settled a total of $162,899 in long-term accrued liabilities due to the CEO by way of a payment of $62,899 and $100,000 attributed to the CEO’s subscription to a non-brokered private placement on February 5, 2021 (Note 13.2).

 

18.2The Company incurred expenses of $31,250 (2020 - $12,000) for services provided by the spouse of the CEO. At April 30, 2021, accounts and accrued liabilities payable to this individual were $2,500 (October 31, 2020 - $1,946). During the year ended October 31, 2020, this individual was granted 500,000 options which vested on the grant date.

 

18.3Key management personnel consists of the President and CEO; the former Chief Strategy Officer; the CFO of GR Unlimited; the former Chief Market Officer (“CMO”); the Chief Operating Officer (“COO”)*, the Chief Accounting Officer (“CAO”); and the CFO of Grown Rogue International, Inc. The compensation paid to key management is presented in the following table:

 

Six months ended April 30,  2021   2020 
Salaries and consulting fees  $475,859   $201,000 
Share-based compensation   54,697    10,188 
Stock option expense   52,373    - 
Total  $582,929   $211,188 

*COO was appointed subsequent to April 30, 2021 and was paid & compensated prior to appointment; compensation for the six months ended April 30, 2021, is included in the table above for comparability to past & ongoing expenses.

 

Stock options granted to key management personnel and close family members of key management personnel include the following options, granted during the year ended October 31, 2020: 750,000 options to the CFO of GR Unlimited; 750,000 options to the CMO; and 250,000 options to the CAO. During the six months ended April 30, 2021, 500,000 options were granted to the COO.

 

Pg 26 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

Compensation to directors during the six months ended April 30, 2021 was comprised of 100,908 common shares with a fair value of $14,187 (2020 - 865,000 common shares with a fair value of $58,751) and fees of $9,000 (2020 – $9,000).

 

Accounts payable and accrued liabilities due to key management at April 30, 2021, totaled $417,842 (October 31, 2020 - $441,424), including the accrued liabilities described at Note 8.

 

18.4Debt balances and movements with related parties

 

The following table sets out portions of debt pertaining to related parties:

 

    CEO  

CFO of GR

Unlimited LLC

   Director   COO   Total 
Balance - October 31, 2019   $-   $-   $-   $-   $- 
Borrowed    50,000    100,000    150,000    -    300,000 
Interest    21,745    43,491    65,236    -    130,472 
Payments    (10,252)   (20,504)   (30,756)   -    (61,512)
Balance - October 31, 2020   $61,493   $122,987   $184,480   $-   $368,960
Borrowed    -    -    -    150,000    150,000 
Interest    16,618    33,235    49,853    6,250    105,956 
Payments    (8,456)   (16,912)   (25,368)   -    (50,736)
Balance - April 30, 2021   $69,655   $139,310   $208,965   $156,250   $574,180 

 

Pursuant to the loan agreements transacted during the year ended October 31, 2020, the CEO, CFO of GR Unlimited LLC, and a director obtained 5.5%; 1%; and 2.5% of GR Michigan LLC, respectively; third parties obtained 4% as part of the same loan agreements (Note 11.5), such that GR Michigan has a 13% non-controlling interest (Note 23.2). Concurrent with execution of the New Option, these parties, except the CEO, obtained the same interests in Canopy Management, LLC; the CEO obtained 92.5% of Canopy Management (Note 23.4).

 

18.5On November 23, 2020, a director purchased 6.25 newly issued equity units of Grown Rogue Distribution, LLC for $250,000 (Note 23.3), out of the total of 11.875 such units issued during the six months ended April 30, 2021. On April 30, 2021, the Company purchased these units for consideration of 1,953,125 common shares with a fair value of $349,809, which were issued subsequent to April 30, 2021.

 

18.6Related party subscriptions to February 5, 2021, non-brokered private placement

 

The following table sets out related party subscriptions to the February 5, 2021, non-brokered private placement described at Note 13.2.

 

Pg 27 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

   Subscription amount ($)   Shares   Warrants 
Chief Operating Officer   125,000    1,000,000    1,000,000 
Chief Financial Officer of GR Unlimited   250,000    2,000,000    2,000,000 
Chief Executive Officer   200,000    1,600,000    1,600,000 
PBIC   250,000    2,000,000    2,000,000 
Total  $825,000    6,600,000    6,600,000 

 

18.7On March 5, 2021, under the Offering (Note 13.7), PBIC invested proceeds of $394,546 which resulted in the issuance to PBIC of 2,444,444 common shares and 2,444,444 warrants to purchase common shares. Each warrant is exercisable at CAD$0.30 for a period of two years.

 

19.FINANCIAL INSTRUMENTS

 

19.1Market Risk (including interest rate risk and currency risk)

 

Market risk is the risk that the fair value or cash flows of a financial instrument will fluctuate due to changes in market prices. Market risk reflects interest rate risk, currency risk and other price risks.

 

19.1.1Interest Rate Risk

 

At April 30, 2021, the Company’s exposure to interest rate risk relates to long-term debt, convertible promissory notes, and finance lease obligations; each of these items bears interest at a fixed rate.

 

19.1.2Currency Risk

 

As at April 30, 2021, the Company had accounts payable and accrued liabilities of CAD$423,593. The Company is exposed to the risk of fluctuation in the rate of exchange between the Canadian Dollar and the United States Dollar.

 

Pg 28 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

19.2Credit Risk

 

Credit risk is the risk that one party to a financial instrument will cause a loss for the other party by failing to pay for its obligation.

 

Credit risk to the Company is derived from cash and trade accounts receivable. The Company places its cash in deposit with United States financial institutions. The Company has established a policy to mitigate the risk of loss related to granting customer credit by primarily selling on a cash-on-delivery basis.

 

The carrying amount of cash, accounts receivable, and other receivables represent the Company’s maximum exposure to credit risk; the balances of these accounts are summarized in the following table:

 

   April 30, 2021   October 31, 2020 
Cash  $1,717,343   $217,788 
Accounts Receivable   372,663    172,121 
Total  $2,090,006   $389,909 

 

The allowance for doubtful accounts at April 30, 2021 was $6,700 (October 31, 2020 - $7,425).

 

As at April 30, 2021 and October 31, 2020, the Company’s trade accounts receivable and other receivable were aged as follows:

 

   April 30, 2021   October 31, 2020 
Current   138,984    66,660 
1-30 days   121,327    49,204 
31 days-older   119,052    63,682 
Allowance for doubtful accounts   (6,700)   (7,425)
Total trade accounts receivable  $372,663   $172,121 

 

The change in the provision for expected credit losses is as follows:

 

   April 30, 2021   October 31, 2020 
Balance, beginning of period  $7,425   $129,131 
Additional allowance (reduction)   11,493    10,349 
Amounts collected   (4,300)   (6,757)
Amounts used   (7,918)   (125,298)
Balance, end of period  $6,700   $7,425 

  

Pg 29 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

19.3Liquidity Risk

 

Liquidity risk is the risk that an entity will have difficulties in paying its financial liabilities.

 

The Company’s approach to managing liquidity risk is to ensure that it will have sufficient liquidity to meet liabilities when they become due. At April 30, 2021, the Company’s working capital accounts were as follows:

 

   April 30, 2021   October 31, 2020 
Cash  $1,717,343   $217,788 
Current assets excluding cash   1,916,837    1,616,987 
Total current assets   3,634,180    1,834,775 
Current liabilities   1,732,195    1,799,104 
Working capital (deficit)  $1,901,985   $35,671 

 

The contractual maturities of the Company’s accounts payable and accrued liabilities, debt, leases, unearned revenue, and derivative liabilities occur over the next three years as follows:

 

   Year 1   Years 2-3 
Accounts payable and accrued liabilities  $1,101,148   $123,413 
Debt and convertible debentures   311,272    1,168,260 
Lease liabilities   273,525    731,127 
Interest payable   6,250    - 
Unearned revenue   40,000    - 
Total  $1,732,195   $2,022,800 

 

19.4Fair Values

 

The carrying amounts for the Company’s cash, accounts receivable, prepaid and other assets, accounts payable and accrued liabilities, current portions of debt and debentures payable, unearned revenue, and interest payable approximate their fair values because of the short-term nature of these items.

 

19.5Fair Value Hierarchy

 

A number of the Company’s accounting policies and disclosures require the measurement of fair valued for both financial and nonfinancial assets and liabilities. The Company has an established framework, which includes team members who have overall responsibility for overseeing all significant fair value measurements, including Level 3 fair values. When measuring the fair value of an asset or liability, the Company uses observable market data as far as possible. The Company regularly assesses significant unobservable inputs and valuation adjustments. Fair values are categorized into different levels in a fair value hierarchy based on the inputs used in the valuation techniques as follows:

 

Level 1: unadjusted quoted prices in active markets for identical assets or liabilities;

 

Level 2: inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly; or

 

Pg 30 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).

 

The carrying values of the financial instruments at April 30, 2021 are summarized in the following table:

 

   Level in fair value hierarchy    Amortized Cost   FVTPL 
Financial Assets
Cash  Level 1    $1,717,343   $- 
Accounts receivable  Level 2     372,663    - 
Marketable securities  Level 1     -    1,211,535 
                
Financial Liabilities               
Accounts payable and accrued liabilities  Level 2   $1,224,261   $- 
Convertible debentures  Level 2    -    - 
Debt  Level 2    1,479,532    - 
Interest payable  Level 2    6,250    - 
Derivative liabilities  Level 2    -    - 
Redemption liabilities  Level 2    -    - 

 

During the six months ended April 30, 2021 there were no transfers of amounts between levels.

 

20.GENERAL AND ADMINISTRATIVE EXPENSES

 

General and administrative expenses for the three and six ended April 30, 2021 and 2020 are as follows:

 

   Three months ended April 30,   Six months ended April 30, 
   2021   2020   2021   2020 
Office, banking, travel, and overheads  $221,552   $97,685   $322,260   $215,370 
Professional services   246,500    177,761    382,928    343,113 
Salaries and benefits   307,867    310,591    737,470    698,322 
Total  $775,919   $586,037   $1,442,658   $1,256,805 

  

21.CAPITAL DISCLOSURES

 

The Company includes equity, comprised of share capital, contributed surplus (including the fair value of equity instruments to be issued), equity component of convertible promissory notes and deficit, in the definition of capital.

 

Pg 31 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

The Company’s objectives when managing capital are as follows:

 

oto safeguard the Company’s assets and ensure the Company’s ability to continue as a going concern.
oto raise sufficient capital to finance the construction of its production facility and obtain license to produce recreational marijuana; and
oto raise sufficient capital to meet its general and administrative expenditures.

 

The Company manages its capital structure and makes adjustments to it, based on the general economic conditions, the Company’s short-term working capital requirements, and its planned capital requirements and strategic growth initiatives.

 

The Company’s principal source of capital is from the issuance of common shares. In order to achieve its objectives, the Company expects to spend its working capital, when applicable, and raise additional funds as required.

 

The Company does not have any externally imposed capital requirements.

 

22.   SEGMENT REPORTING

 

Geographical information relating to the Company’s activities is as follows: 

 

Revenue – six months ended April 30,  2021   2020 
United States  $2,589,607   $2,278,908 
Canada   -    - 
Total  $2,589,607   $2,278,908 

 

Non-current assets as at:  April 30, 2021   October 31, 2020 
United States(1)  $5,051,341   $1,929,643 
Canada   -    - 
Total  $5,051,341   $1,929,643 

  

(1) Includes: plant and equipment

 

Major customers are defined as customers that each individually account for greater than 10% of the Company’s annual revenues. During the three months ended April 30, 2021, one major customer accounted for 25% of revenues (2020 – three major customers accounted for 67% of annual revenues). During the six months ended April 30, 2021, one major customer accounted for 19% of sales (2020 – four major customers accounted for 61% of sales).

 

Pg 32 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

23.    NON-CONTROLLING INTERESTS

 

The changes to the non-controlling interest for the six months ended April 30, 2021 and the year ended October 31, 2020 are as follows:

 

   April 30, 2021   October 31, 2020 
Balance, beginning of period  $(33,383)  $19,538 
Elimination of GRD Cali, LLC non-controlling          
interest   -    22,128 
Non-controlling interest’s 40% share of GRD Cali,          
LLC   -    (36,366)
Non-controlling interest’s 40% share of Idalia, LLC   (604)   (129)
Non-controlling interest’s 13% share of GR          
Michigan, LLC   5,742    (38,554)
Non-controlling interest’s 100% share of Canopy          
Management, LLC   (15,548)   - 
Balance, end of period  $(43,793)  $(33,383)

 

23.1Non-controlling interest in Idalia, LLC

 

The following is summarized financial information for Idalia, LLC:

 

   April 30, 2021   October 31, 2020 
Non-current assets  $8,720   $10,230 
Net loss for the period   1,511    322 

 

23.2Non-controlling interest in GR Michigan, LLC (“GR Michigan”):

 

   April 30, 2021   October 31, 2020 
Current assets  $4,001   $74,961 
Non-current assets   -    603,895 
Current liabilities   -    489,266 
Advances from parent   -    68,994 
Net loss for the period   48,867    296,570 

 

Nine percent (9%) of GR Michigan is owned by officers and directors of the Company; this ownership is pursuant to an agreement that included their loans made to GR Michigan (Note 18.4), and 4% of GR Michigan . The total non-controlling ownership, including ownership by officers and directors, is 13%.

 

 

Pg 33 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

23.3Non-controlling interest in Grown Rogue Distribution, LLC

 

During the six months ended April 30, 2021, the Company sold an aggregate total of an approximately 10.6% interest in Grown Rogue Distribution, LLC (“GR Distribution”) for $475,000. The interest was comprised of 11.875 newly issued equity units (“GR Distribution Units”) and each GR Distribution Unit was sold for $40,000. After the issuances, 111.875 GR Distribution Units were issued and outstanding. Of the 11.875 GR Distribution units issued, 6.25 were issued to a director of the Company, for proceeds of $250,000. During the three months ended April 30, 2021, the Company purchased 11.875 GR Distribution Units in exchange for 3,711,938 common shares with an aggregate fair value of $664,816, which were reported as shares issuable at April 30, 2021, and which were issued subsequent to April 30, 2021. After the Company’s purchase of 11.875 GR Distribution Units, Grown Rogue Distribution, LLC was a 100% owned subsidiary.

 

23.4Non-controlling interest in Canopy Management, LLC

 

   April 30, 2021   October 31, 2020 
Current assets  $211,925   $- 
Non-current assets   1,206,421    - 
Current liabilities   164,366    - 
Advances from parent   837,230    - 
Net loss for the period   15,548    - 

 

Ninety-six percent (96%) of Canopy is owned by officers and directors of the Company, and four percent (4%) is owned by a third party. Ownership by officers and directors, excluding the CEO, is pursuant to agreements concurrent with the New Option which caused their ownership of Canopy to be equal to their ownership in GR Michigan (Note 23.2), which total 3.5%. The CEO owns 92.5% of Canopy, noting that this analogous to the CEO’s 5.5% ownership of GR Michigan, and an additional 87% of Canopy, which is equal to the Company’s ownership of GR Michigan of 87%. After the Company executes the Canopy Option, the Company’s ownership of Canopy will be the same as its ownership of GR Michigan.

 

24.   SUBSEQUENT EVENTS

 

On May 1, 2021, the Company, having received all relevant regulatory approvals and made certain payments, exercised its option to acquire a 60% controlling interest in Golden Harvests. Following the acquisition, Canopy owns the 60% controlling interest in Golden Harvests, and the Company retains its option to acquire 87% of the membership units of Canopy, which is expected to be exercised by the end of 2021.

 

Subsequent to April 30, 2021, the following shares were issued:

 

6,555,556 shares issuable with a fair value of $654,338 were issued to the former holders of convertible debentures described at Note 12.2; and
3,711,938 shares issuable with a fair value of $664,816 were issued to the sellers of GR Distribution Units described at Note 23.3.

 

Pg 34 of 35

 

 

Grown Rogue International Inc.

Notes to the Condensed Interim Consolidated Financial Statements

For the Three and Six Months Ended April 30, 2021 and 2020

Unaudited - Expressed in United States Dollars, unless otherwise indicated

 

 

 

Subsequent to April 30, 2021, the Company granted 1,300,000 options to purchase common shares to employees of the Company. The options are exercisable at CAD$0.16 for a period of four years from the grant date.

 

Pg 35 of 35