VIREO GROWTH INC.
Notes\u00a0to Unaudited Condensed Consolidated Financial Statements
1. Description of Business and Summary
Vireo Growth Inc. (\u201cVireo Growth\u201d or the \u201cCompany\u201d) (formerly,\u00a0Goodness Growth Holdings, Inc.) was incorporated under the Alberta Business Corporations Act on November\u00a023, 2004. The Company was previously listed on the Canadian Securities Exchange (the \u201cCSE\u201d) under ticker symbol \u201cGDNS\u201d. On July 8, 2024, the Company changed its name to Vireo Growth Inc., its ticker symbol on the CSE to \u201cVREO\u201d and its ticker symbol on the OTCQX to \u201cVREOF.\u201d
Vireo Growth is a cannabis company whose mission is to provide safe access, quality products and value to its customers while supporting its local communities through active participation and restorative justice programs. Vireo Growth operates cannabis cultivation, production, and dispensary facilities in Maryland, Minnesota, and New York.
While marijuana and CBD-infused products are legal under the laws of several U.S. states (with vastly differing restrictions), the United States Federal Controlled Substances Act classifies all \u201cmarijuana\u201d as a Schedule I drug. Under U.S. federal law, a Schedule I drug or substance has a high potential for abuse, no accepted medical use in the United States, and a lack of safety for the use of the drug under medical supervision. Recently some federal officials have attempted to distinguish between medical cannabis use as necessary, but adult-use as \u201cstill a violation of federal law.\u201d At the present time, the distinction between \u201cmedical marijuana\u201d and \u201cadult-use marijuana\u201d does not exist under U.S. federal law.
Update on Verano Litigation (Note 16)
On October 21, 2022, Vireo Growth commenced an action in the Supreme Court of British Columbia against Verano Holdings Corp. (\"Verano\") after Verano repudiated the Arrangement Agreement with the Company dated January 31, 2022. The Company is seeking damages, costs and interest, based on Verano's breach of contract and of its duty of good faith and honest performance.
On May 2, 2024, the Company filed a Notice of Application (the \"Summary Trial Application\") with the Supreme Court of British Columbia seeking summary determination. The Company is seeking substantial damages, specifically\u00a0$860.9\u00a0million, as well as other costs and legal fees, based on Verano\u2019s breach of contract and of its duty of good faith and honest performance.
On June 19, 2024, Verano filed a Notice of Application (the \u201cPreliminary Suitability Application\u201d) seeking orders dismissing the Summary Trial Application on the basis that certain issues in the action are not suitable for summary determination. The Preliminary Suitability Application is currently set for hearing on June 15 and 16, 2025.
Due to uncertainties inherent in litigation, it is not possible for Vireo Growth to predict the timing or final outcome of the legal proceedings against Verano or to determine the amount of damages, if any, that may be awarded.
Merger Agreements with Deep Roots, Proper and Wholesome
On December 18, 2024, we entered into the Merger Agreements with respect the Mergers. Each Merger is an all-share\u00a0transaction whereby, at the closing of each applicable transaction, (i) a new wholly-owned subsidiary of the Company would merge with and into Deep Roots, (ii) a new wholly-owned subsidiary of the Company would merge with and into Wholesome, and (ii) the Proper entities would each merge with and into new wholly-owned subsidiaries of the Company. None of the Deep Roots Merger, the Proper Mergers or the Wholesome Merger is contingent on the completion of any of the other Mergers (Note 3).\u00a0
"}]},{"name":"rpt:f-259","factDimensions":{"xbrl:concept":"us-gaap:LossContingencyDamagesSoughtValue","xbrl:period":"2024-05-02T00:00:00/2024-05-03T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:TypeOfArrangementAxis":"vreof:ArrangementAgreementWithVeranoHoldingsCorpMember"},"factValues":[{"value":"860900000","decimals":-5}]},{"name":"rpt:f-260","factDimensions":{"xbrl:concept":"us-gaap:SignificantAccountingPoliciesTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"2. Summary of Significant Accounting Policies
Significant Accounting Policies
The Company\u2019s significant accounting policies are described in Note 2 to the Company\u2019s consolidated financial statements included in the Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the United States Securities and Exchange Commission (\u201cSEC\u201d) on March 4, 2025, (the \"Annual Financial Statements\"). There have been no material changes to the Company\u2019s significant accounting policies.
Basis of presentation
The accompanying interim unaudited condensed consolidated financial statements reflect the accounts of the Company. The information included in these statements should be read in conjunction with the Annual Financial Statements. The unaudited condensed consolidated financial statements were prepared in accordance with generally accepted accounting principles in the United States of America (\u201cU.S. GAAP\u201d) and pursuant to the rules\u00a0and regulations of the SEC. In the opinion of management, the financial data presented includes all adjustments necessary to present fairly the financial position, results of operations and cash flows for the interim periods presented. Results of interim periods should not be considered indicative of the results for the full year. These unaudited interim condensed consolidated financial statements include estimates and assumptions of management that affect the amounts reported in the unaudited condensed consolidated financial statements. Actual results could differ from these estimates.
Basis of consolidation
These unaudited condensed consolidated financial statements include the accounts of the following entities wholly owned, or effectively controlled by the Company during the period ended March 31, 2025:
Name of entity | Place\u00a0of\u00a0\u00a0incorporation |
HiColor, LLC | Minnesota, USA |
MaryMed, LLC | Maryland, USA |
Mayflower Botanicals, Inc. | Massachusetts, USA |
Vireo Health of Minnesota, LLC | Minnesota, USA |
MJ Distributing C201, LLC | Nevada, USA |
MJ Distributing P132, LLC | Nevada, USA |
Resurgent Biosciences, Inc. | Delaware, USA |
Verdant Grove, Inc. | Massachusetts, USA |
Vireo Health de Puerto Rico, Inc. | Puerto Rico |
Vireo Health of Nevada 1, LLC | Nevada, USA |
Vireo Health of New York, LLC | New York, USA |
Vireo Health of Puerto Rico, LLC | Delaware, USA |
Vireo Health, Inc. | Delaware, USA |
Vireo of Charm City, LLC | Maryland, USA |
Vireo DR Merger Sub Inc. | Delaware, USA |
Vireo WH Merger Sub Inc. | Delaware, USA |
Vireo PR Merger Sub Inc. | Delaware, USA |
Vireo PR Merger Sub II Inc. | Delaware, USA |
2178 State Highway 29A LLC | New York, USA |
XAAS Agro, Inc. | Puerto Rico |
The entities listed are wholly owned or effectively controlled by the Company and have been formed or acquired to support the intended operations of the Company, and all intercompany transactions and balances have been eliminated in the Company's unaudited condensed consolidated financial statements.
Recently adopted accounting pronouncements
None.
Net loss per share
Basic net loss per share is computed by dividing reported net loss by the weighted average number of common shares outstanding for the reported period. Diluted net loss per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock of the Company during the reporting period. Diluted net loss per share is computed by dividing net loss by the sum of the weighted average number of common shares and the number of potential dilutive common share equivalents outstanding during the period. Potential dilutive common share equivalents consist of the incremental common shares issuable upon the exercise of vested share options and the incremental shares issuable upon conversion of the convertible notes. Potential dilutive common share equivalents consist of stock options, warrants, and restricted stock units.
In computing diluted earnings per share, common share equivalents are not considered in periods in which a net loss is reported, as the inclusion of the common share equivalents would be anti-dilutive. The Company recorded a net loss for the three month periods ended March 31, 2025 and 2024, presented in these financial statements, and as such there is no difference between the Company\u2019s basic and diluted net loss per share for these periods.
The anti-dilutive shares outstanding for the three month periods ended March 31, 2025 and 2024, were as follows:
Three Months Ended | ||||
March 31, | ||||
2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | ||
Stock options | 30,731,300 | \u00a0 | 29,945,511 | |
Warrants | 18,541,586 | \u00a0 | 19,437,649 | |
RSUs | 71,156,247 | 2,543,011 | ||
Convertible debt | 16,000,000 | 71,569,927 | ||
Total | 136,429,133 | \u00a0 | 123,496,098 |
Revenue Recognition
The Company\u2019s primary source of revenue is from wholesale of cannabis products to dispensary locations and direct retail sales to eligible customers at Company-owned dispensaries. Substantially all of the Company\u2019s retail revenue is from the direct sale of cannabis products to adult-use and medical customers.
The following table represents the Company\u2019s disaggregated revenue by source:
Three Months Ended | ||||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Retail | $ | 19,233,641 | $ | 19,599,440 | ||
Wholesale | \u00a0 | 5,307,000 | \u00a0 | 4,487,875 | ||
Total | $ | 24,540,641 | $ | 24,087,315 |
New accounting pronouncements not yet adopted
None.
"}]},{"name":"rpt:f-261","factDimensions":{"xbrl:concept":"us-gaap:BasisOfAccountingPolicyPolicyTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"Basis of presentation
The accompanying interim unaudited condensed consolidated financial statements reflect the accounts of the Company. The information included in these statements should be read in conjunction with the Annual Financial Statements. The unaudited condensed consolidated financial statements were prepared in accordance with generally accepted accounting principles in the United States of America (\u201cU.S. GAAP\u201d) and pursuant to the rules\u00a0and regulations of the SEC. In the opinion of management, the financial data presented includes all adjustments necessary to present fairly the financial position, results of operations and cash flows for the interim periods presented. Results of interim periods should not be considered indicative of the results for the full year. These unaudited interim condensed consolidated financial statements include estimates and assumptions of management that affect the amounts reported in the unaudited condensed consolidated financial statements. Actual results could differ from these estimates.
"}]},{"name":"rpt:f-262","factDimensions":{"xbrl:concept":"us-gaap:ConsolidationPolicyTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"Basis of consolidation
These unaudited condensed consolidated financial statements include the accounts of the following entities wholly owned, or effectively controlled by the Company during the period ended March 31, 2025:
Name of entity | Place\u00a0of\u00a0\u00a0incorporation |
HiColor, LLC | Minnesota, USA |
MaryMed, LLC | Maryland, USA |
Mayflower Botanicals, Inc. | Massachusetts, USA |
Vireo Health of Minnesota, LLC | Minnesota, USA |
MJ Distributing C201, LLC | Nevada, USA |
MJ Distributing P132, LLC | Nevada, USA |
Resurgent Biosciences, Inc. | Delaware, USA |
Verdant Grove, Inc. | Massachusetts, USA |
Vireo Health de Puerto Rico, Inc. | Puerto Rico |
Vireo Health of Nevada 1, LLC | Nevada, USA |
Vireo Health of New York, LLC | New York, USA |
Vireo Health of Puerto Rico, LLC | Delaware, USA |
Vireo Health, Inc. | Delaware, USA |
Vireo of Charm City, LLC | Maryland, USA |
Vireo DR Merger Sub Inc. | Delaware, USA |
Vireo WH Merger Sub Inc. | Delaware, USA |
Vireo PR Merger Sub Inc. | Delaware, USA |
Vireo PR Merger Sub II Inc. | Delaware, USA |
2178 State Highway 29A LLC | New York, USA |
XAAS Agro, Inc. | Puerto Rico |
The entities listed are wholly owned or effectively controlled by the Company and have been formed or acquired to support the intended operations of the Company, and all intercompany transactions and balances have been eliminated in the Company's unaudited condensed consolidated financial statements.
"}]},{"name":"rpt:f-263","factDimensions":{"xbrl:concept":"us-gaap:ScheduleOfInvestmentsInAndAdvancesToAffiliatesScheduleOfInvestmentsTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"Name of entity | Place\u00a0of\u00a0\u00a0incorporation |
HiColor, LLC | Minnesota, USA |
MaryMed, LLC | Maryland, USA |
Mayflower Botanicals, Inc. | Massachusetts, USA |
Vireo Health of Minnesota, LLC | Minnesota, USA |
MJ Distributing C201, LLC | Nevada, USA |
MJ Distributing P132, LLC | Nevada, USA |
Resurgent Biosciences, Inc. | Delaware, USA |
Verdant Grove, Inc. | Massachusetts, USA |
Vireo Health de Puerto Rico, Inc. | Puerto Rico |
Vireo Health of Nevada 1, LLC | Nevada, USA |
Vireo Health of New York, LLC | New York, USA |
Vireo Health of Puerto Rico, LLC | Delaware, USA |
Vireo Health, Inc. | Delaware, USA |
Vireo of Charm City, LLC | Maryland, USA |
Vireo DR Merger Sub Inc. | Delaware, USA |
Vireo WH Merger Sub Inc. | Delaware, USA |
Vireo PR Merger Sub Inc. | Delaware, USA |
Vireo PR Merger Sub II Inc. | Delaware, USA |
2178 State Highway 29A LLC | New York, USA |
XAAS Agro, Inc. | Puerto Rico |
Recently adopted accounting pronouncements
None.
New accounting pronouncements not yet adopted
None.
"}]},{"name":"rpt:f-265","factDimensions":{"xbrl:concept":"us-gaap:EarningsPerSharePolicyTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"Net loss per share
Basic net loss per share is computed by dividing reported net loss by the weighted average number of common shares outstanding for the reported period. Diluted net loss per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock of the Company during the reporting period. Diluted net loss per share is computed by dividing net loss by the sum of the weighted average number of common shares and the number of potential dilutive common share equivalents outstanding during the period. Potential dilutive common share equivalents consist of the incremental common shares issuable upon the exercise of vested share options and the incremental shares issuable upon conversion of the convertible notes. Potential dilutive common share equivalents consist of stock options, warrants, and restricted stock units.
In computing diluted earnings per share, common share equivalents are not considered in periods in which a net loss is reported, as the inclusion of the common share equivalents would be anti-dilutive. The Company recorded a net loss for the three month periods ended March 31, 2025 and 2024, presented in these financial statements, and as such there is no difference between the Company\u2019s basic and diluted net loss per share for these periods.
The anti-dilutive shares outstanding for the three month periods ended March 31, 2025 and 2024, were as follows:
Three Months Ended | ||||
March 31, | ||||
2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | ||
Stock options | 30,731,300 | \u00a0 | 29,945,511 | |
Warrants | 18,541,586 | \u00a0 | 19,437,649 | |
RSUs | 71,156,247 | 2,543,011 | ||
Convertible debt | 16,000,000 | 71,569,927 | ||
Total | 136,429,133 | \u00a0 | 123,496,098 |
Three Months Ended | ||||
March 31, | ||||
2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | ||
Stock options | 30,731,300 | \u00a0 | 29,945,511 | |
Warrants | 18,541,586 | \u00a0 | 19,437,649 | |
RSUs | 71,156,247 | 2,543,011 | ||
Convertible debt | 16,000,000 | 71,569,927 | ||
Total | 136,429,133 | \u00a0 | 123,496,098 |
Revenue Recognition
The Company\u2019s primary source of revenue is from wholesale of cannabis products to dispensary locations and direct retail sales to eligible customers at Company-owned dispensaries. Substantially all of the Company\u2019s retail revenue is from the direct sale of cannabis products to adult-use and medical customers.
The following table represents the Company\u2019s disaggregated revenue by source:
Three Months Ended | ||||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Retail | $ | 19,233,641 | $ | 19,599,440 | ||
Wholesale | \u00a0 | 5,307,000 | \u00a0 | 4,487,875 | ||
Total | $ | 24,540,641 | $ | 24,087,315 |
Three Months Ended | ||||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Retail | $ | 19,233,641 | $ | 19,599,440 | ||
Wholesale | \u00a0 | 5,307,000 | \u00a0 | 4,487,875 | ||
Total | $ | 24,540,641 | $ | 24,087,315 |
3. Business Combinations and Dispositions
Acquisitions
On December 18, 2024, Vireo Growth Inc. (the \u201cCompany\u201d), entered into Merger Agreements with respect to a business combination with each of (i) Deep Roots Holdings, Inc., a Nevada corporation (\u201cDeep Roots\u201d) (the \u201cDeep Roots Merger\u201d); (ii) Proper Holdings Management, Inc. and NGH Investments, Inc., both Missouri corporations (together, \u201cProper\u201d) (the \u201cProper Mergers\u201d); and (iii) WholesomeCo, Inc., a Delaware corporation (\u201cWholesome\u201d) (the \u201cWholesome Merger\u201d and, collectively with the Deep Roots Merger and the Proper Mergers, the \u201cMergers\u201d). Each Merger is an all-share\u00a0transaction whereby, at the closing of each applicable transaction, (i) a new wholly-owned subsidiary of the Company would merge with and into Deep Roots, (ii) a new wholly-owned subsidiary of the Company would merge with and into Wholesome, and (ii) the Proper entities would each merge with and into new wholly-owned subsidiaries of the Company. None of the Deep Roots Merger, the Proper Mergers or the Wholesome Merger is contingent on the completion of any of the other Mergers.\u00a0As of March 31, 2025, none of the Merger Transactions have closed, and as such, no financial results of the single-state operators have been presented or consolidated herein.
The consideration to be paid to acquire each of Deep Roots, Proper and Wholesome is based, in each case, in part on an estimated multiple of a 2024 \u201cReference EBITDA\u201d, which is pro-forma for pending acquisitions as well as planned new retail openings and expansion projects, and a US$0.52\u00a0share reference price for the Company\u2019s subordinate voting shares.
\u00a0
Pursuant to the Merger Agreements, former stockholders of each of Deep Roots, Proper and Wholesome may qualify for earnout payments made with the Company\u2019s subordinate voting shares following December 31, 2026, based on each target\u2019s Adjusted EBITDA (as defined in the applicable Merger Agreement) growth compared to such target\u2019s Reference EBITDA (at a\u00a04x multiple), adjusted for incremental debt and certain other matters, respectively, and paid out using a share price for the Company\u2019s subordinate voting shares of the higher of US$1.05\u00a0or the\u00a020-day volume weighted average price of the Company\u2019s subordinate voting shares on the Canadian Securities Exchange, converted to United States Dollars based on the average exchange rate posted by the Bank of Canada as of the end of each trading day during such\u00a020-day period, as reported by Bloomberg Finance L.P. (\u201cVWAP\u201d) as of December 31, 2026. Reference EBITDA for Deep Roots, Proper and Wholesome are US$31.0\u00a0million, US$31.0\u00a0million, and US$16.0\u00a0million, respectively. EBITDA growth is defined as the increase between Reference EBITDA and the higher of 2026 Adjusted EBITDA or trailing nine-month annualized Adjusted EBITDA as of December 31, 2026. In no event shall the number of earnout shares issued under each Merger Agreement exceed the number of shares issued as closing merger consideration in each Merger Agreement.
\u00a0
Each of the Merger Agreements provides for the clawback of up to\u00a050%\u00a0of the upfront merger consideration (excluding, in the case of Proper and Wholesome, the amounts attributable to Arches, as defined below) on December 31, 2026, if, in each case, (a) 2026 Adjusted EBITDA underperforms\u00a096.5%\u00a0of the Reference EBITDA, and (b) retail revenue market share or EBITDA margin for 2026 is less (or lower) than 2024 and (c) the\u00a020-day VWAP as of December 31, 2026 is greater than US$1.05\u00a0per share. The amount of shares subject to a clawback would be equal to the Acquisition Multiple (as defined in each Merger Agreement) for each of Deep Roots, Proper and Wholesome, respectively, multiplied by the EBITDA shortfall, and subject to certain other adjustments set forth in the applicable Merger Agreement, divided by US$0.52\u00a0per share, not to exceed\u00a050%\u00a0of the upfront consideration.
In connection with the Wholesome Merger Agreement (as defined herein) and Proper Merger Agreement (as defined herein), the Company will include in the stock merger consideration calculation an amount equal to (i) US$11,860,800\u00a0for the stockholders of Wholesome and (ii) US$2,139,200\u00a0for the stockholders of Proper for all of the outstanding equity interests in Arches IP, Inc. (\u201cArches\u201d) owned by Wholesome and Proper, respectively. Subject to the terms and conditions of the Wholesome Merger Agreement and the Proper Merger Agreement, each of Wholesome, Proper and Arches option holders are collectively entitled to earnout payments based on performance of Arches, based on the greater of US$37.5\u00a0million or\u00a05x certain revenue percentages of Arches, with such revenue percentage amounts measured at the higher of trailing-twelve-month or nine-month annualized amounts as of December 31, 2026, paid out using a share price for the Company\u2019s subordinate voting shares at the higher of US$1.05\u00a0or\u00a020-day VWAP as of December 31, 2026.
In connection with each of the Merger Agreements, the Company will enter into an Investor Rights Agreement with the persons receiving the Company\u2019s subordinate voting shares in the Mergers. Each Investor Rights Agreement will require the Company in certain circumstances to prepare and file with the Securities and Exchange Commission (the \u201cSEC\u201d) a
registration statement covering the resale of the Company\u2019s subordinate voting shares issued pursuant to the Merger Agreements, in each case following the expiration of the initial 12 month lock-up period following the closing of the transactions under each Merger Agreement. Each Investor Rights Agreement will also provide such persons with certain piggyback registration rights in certain circumstances.\u00a0
\u00a0
The closing of each of the Mergers is subject to closing conditions and contained in the Merger Agreements. Pursuant to rules adopted by the SEC under the\u00a0Securities Exchange Act of 1934, as amended (the \u201cExchange Act\u201d), a Schedule 14C\u00a0information statement dated March 21, 2025, was prepared by the Company and filed\u00a0with the SEC and mailed to the stockholders of the Company relating to stockholder approval of the issuance of the Company\u2019s subordinate voting shares in the Mergers and approvals required under the rules of the Canadian Stock Exchange, which was obtained by written consent of the stockholders.
Assets Held for Sale
As of March 31, 2025, the Company identified property and equipment, deposits, and lease assets and liabilities associated with the businesses in New York, Nevada, and Massachusetts with carrying amounts that are expected to be recovered principally through sale or disposal rather than through continuing use. The sale of these assets and liabilities is highly probable, they can be sold in their immediate condition, and the sales are expected to occur within the next twelve months. As such, these assets and liabilities have been classified as \u201cheld for sale.\u201d Management does not believe these divestitures represent a strategic shift that has or will have a major effect on an entity\u2019s operations and financial results, and as such, none of these divestitures are considered a discontinued operation. The carrying value of these net assets did not exceed fair value less expected cost to sell, and as such, the Company recorded\u00a0no\u00a0impairment loss. Assets and liabilities held for sale are as follows:
\u00a0\u00a0\u00a0\u00a0 | \u00a0\u00a0\u00a0\u00a0 | |||||
Assets held for sale | \u00a0 | March 31, | \u00a0\u00a0\u00a0\u00a0 | December 31, | ||
2025 | 2024 | |||||
Property and equipment | $ | 93,399,797 | $ | 90,177,872 | ||
Intangible assets | 972,000 | 972,000 | ||||
Operating lease, right-of-use asset | 3,381,613 | 3,381,613 | ||||
Deposits | 2,188,550 | 2,028,567 | ||||
Total assets held for sale | $ | 99,941,960 | $ | 96,560,052 | ||
Liabilities held for sale | \u00a0 | \u00a0\u00a0 | \u00a0 | |||
Right of Use Liability | $ | 89,351,157 | $ | 89,387,203 | ||
Total liabilities held for sale | $ | 89,351,157 | $ | 89,387,203 |
Current assets and liabilities held by our New York business have not been classified as held for sale. Pre-tax operating losses attributable to the New York business were $4,859,841 and $3,698,934\u00a0for the three months ended March 31, 2025 and 2024, respectively.
"}]},{"name":"rpt:f-286","factDimensions":{"xbrl:concept":"vreof:MergerAgreementsShareReferencePrice","xbrl:period":"2024-12-18T00:00:00/2024-12-19T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"0.52","decimals":2}]},{"name":"rpt:f-287","factDimensions":{"xbrl:concept":"vreof:MergerAgreementMultipleUsedToQualifyForEarnoutPaymentsBasedOnTargetAdjustedEbitdaGrowthComparedToTargetReferenceEbitda","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"0.04","decimals":2}]},{"name":"rpt:f-288","factDimensions":{"xbrl:concept":"vreof:MergerAgreementEarnoutPaymentsMaximumSharePrice","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"1.05","decimals":2}]},{"name":"rpt:f-289","factDimensions":{"xbrl:concept":"vreof:MergerAgreementEarnoutPaymentsReferenceNumberOfDaysToCalculateVolumeWeightedAveragePrice","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"vreof:D","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"20"}]},{"name":"rpt:f-290","factDimensions":{"xbrl:concept":"vreof:MergerAgreementEarnoutPaymentsReferenceNumberOfDaysToCalculateVolumeWeightedAveragePrice","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"vreof:D","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"20"}]},{"name":"rpt:f-291","factDimensions":{"xbrl:concept":"vreof:MergerAgreementReferenceEarningsBeforeInterestTaxDepreciationAndAmortization","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:BusinessAcquisitionAxis":"vreof:DeepRootsHoldingsInc.Member"},"factValues":[{"value":"31000000","decimals":-5}]},{"name":"rpt:f-292","factDimensions":{"xbrl:concept":"vreof:MergerAgreementReferenceEarningsBeforeInterestTaxDepreciationAndAmortization","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:BusinessAcquisitionAxis":"vreof:ProperHoldingsManagementInc.AndNghInvestmentsInc.Member"},"factValues":[{"value":"31000000","decimals":-5}]},{"name":"rpt:f-293","factDimensions":{"xbrl:concept":"vreof:MergerAgreementReferenceEarningsBeforeInterestTaxDepreciationAndAmortization","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:BusinessAcquisitionAxis":"vreof:WholesomecoIncMember"},"factValues":[{"value":"16000000","decimals":-5}]},{"name":"rpt:f-294","factDimensions":{"xbrl:concept":"vreof:MergerAgreementClawbackPercentageOfUpfrontMergerConsideration","xbrl:period":"2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:BusinessAcquisitionAxis":"vreof:DeepRootsHoldingsInc.Member"},"factValues":[{"value":"0.50","decimals":2}]},{"name":"rpt:f-295","factDimensions":{"xbrl:concept":"vreof:MergerAgreementUnderPerformancePercentageOfReferenceEarningsBeforeInterestTaxDepreciationAndAmortization","xbrl:period":"2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:BusinessAcquisitionAxis":"vreof:DeepRootsHoldingsInc.Member"},"factValues":[{"value":"0.965","decimals":3}]},{"name":"rpt:f-296","factDimensions":{"xbrl:concept":"vreof:MergerAgreementEarnoutPaymentsReferenceNumberOfDaysToCalculateVolumeWeightedAveragePrice","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"vreof:D","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"20"}]},{"name":"rpt:f-297","factDimensions":{"xbrl:concept":"vreof:MergerAgreementEarnoutPaymentsMaximumSharePrice","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"1.05","decimals":2}]},{"name":"rpt:f-298","factDimensions":{"xbrl:concept":"vreof:MergerAgreementsShareReferencePrice","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares"},"factValues":[{"value":"0.52","decimals":2}]},{"name":"rpt:f-299","factDimensions":{"xbrl:concept":"vreof:MergerAgreementClawbackPercentageOfUpfrontMergerConsideration","xbrl:period":"2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:BusinessAcquisitionAxis":"vreof:DeepRootsHoldingsInc.Member"},"factValues":[{"value":"0.50","decimals":2}]},{"name":"rpt:f-300","factDimensions":{"xbrl:concept":"vreof:MergerAgreementEquityInterestsOwnedIncludedInStockMergerConsiderationCalculation","xbrl:period":"2024-12-19T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:BusinessAcquisitionAxis":"vreof:WholesomecoIncMember"},"factValues":[{"value":"11860800","decimals":0}]},{"name":"rpt:f-301","factDimensions":{"xbrl:concept":"vreof:MergerAgreementEquityInterestsOwnedIncludedInStockMergerConsiderationCalculation","xbrl:period":"2024-12-19T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:BusinessAcquisitionAxis":"vreof:ProperHoldingsManagementInc.AndNghInvestmentsInc.Member"},"factValues":[{"value":"2139200","decimals":0}]},{"name":"rpt:f-302","factDimensions":{"xbrl:concept":"vreof:MergerAgreementMaximumEarnoutPayments","xbrl:period":"2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"37500000","decimals":-5}]},{"name":"rpt:f-303","factDimensions":{"xbrl:concept":"vreof:MergerAgreementEarnoutPaymentsMultipleOfCertainRevenuePercentages","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"0.05","decimals":2}]},{"name":"rpt:f-304","factDimensions":{"xbrl:concept":"vreof:MergerAgreementEarnoutPaymentsMaximumSharePrice","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"1.05","decimals":2}]},{"name":"rpt:f-305","factDimensions":{"xbrl:concept":"vreof:MergerAgreementEarnoutPaymentsReferenceNumberOfDaysToCalculateVolumeWeightedAveragePrice","xbrl:period":"2026-12-31T00:00:00/2027-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"vreof:D","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"20"}]},{"name":"rpt:f-306","factDimensions":{"xbrl:concept":"us-gaap:ImpairmentOfLongLivedAssetsToBeDisposedOf","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:DisposalGroupClassificationAxis":"us-gaap:DisposalGroupHeldforsaleNotDiscontinuedOperationsMember"},"factValues":[{"value":"0","decimals":0}]},{"name":"rpt:f-307","factDimensions":{"xbrl:concept":"us-gaap:ScheduleOfDisposalGroupsIncludingDiscontinuedOperationsIncomeStatementBalanceSheetAndAdditionalDisclosuresTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"\u00a0\u00a0\u00a0\u00a0 | \u00a0\u00a0\u00a0\u00a0 | |||||
Assets held for sale | \u00a0 | March 31, | \u00a0\u00a0\u00a0\u00a0 | December 31, | ||
2025 | 2024 | |||||
Property and equipment | $ | 93,399,797 | $ | 90,177,872 | ||
Intangible assets | 972,000 | 972,000 | ||||
Operating lease, right-of-use asset | 3,381,613 | 3,381,613 | ||||
Deposits | 2,188,550 | 2,028,567 | ||||
Total assets held for sale | $ | 99,941,960 | $ | 96,560,052 | ||
Liabilities held for sale | \u00a0 | \u00a0\u00a0 | \u00a0 | |||
Right of Use Liability | $ | 89,351,157 | $ | 89,387,203 | ||
Total liabilities held for sale | $ | 89,351,157 | $ | 89,387,203 |
4. Fair Value Measurements
The Company complies with ASC 820, Fair Value Measurements, for its financial assets and liabilities that are re-measured and reported at fair value at each reporting period, and non-financial assets and liabilities that are re-measured and reported at fair value at least annually. In general, fair values determined by Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities. Fair values determined by Level 2 inputs utilize data points that are observable such as quoted prices, interest rates and yield curves. Fair values determined by Level 3 inputs are unobservable data points for the asset or liability, and includes situations where there is little, if any, market activity for the asset or liability.
Items measured at fair value on a non-recurring basis
The Company\u2019s non-financial assets, such as prepayments and other current assets, long lived assets, including property and equipment and intangible assets, are measured at fair value when there is an indicator of impairment and are recorded at fair value only when an impairment charge is recognized. No indicators of impairment existed as of March 31, 2025, and therefore no impairment charges were recorded.
The carrying value of the Company\u2019s accounts receivable, accounts payable, and accrued liabilities approximate their fair value due to their short-term nature, and the carrying value of notes receivable, long-term debt, and convertible debt approximates fair value as they bear a market rate of interest.
The carrying value of the Company\u2019s warrants held \u00a0utilize Level 3 inputs given there is no market activity for the asset. The inputs used are further described in Note 18.
"}]},{"name":"rpt:f-325","factDimensions":{"xbrl:concept":"us-gaap:AssetImpairmentCharges","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"0","decimals":0}]},{"name":"rpt:f-326","factDimensions":{"xbrl:concept":"us-gaap:AccountsAndNontradeReceivableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"5. Accounts Receivable
Trade receivables are comprised of the following items:
March 31, | December 31, | |||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Trade receivable, net | $ | 2,424,504 | $ | 2,870,181 | ||
Tax withholding receivable | \u2014 | 174,660 | ||||
Other | \u00a0 | 1,558,962 | \u00a0 | 1,545,510 | ||
Total | $ | 3,983,466 | $ | 4,590,351 |
Included in the trade receivables, net balance at March 31, 2025, and December 31, 2024, is an allowance for doubtful accounts of \u00a0$84,990\u00a0and $84,989, respectively.\u00a0Included in the tax withholding receivable, net balance at December 31, 2024, is an allowance for doubtful accounts of $159,275.
"}]},{"name":"rpt:f-327","factDimensions":{"xbrl:concept":"vreof:ScheduleOfTradeReceivablesDisclosureTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"March 31, | December 31, | |||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Trade receivable, net | $ | 2,424,504 | $ | 2,870,181 | ||
Tax withholding receivable | \u2014 | 174,660 | ||||
Other | \u00a0 | 1,558,962 | \u00a0 | 1,545,510 | ||
Total | $ | 3,983,466 | $ | 4,590,351 |
6. Inventory
Inventory is comprised of the following items:
\u00a0\u00a0\u00a0\u00a0 | March 31 | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Work-in-progress | $ | 14,182,173 | $ | 13,859,238 | ||
Finished goods | \u00a0 | 6,390,280 | \u00a0 | 5,933,200 | ||
Other | \u00a0 | 2,770,847 | \u00a0 | 1,873,926 | ||
Total | $ | 23,343,300 | $ | 21,666,364 |
Inventory is written down for any obsolescence, spoilage and excess inventory or when the net realizable value of inventory is less than the carrying value. Inventory valuation adjustments included in cost of sales on the statements of net loss and comprehensive loss is comprised of the following:
March 31, | ||||||
2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | ||||
Work-in-progress | $ | 18,085 | $ | (188,200) | ||
Finished goods | \u00a0 | 414,915 | \u00a0 | (115,800) | ||
Total | $ | 433,000 | $ | (304,000) |
"}]},{"name":"rpt:f-339","factDimensions":{"xbrl:concept":"us-gaap:ScheduleOfInventoryCurrentTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
\u00a0\u00a0\u00a0\u00a0 | March 31 | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Work-in-progress | $ | 14,182,173 | $ | 13,859,238 | ||
Finished goods | \u00a0 | 6,390,280 | \u00a0 | 5,933,200 | ||
Other | \u00a0 | 2,770,847 | \u00a0 | 1,873,926 | ||
Total | $ | 23,343,300 | $ | 21,666,364 |
March 31, | ||||||
2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | ||||
Work-in-progress | $ | 18,085 | $ | (188,200) | ||
Finished goods | \u00a0 | 414,915 | \u00a0 | (115,800) | ||
Total | $ | 433,000 | $ | (304,000) |
"}]},{"name":"rpt:f-349","factDimensions":{"xbrl:concept":"vreof:InventoryValuationAdjustmentsWorkInProgress","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"18085","decimals":0}]},{"name":"rpt:f-350","factDimensions":{"xbrl:concept":"vreof:InventoryValuationAdjustmentsWorkInProgress","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"-188200","decimals":0}]},{"name":"rpt:f-351","factDimensions":{"xbrl:concept":"vreof:InventoryValuationAdjustmentsFinishedGoods","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"414915","decimals":0}]},{"name":"rpt:f-352","factDimensions":{"xbrl:concept":"vreof:InventoryValuationAdjustmentsFinishedGoods","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"-115800","decimals":0}]},{"name":"rpt:f-353","factDimensions":{"xbrl:concept":"us-gaap:InventoryWriteDown","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"433000","decimals":0}]},{"name":"rpt:f-354","factDimensions":{"xbrl:concept":"us-gaap:InventoryWriteDown","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"-304000","decimals":0}]},{"name":"rpt:f-355","factDimensions":{"xbrl:concept":"vreof:PrepaymentsAndOtherCurrentAssetsTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
7. Prepayments and other current assets
Prepayments and other current assets are comprised of the following items:
\u00a0\u00a0\u00a0\u00a0 | March 31, | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Prepaid Insurance | $ | 530,912 | $ | 753,579 | ||
Other Prepaid Expenses | \u00a0 | 1,254,752 | \u00a0 | 897,398 | ||
Total | $ | 1,785,664 | $ | 1,650,977 |
"}]},{"name":"rpt:f-356","factDimensions":{"xbrl:concept":"vreof:ScheduleOfPrepaidExpenseAndOtherAssetsCurrentTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
\u00a0\u00a0\u00a0\u00a0 | March 31, | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Prepaid Insurance | $ | 530,912 | $ | 753,579 | ||
Other Prepaid Expenses | \u00a0 | 1,254,752 | \u00a0 | 897,398 | ||
Total | $ | 1,785,664 | $ | 1,650,977 |
"}]},{"name":"rpt:f-357","factDimensions":{"xbrl:concept":"us-gaap:PrepaidInsurance","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"530912","decimals":0}]},{"name":"rpt:f-358","factDimensions":{"xbrl:concept":"us-gaap:PrepaidInsurance","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"753579","decimals":0}]},{"name":"rpt:f-359","factDimensions":{"xbrl:concept":"us-gaap:OtherPrepaidExpenseCurrent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"1254752","decimals":0}]},{"name":"rpt:f-360","factDimensions":{"xbrl:concept":"us-gaap:OtherPrepaidExpenseCurrent","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"897398","decimals":0}]},{"name":"rpt:f-361","factDimensions":{"xbrl:concept":"us-gaap:PrepaidExpenseAndOtherAssetsCurrent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"1785664","decimals":0}]},{"name":"rpt:f-362","factDimensions":{"xbrl:concept":"us-gaap:PrepaidExpenseAndOtherAssetsCurrent","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"1650977","decimals":0}]},{"name":"rpt:f-363","factDimensions":{"xbrl:concept":"us-gaap:PropertyPlantAndEquipmentDisclosureTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
8. Property and Equipment, Net
Property and equipment, net consisted of the following:
\u00a0\u00a0\u00a0\u00a0 | March 31, | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Land | $ | 863,105 | $ | 863,105 | ||
Buildings and leasehold improvements | \u00a0 | 16,355,616 | \u00a0 | 16,355,616 | ||
Furniture and equipment | \u00a0 | 7,556,684 | \u00a0 | 7,451,920 | ||
Software | \u00a0 | 39,388 | \u00a0 | 39,388 | ||
Vehicles | \u00a0 | 506,022 | \u00a0 | 491,022 | ||
Construction-in-progress | \u00a0 | 10,885,133 | \u00a0 | 9,858,120 | ||
Right of use asset under finance lease | \u00a0 | 7,572,566 | \u00a0 | 7,572,566 | ||
\u00a0 | 43,778,514 | \u00a0 | 42,631,737 | |||
Less: accumulated depreciation | \u00a0 | (10,942,339) | \u00a0 | (10,319,975) | ||
Total | $ | 32,836,175 | $ | 32,311,762 |
For the three months ended March 31, 2025, and 2024, total depreciation on property and equipment was $622,364 and $633,728, respectively. For the three months ended March 31, 2025, and 2024, accumulated amortization of the right of use asset under finance lease amounted to $2,594,332 and $2,507,998, respectively. The right of use asset under finance lease of $7,572,566 consists of leased processing and cultivation premises. The Company capitalized into inventory $545,262 and $560,180 relating to depreciation associated with manufacturing equipment and production facilities for the three months ended March 31, 2025, and 2024, respectively. The capitalized depreciation costs associated are added to inventory and expensed through cost of sales product cost on the unaudited condensed consolidated statements of net loss and comprehensive loss.
As of March 31, 2025 and 2024, in conjunction with the Company\u2019s held for sale assessment and disposal of certain long-lived assets, the Company evaluated whether property and equipment showed any indicators of impairment, and it was determined that the recoverable amount of certain net assets was above book value. As a result, the Company recorded no impairment charge\u00a0on property and equipment, net.
"}]},{"name":"rpt:f-364","factDimensions":{"xbrl:concept":"us-gaap:PropertyPlantAndEquipmentTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"\u00a0\u00a0\u00a0\u00a0 | March 31, | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Land | $ | 863,105 | $ | 863,105 | ||
Buildings and leasehold improvements | \u00a0 | 16,355,616 | \u00a0 | 16,355,616 | ||
Furniture and equipment | \u00a0 | 7,556,684 | \u00a0 | 7,451,920 | ||
Software | \u00a0 | 39,388 | \u00a0 | 39,388 | ||
Vehicles | \u00a0 | 506,022 | \u00a0 | 491,022 | ||
Construction-in-progress | \u00a0 | 10,885,133 | \u00a0 | 9,858,120 | ||
Right of use asset under finance lease | \u00a0 | 7,572,566 | \u00a0 | 7,572,566 | ||
\u00a0 | 43,778,514 | \u00a0 | 42,631,737 | |||
Less: accumulated depreciation | \u00a0 | (10,942,339) | \u00a0 | (10,319,975) | ||
Total | $ | 32,836,175 | $ | 32,311,762 |
9. Leases
Components of lease expenses are listed below:
\u00a0\u00a0\u00a0\u00a0 | ||||||
\u00a0\u00a0\u00a0\u00a0 | March 31, | March 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | 2024 | ||||
Finance lease cost | \u00a0\u00a0 | |||||
Depreciation of ROU assets | $ | 82,512 | $ | 143,441 | ||
Interest on lease liabilities | \u00a0 | 3,575,328 | \u00a0 | 3,544,177 | ||
Operating lease costs | \u00a0 | 561,436 | \u00a0 | 432,444 | ||
Total lease costs | $ | 4,219,276 | $ | 4,120,062 |
Future minimum lease payments (principal and interest) on the leases are as follows:
\u00a0\u00a0\u00a0\u00a0 | Operating\u00a0Leases | \u00a0\u00a0\u00a0\u00a0 | Finance\u00a0Leases | \u00a0\u00a0\u00a0\u00a0 | |||||
\u00a0\u00a0\u00a0\u00a0 | March 31, 2025 | \u00a0\u00a0\u00a0\u00a0 | March 31, 2025 | \u00a0\u00a0\u00a0\u00a0 | Total | ||||
2025 | $ | 2,242,480 | $ | 10,352,595 | $ | 12,595,075 | |||
2026 | \u00a0 | 2,727,346 | \u00a0 | 14,183,661 | \u00a0 | 16,911,007 | |||
2027 | \u00a0 | 2,474,144 | \u00a0 | 14,606,527 | \u00a0 | 17,080,671 | |||
2028 | \u00a0 | 2,254,049 | \u00a0 | 15,042,128 | \u00a0 | 17,296,177 | |||
2029 | \u00a0 | 1,300,615 | \u00a0 | 15,490,852 | \u00a0 | 16,791,467 | |||
Thereafter | \u00a0 | 6,523,900 | \u00a0 | 203,082,066 | \u00a0 | 209,605,966 | |||
Total minimum lease payments | $ | 17,522,534 | $ | 272,757,829 | $ | 290,280,363 | |||
Less discount to net present value | (5,982,885) | \u00a0 | (177,360,043) | \u00a0 | (183,342,928) | ||||
Less liabilities held for sale | (2,558,483) | (86,792,673) | (89,351,156) | ||||||
Present value of lease liability | $ | 8,981,166 | $ | 8,605,113 | $ | 17,586,279 |
The Company has entered into various lease agreements for the use of buildings used in production and retail sales of cannabis products.
On February 22, 2024, the Company executed a lease for cannabis cultivation and manufacturing facilities. Rent commenced on January 1, 2025, at which time monthly base rent will be\u00a0$82,500. Base rent escalates at a rate of\u00a04%\u00a0per annum. Per the terms of the lease the Company has the option to draw\u00a0up to\u00a0$2,000,000\u00a0of tenant improvement allowances. As of December 31, 2024, no draws have been taken. Starting January 1, 2025, the Company has the option to purchase the property. The initial purchase price is\u00a0$13,000,000\u00a0increasing by\u00a03%\u00a0at the start of each calendar year until the option expires on December 31, 2028. The lease expires on December 31, 2034, with an option to renew for\u00a0two\u00a0additional\u00a0five-year\u00a0terms.
Supplemental cash flow information related to leases:
\u00a0\u00a0\u00a0\u00a0 | Three Months Ended | |||||
\u00a0\u00a0\u00a0\u00a0 | March 31, | |||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Cash paid for amounts included in the measurement of lease liabilities: | \u00a0\u00a0 | \u00a0 | \u00a0\u00a0 | |||
Lease principal payments - finance | $ | \u2014 | $ | 71,066 | ||
Lease principal payments - operating | 442,553 | 168,554 | ||||
Non-cash additions to ROU assets | \u00a0 | \u2014 | \u00a0 | 9,270,915 | ||
Amortization of operating leases | \u00a0 | 198,866 | \u00a0 | 170,196 |
Other information about lease amounts recognized in the financial statements:
\u00a0\u00a0\u00a0\u00a0 | Three Months Ended | \u00a0 | ||||
\u00a0\u00a0\u00a0\u00a0 | March 31, | \u00a0 | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | \u00a0 | ||
Weighted-average remaining lease term (years) \u2013 operating leases | 7.19 | \u00a0 | 8.08 | |||
Weighted-average remaining lease term (years) \u2013 finance leases | 15.84 | \u00a0 | 16.82 | |||
Weighted-average discount rate \u2013 operating leases | 12.01 | %\u00a0\u00a0 | 8.58 | % | ||
Weighted-average discount rate \u2013 finance leases | 16.19 | %\u00a0\u00a0 | 16.21 | % |
"}]},{"name":"rpt:f-395","factDimensions":{"xbrl:concept":"us-gaap:LeaseCostTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
\u00a0\u00a0\u00a0\u00a0 | ||||||
\u00a0\u00a0\u00a0\u00a0 | March 31, | March 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | 2024 | ||||
Finance lease cost | \u00a0\u00a0 | |||||
Depreciation of ROU assets | $ | 82,512 | $ | 143,441 | ||
Interest on lease liabilities | \u00a0 | 3,575,328 | \u00a0 | 3,544,177 | ||
Operating lease costs | \u00a0 | 561,436 | \u00a0 | 432,444 | ||
Total lease costs | $ | 4,219,276 | $ | 4,120,062 |
\u00a0\u00a0\u00a0\u00a0 | Operating\u00a0Leases | \u00a0\u00a0\u00a0\u00a0 | Finance\u00a0Leases | \u00a0\u00a0\u00a0\u00a0 | |||||
\u00a0\u00a0\u00a0\u00a0 | March 31, 2025 | \u00a0\u00a0\u00a0\u00a0 | March 31, 2025 | \u00a0\u00a0\u00a0\u00a0 | Total | ||||
2025 | $ | 2,242,480 | $ | 10,352,595 | $ | 12,595,075 | |||
2026 | \u00a0 | 2,727,346 | \u00a0 | 14,183,661 | \u00a0 | 16,911,007 | |||
2027 | \u00a0 | 2,474,144 | \u00a0 | 14,606,527 | \u00a0 | 17,080,671 | |||
2028 | \u00a0 | 2,254,049 | \u00a0 | 15,042,128 | \u00a0 | 17,296,177 | |||
2029 | \u00a0 | 1,300,615 | \u00a0 | 15,490,852 | \u00a0 | 16,791,467 | |||
Thereafter | \u00a0 | 6,523,900 | \u00a0 | 203,082,066 | \u00a0 | 209,605,966 | |||
Total minimum lease payments | $ | 17,522,534 | $ | 272,757,829 | $ | 290,280,363 | |||
Less discount to net present value | (5,982,885) | \u00a0 | (177,360,043) | \u00a0 | (183,342,928) | ||||
Less liabilities held for sale | (2,558,483) | (86,792,673) | (89,351,156) | ||||||
Present value of lease liability | $ | 8,981,166 | $ | 8,605,113 | $ | 17,586,279 |
"}]},{"name":"rpt:f-405","factDimensions":{"xbrl:concept":"us-gaap:LesseeOperatingLeaseLiabilityMaturityTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
\u00a0\u00a0\u00a0\u00a0 | Operating\u00a0Leases | \u00a0\u00a0\u00a0\u00a0 | Finance\u00a0Leases | \u00a0\u00a0\u00a0\u00a0 | |||||
\u00a0\u00a0\u00a0\u00a0 | March 31, 2025 | \u00a0\u00a0\u00a0\u00a0 | March 31, 2025 | \u00a0\u00a0\u00a0\u00a0 | Total | ||||
2025 | $ | 2,242,480 | $ | 10,352,595 | $ | 12,595,075 | |||
2026 | \u00a0 | 2,727,346 | \u00a0 | 14,183,661 | \u00a0 | 16,911,007 | |||
2027 | \u00a0 | 2,474,144 | \u00a0 | 14,606,527 | \u00a0 | 17,080,671 | |||
2028 | \u00a0 | 2,254,049 | \u00a0 | 15,042,128 | \u00a0 | 17,296,177 | |||
2029 | \u00a0 | 1,300,615 | \u00a0 | 15,490,852 | \u00a0 | 16,791,467 | |||
Thereafter | \u00a0 | 6,523,900 | \u00a0 | 203,082,066 | \u00a0 | 209,605,966 | |||
Total minimum lease payments | $ | 17,522,534 | $ | 272,757,829 | $ | 290,280,363 | |||
Less discount to net present value | (5,982,885) | \u00a0 | (177,360,043) | \u00a0 | (183,342,928) | ||||
Less liabilities held for sale | (2,558,483) | (86,792,673) | (89,351,156) | ||||||
Present value of lease liability | $ | 8,981,166 | $ | 8,605,113 | $ | 17,586,279 |
\u00a0\u00a0\u00a0\u00a0 | Three Months Ended | |||||
\u00a0\u00a0\u00a0\u00a0 | March 31, | |||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Cash paid for amounts included in the measurement of lease liabilities: | \u00a0\u00a0 | \u00a0 | \u00a0\u00a0 | |||
Lease principal payments - finance | $ | \u2014 | $ | 71,066 | ||
Lease principal payments - operating | 442,553 | 168,554 | ||||
Non-cash additions to ROU assets | \u00a0 | \u2014 | \u00a0 | 9,270,915 | ||
Amortization of operating leases | \u00a0 | 198,866 | \u00a0 | 170,196 |
\u00a0\u00a0\u00a0\u00a0 | Three Months Ended | \u00a0 | ||||
\u00a0\u00a0\u00a0\u00a0 | March 31, | \u00a0 | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | \u00a0 | ||
Weighted-average remaining lease term (years) \u2013 operating leases | 7.19 | \u00a0 | 8.08 | |||
Weighted-average remaining lease term (years) \u2013 finance leases | 15.84 | \u00a0 | 16.82 | |||
Weighted-average discount rate \u2013 operating leases | 12.01 | %\u00a0\u00a0 | 8.58 | % | ||
Weighted-average discount rate \u2013 finance leases | 16.19 | %\u00a0\u00a0 | 16.21 | % |
"}]},{"name":"rpt:f-451","factDimensions":{"xbrl:concept":"us-gaap:OperatingLeaseWeightedAverageRemainingLeaseTerm1","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"P7Y2M8D"}]},{"name":"rpt:f-452","factDimensions":{"xbrl:concept":"us-gaap:OperatingLeaseWeightedAverageRemainingLeaseTerm1","xbrl:period":"2024-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"P8Y29D"}]},{"name":"rpt:f-453","factDimensions":{"xbrl:concept":"us-gaap:FinanceLeaseWeightedAverageRemainingLeaseTerm1","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"P15Y10M2D"}]},{"name":"rpt:f-454","factDimensions":{"xbrl:concept":"us-gaap:FinanceLeaseWeightedAverageRemainingLeaseTerm1","xbrl:period":"2024-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"P16Y9M25D"}]},{"name":"rpt:f-455","factDimensions":{"xbrl:concept":"us-gaap:OperatingLeaseWeightedAverageDiscountRatePercent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"0.1201","decimals":4}]},{"name":"rpt:f-456","factDimensions":{"xbrl:concept":"us-gaap:OperatingLeaseWeightedAverageDiscountRatePercent","xbrl:period":"2024-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"0.0858","decimals":4}]},{"name":"rpt:f-457","factDimensions":{"xbrl:concept":"us-gaap:FinanceLeaseWeightedAverageDiscountRatePercent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"0.1619","decimals":4}]},{"name":"rpt:f-458","factDimensions":{"xbrl:concept":"us-gaap:FinanceLeaseWeightedAverageDiscountRatePercent","xbrl:period":"2024-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"0.1621","decimals":4}]},{"name":"rpt:f-459","factDimensions":{"xbrl:concept":"us-gaap:IntangibleAssetsDisclosureTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
10. Intangibles
Intangible assets are comprised of the following items:
\u00a0\u00a0\u00a0\u00a0 | Licenses & Trademarks | ||
Balance, December\u00a031,\u00a02023 | $ | 8,718,577 | |
Amortization | (819,250) | ||
Balance, December\u00a031,\u00a02024 | $ | 7,899,327 | |
Amortization | \u00a0 | (204,810) | |
Balance, March 31, 2025 | $ | 7,694,517 |
Amortization expense for intangibles was\u00a0$204,810\u00a0and\u00a0$204,812\u00a0during the three months ended March 31, 2025 and 2024, respectively. The Company capitalized into inventory $24,778 (2024 - $24,778) of amortization for the three months ended March 31, 2024, respectively. Amortization expense is recorded in operating expenses on the unaudited condensed consolidated statements of net loss and comprehensive loss.
The Company estimates that amortization expense will be $819,655 next five fiscal years.
"}]},{"name":"rpt:f-460","factDimensions":{"xbrl:concept":"vreof:ScheduleOfFiniteLivedAndIndefiniteLivedIntangibleAssetsByMajorClassTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"\u00a0\u00a0\u00a0\u00a0 | Licenses & Trademarks | ||
Balance, December\u00a031,\u00a02023 | $ | 8,718,577 | |
Amortization | (819,250) | ||
Balance, December\u00a031,\u00a02024 | $ | 7,899,327 | |
Amortization | \u00a0 | (204,810) | |
Balance, March 31, 2025 | $ | 7,694,517 |
11. Accounts Payable and Accrued Liabilities
Accounts payable and accrued liabilities are comprised of the following items:
\u00a0\u00a0\u00a0\u00a0 | March 31, | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Accounts payable \u2013 trade | $ | 6,463,905 | $ | 2,298,060 | ||
Accrued Expenses | \u00a0 | 4,340,944 | \u00a0 | 6,839,822 | ||
Taxes payable | \u00a0 | 199,088 | \u00a0 | 264,518 | ||
Contract liability | \u00a0 | 1,193,530 | \u00a0 | 1,053,636 | ||
Total accounts payable and accrued liabilities | $ | 12,197,467 | $ | 10,456,036 |
"}]},{"name":"rpt:f-472","factDimensions":{"xbrl:concept":"us-gaap:ScheduleOfAccountsPayableAndAccruedLiabilitiesTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
\u00a0\u00a0\u00a0\u00a0 | March 31, | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Accounts payable \u2013 trade | $ | 6,463,905 | $ | 2,298,060 | ||
Accrued Expenses | \u00a0 | 4,340,944 | \u00a0 | 6,839,822 | ||
Taxes payable | \u00a0 | 199,088 | \u00a0 | 264,518 | ||
Contract liability | \u00a0 | 1,193,530 | \u00a0 | 1,053,636 | ||
Total accounts payable and accrued liabilities | $ | 12,197,467 | $ | 10,456,036 |
"}]},{"name":"rpt:f-473","factDimensions":{"xbrl:concept":"us-gaap:AccountsPayableTradeCurrent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"6463905","decimals":0}]},{"name":"rpt:f-474","factDimensions":{"xbrl:concept":"us-gaap:AccountsPayableTradeCurrent","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"2298060","decimals":0}]},{"name":"rpt:f-475","factDimensions":{"xbrl:concept":"us-gaap:AccruedLiabilitiesCurrent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"4340944","decimals":0}]},{"name":"rpt:f-476","factDimensions":{"xbrl:concept":"us-gaap:AccruedLiabilitiesCurrent","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"6839822","decimals":0}]},{"name":"rpt:f-477","factDimensions":{"xbrl:concept":"us-gaap:TaxesPayableCurrent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"199088","decimals":0}]},{"name":"rpt:f-478","factDimensions":{"xbrl:concept":"us-gaap:TaxesPayableCurrent","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"264518","decimals":0}]},{"name":"rpt:f-479","factDimensions":{"xbrl:concept":"us-gaap:ContractWithCustomerLiabilityCurrent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"1193530","decimals":0}]},{"name":"rpt:f-480","factDimensions":{"xbrl:concept":"us-gaap:ContractWithCustomerLiabilityCurrent","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"1053636","decimals":0}]},{"name":"rpt:f-481","factDimensions":{"xbrl:concept":"us-gaap:AccountsPayableAndAccruedLiabilitiesCurrent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"12197467","decimals":0}]},{"name":"rpt:f-482","factDimensions":{"xbrl:concept":"us-gaap:AccountsPayableAndAccruedLiabilitiesCurrent","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"10456036","decimals":0}]},{"name":"rpt:f-483","factDimensions":{"xbrl:concept":"vreof:LongTermDebtExcludingConvertibleDebtTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
12. Long-Term Debt
During 2017 the Company signed a promissory note payable in the amount of\u00a0$1,010,000. The note bears interest at a rate of\u00a015%\u00a0per annum with interest payments required on a\u00a0monthly\u00a0basis. In 2019 the Company\u2019s promissory note payable in the amount of\u00a0$1,010,000\u00a0was modified to increase the amount payable to\u00a0$1,110,000. The Company paid the note off in full during the year ended December 31, 2024.
On November 19, 2021, the Company signed a promissory note payable in the amount of $2,000,000\u00a0in connection with the acquisition of Charm City Medicus, LLC. The note bears an interest rate of\u00a08% per annum with interest payments due on the last day of each calendar\u00a0quarter. On November 19, 2023, the Company and lender amended the note. Per the terms of the amendment, the interest rate was modified to\u00a015%, and the Company paid off $1,000,000\u00a0of principal. On November 27, 2024, the Company and lender executed the second amendment to the note. Per the terms of the amendment, the maturity date was extended, the interest rate was increased to\u00a018%, and the Company repaid $100,000\u00a0in principal. The remaining principal balance of $900,000\u00a0was repaid in full during the three months ended March 31, 2025.
On March 25, 2021, the Company entered into a credit agreement for a senior secured delayed draw term loan with an aggregate principal amount of up to $46,000,000\u00a0(the \u201cCredit Facility\u201d), and executed a draw of $26,000,000\u00a0in principal. The unpaid principal amounts outstanding under the Credit Facility bear interest at a rate of (a)\u00a0the U.S. prime rate plus\u00a010.375%, payable monthly in cash, and (b)\u00a02.75% per annum paid in kind (\u201cPIK\u201d) interest payable monthly. In connection with the Credit Facility, the Company also pays a monthly credit monitoring fee in the amount of $130,400\u00a0which is included in interest expense in the consolidated statements of loss and comprehensive loss for the three months ended March 31, 2025 and 2024.
On November 18, 2021, the Company and lenders amended the Credit Facility to provide for an additional loan of $4,200,000\u00a0with a cash interest rate of\u00a015% per annum and PIK interest of\u00a02% per annum and a maturity date of November 29, 2024. Obligations under the Credit Facility are secured by substantially all the assets of the Company.
On January 31, 2022, Vireo Growth and certain of its subsidiaries, as borrowers (collectively, \u201cBorrowers\u201d), entered into a Third Amendment to the Credit Facility (the \u201cThird Amendment\u201d) providing for additional delayed draw term loans of up to\u00a0$55\u00a0million (the \u201cDelayed Draw Loans\u201d). The cash interest rate on the Delayed Draw Loans under the Third Amendment is equal to the U.S. prime rate plus\u00a010.375%, with a minimum required rate of\u00a013.375%\u00a0per annum, in addition to PIK interest of\u00a02.75%\u00a0per annum.
On March 31, 2023, the Company executed a fifth amendment to its Credit Facility with its senior secured lender, Chicago Atlantic Admin, LLC (the \"Agent\"), an affiliate of Green Ivy Capital, and a group of lenders. The amended credit facility extends the maturity date on its Delayed Draw Loans to April 30, 2024, through the issuance of\u00a015,000,000\u00a0Subordinate Voting Shares in lieu of a cash extension fee. These\u00a015,000,000\u00a0shares were valued at $1,407,903\u00a0using a fair value per share of $0.094\u00a0and considered a deferred financing cost. The fair value per share reflects a\u00a022% discount to the market price at the time of issuance to account for the\u00a0four-month\u00a0trading lock-up imposed on the shares. The amendment also provides the Company with reduced cash outlays by eliminating required amortization of the loan, and requires the Company to divest certain assets to improve its liquidity position and financial performance. The Company has the potential to extend the maturity date on its Delayed Draw Loans up to January 31, 2026 with the satisfaction of certain financial performance-related conditions.
On April 30, 2024, the Company executed a short-term extension of the maturity date on the Credit Facility with the Agent. The Credit Facility was extended until June 14, 2024, matching all other terms of the existing agreement. On June 14, 2024, another short-term extension was executed which extended the maturity date on the Credit Facility to July 31, 2024, matching all other terms of the existing agreement.
On May 21, 2024 the Company executed a $1,200,000 term loan with the Agent to assist with the purchase of a site for a new dispensary location. The loan bears an interest rate of 12.0% and is due on May 28, 2027. Financing costs of $68,600 were incurred in connection with the closing of the loan.
On July 31, 2024, the Company executed a ninth amendment to the Company\u2019s Credit Facility. The ninth amendment to the Company\u2019s Credit Facility extends the maturity date on the Credit Facility loans to January 29, 2027, adjusts and extends the deadline with respect to the Company\u2019s ongoing disposition of its New York operations through July 31, 2025, and amends certain financial measure definitions and covenants within the agreement. The Company issued\u00a012,500,000\u00a0Subordinate Voting Shares to the lenders in consideration for the credit facility amendment. These\u00a012,500,000\u00a0shares were valued at $5,387,500\u00a0using a fair value per share of $0.431\u00a0and considered a deferred financing cost.
Unless otherwise specified, all deferred financing costs are treated as a contra-liability, to be netted against the outstanding loan balance and amortized over the remaining life of the loan. As of March 31, 2025, $5,704,752\u00a0(December 31, 2024 - $6,576,985) of deferred financing costs remain unamortized.
The following table shows a summary of the Company\u2019s long-term debt:
\u00a0\u00a0\u00a0\u00a0 | March 31, | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Beginning of year | $ | 62,338,046 | $ | 60,220,535 | ||
Proceeds | \u00a0 | \u2014 | \u00a0 | 6,700,000 | ||
Principal repayments | (936,000) | (1,234,000) | ||||
Deferred financing costs | (10,000) | (7,418,770) | ||||
PIK interest | 408,774 | 1,634,494 | ||||
Amortization of deferred financing costs | 802,763 | 2,435,787 | ||||
End of year | \u00a0 | 62,603,583 | \u00a0 | 62,338,046 | ||
Less: current portion | \u00a0 | \u2014 | \u00a0 | 900,000 | ||
Total long-term debt | $ | 62,603,583 | $ | 61,438,046 |
As of March 31, 2025, stated maturities of long-term debt were as follows:
2025 | $ | \u2014 | |
2026 | 3,537,300 | ||
2027 | 59,066,283 | ||
Total | $ | 62,603,583 |
"}]},{"name":"rpt:f-484","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentFaceAmount","xbrl:period":"2018-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"1010000","decimals":0}]},{"name":"rpt:f-485","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentInterestRateStatedPercentage","xbrl:period":"2018-01-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"0.15"}]},{"name":"rpt:f-486","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentFrequencyOfPeriodicPayment","xbrl:period":"2017-01-01T00:00:00/2018-01-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"monthly"}]},{"name":"rpt:f-487","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentFaceAmount","xbrl:period":"2018-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"1010000","decimals":0}]},{"name":"rpt:f-488","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentFaceAmount","xbrl:period":"2020-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"1110000","decimals":0}]},{"name":"rpt:f-489","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentFaceAmount","xbrl:period":"2021-11-20T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:AssetAcquisitionAxis":"vreof:CharmCityMedicusLlcMember","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"2000000","decimals":0}]},{"name":"rpt:f-490","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentInterestRateStatedPercentage","xbrl:period":"2021-11-20T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:AssetAcquisitionAxis":"vreof:CharmCityMedicusLlcMember","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"0.08"}]},{"name":"rpt:f-491","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentInterestRateStatedPercentage","xbrl:period":"2023-11-20T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:AssetAcquisitionAxis":"vreof:CharmCityMedicusLlcMember","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"0.15"}]},{"name":"rpt:f-492","factDimensions":{"xbrl:concept":"us-gaap:RepaymentsOfLongTermDebt","xbrl:period":"2023-11-19T00:00:00/2023-11-20T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:AssetAcquisitionAxis":"vreof:CharmCityMedicusLlcMember","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"1000000","decimals":0}]},{"name":"rpt:f-493","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentInterestRateStatedPercentage","xbrl:period":"2024-11-28T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:AssetAcquisitionAxis":"vreof:CharmCityMedicusLlcMember","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"0.18"}]},{"name":"rpt:f-494","factDimensions":{"xbrl:concept":"us-gaap:RepaymentsOfLongTermDebt","xbrl:period":"2024-11-27T00:00:00/2024-11-28T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:AssetAcquisitionAxis":"vreof:CharmCityMedicusLlcMember","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"100000","decimals":0}]},{"name":"rpt:f-495","factDimensions":{"xbrl:concept":"us-gaap:RepaymentsOfLongTermDebt","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:AssetAcquisitionAxis":"vreof:CharmCityMedicusLlcMember","us-gaap:LongtermDebtTypeAxis":"us-gaap:NotesPayableOtherPayablesMember"},"factValues":[{"value":"900000","decimals":0}]},{"name":"rpt:f-496","factDimensions":{"xbrl:concept":"us-gaap:LineOfCreditFacilityMaximumBorrowingCapacity","xbrl:period":"2021-03-26T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"46000000","decimals":0}]},{"name":"rpt:f-497","factDimensions":{"xbrl:concept":"us-gaap:ProceedsFromLinesOfCredit","xbrl:period":"2021-03-25T00:00:00/2021-03-26T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"26000000","decimals":0}]},{"name":"rpt:f-498","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentBasisSpreadOnVariableRate1","xbrl:period":"2021-03-25T00:00:00/2021-03-26T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"0.10375","decimals":5}]},{"name":"rpt:f-499","factDimensions":{"xbrl:concept":"vreof:DebtInstrumentInterestInKindRatePercentage","xbrl:period":"2021-03-25T00:00:00/2021-03-26T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"0.0275","decimals":4}]},{"name":"rpt:f-500","factDimensions":{"xbrl:concept":"vreof:LineOfCreditFacilityCreditMonitoringFees","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:IncomeStatementLocationAxis":"us-gaap:InterestExpenseMember","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"130400","decimals":0}]},{"name":"rpt:f-501","factDimensions":{"xbrl:concept":"vreof:LineOfCreditFacilityCreditMonitoringFees","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:IncomeStatementLocationAxis":"us-gaap:InterestExpenseMember","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"130400","decimals":0}]},{"name":"rpt:f-502","factDimensions":{"xbrl:concept":"us-gaap:LineOfCreditFacilityMaximumBorrowingCapacity","xbrl:period":"2021-11-19T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"4200000","decimals":0}]},{"name":"rpt:f-503","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentInterestRateStatedPercentage","xbrl:period":"2021-11-19T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"0.15"}]},{"name":"rpt:f-504","factDimensions":{"xbrl:concept":"vreof:DebtInstrumentInterestInKindRatePercentage","xbrl:period":"2021-11-18T00:00:00/2021-11-19T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"0.02","decimals":2}]},{"name":"rpt:f-505","factDimensions":{"xbrl:concept":"us-gaap:LineOfCreditFacilityMaximumBorrowingCapacity","xbrl:period":"2022-02-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","srt:RangeAxis":"srt:MaximumMember","us-gaap:TypeOfArrangementAxis":"vreof:ArrangementAgreementWithVeranoHoldingsCorpMember"},"factValues":[{"value":"55000000","decimals":-6}]},{"name":"rpt:f-506","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentBasisSpreadOnVariableRate1","xbrl:period":"2022-01-31T00:00:00/2022-02-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:TypeOfArrangementAxis":"vreof:ArrangementAgreementWithVeranoHoldingsCorpMember"},"factValues":[{"value":"0.10375","decimals":5}]},{"name":"rpt:f-507","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentInterestRateStatedPercentage","xbrl:period":"2022-02-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:TypeOfArrangementAxis":"vreof:ArrangementAgreementWithVeranoHoldingsCorpMember"},"factValues":[{"value":"0.13375"}]},{"name":"rpt:f-508","factDimensions":{"xbrl:concept":"vreof:DebtInstrumentInterestInKindRatePercentage","xbrl:period":"2022-01-31T00:00:00/2022-02-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:TypeOfArrangementAxis":"vreof:ArrangementAgreementWithVeranoHoldingsCorpMember"},"factValues":[{"value":"0.0275","decimals":4}]},{"name":"rpt:f-509","factDimensions":{"xbrl:concept":"us-gaap:StockIssuedDuringPeriodSharesNewIssues","xbrl:period":"2023-03-31T00:00:00/2023-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"15000000"}]},{"name":"rpt:f-510","factDimensions":{"xbrl:concept":"vreof:SharesIssuableAccruedAsDeferredFinancing","xbrl:period":"2023-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"15000000"}]},{"name":"rpt:f-511","factDimensions":{"xbrl:concept":"us-gaap:DeferredOfferingCosts","xbrl:period":"2023-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"1407903","decimals":0}]},{"name":"rpt:f-512","factDimensions":{"xbrl:concept":"us-gaap:SharesIssuedPricePerShare","xbrl:period":"2023-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"0.094","decimals":3}]},{"name":"rpt:f-513","factDimensions":{"xbrl:concept":"vreof:DebtInstrumentPercentageOfDiscountToMarketPrice","xbrl:period":"2023-03-31T00:00:00/2023-04-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"0.22","decimals":2}]},{"name":"rpt:f-514","factDimensions":{"xbrl:concept":"vreof:TradingLockUpPeriod","xbrl:period":"2023-03-31T00:00:00/2023-04-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"P4M"}]},{"name":"rpt:f-515","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentFaceAmount","xbrl:period":"2024-05-22T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"vreof:TermLoanMember"},"factValues":[{"value":"1200000","decimals":0}]},{"name":"rpt:f-516","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentInterestRateStatedPercentage","xbrl:period":"2024-05-22T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:LongtermDebtTypeAxis":"vreof:TermLoanMember"},"factValues":[{"value":"0.12"}]},{"name":"rpt:f-517","factDimensions":{"xbrl:concept":"us-gaap:DeferredOfferingCosts","xbrl:period":"2024-05-22T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"vreof:TermLoanMember"},"factValues":[{"value":"68600","decimals":0}]},{"name":"rpt:f-518","factDimensions":{"xbrl:concept":"us-gaap:StockIssuedDuringPeriodSharesNewIssues","xbrl:period":"2024-07-31T00:00:00/2024-08-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"12500000"}]},{"name":"rpt:f-519","factDimensions":{"xbrl:concept":"us-gaap:StockIssuedDuringPeriodSharesNewIssues","xbrl:period":"2024-07-31T00:00:00/2024-08-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"12500000"}]},{"name":"rpt:f-520","factDimensions":{"xbrl:concept":"us-gaap:DeferredOfferingCosts","xbrl:period":"2024-08-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"5387500","decimals":0}]},{"name":"rpt:f-521","factDimensions":{"xbrl:concept":"us-gaap:SharesIssuedPricePerShare","xbrl:period":"2024-08-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","us-gaap:LongtermDebtTypeAxis":"us-gaap:LineOfCreditMember"},"factValues":[{"value":"0.431","decimals":3}]},{"name":"rpt:f-522","factDimensions":{"xbrl:concept":"us-gaap:DeferredFinanceCostsNet","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:DebtInstrumentAxis":"us-gaap:LongTermDebtMember"},"factValues":[{"value":"5704752","decimals":0}]},{"name":"rpt:f-523","factDimensions":{"xbrl:concept":"us-gaap:DeferredFinanceCostsNet","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:DebtInstrumentAxis":"us-gaap:LongTermDebtMember"},"factValues":[{"value":"6576985","decimals":0}]},{"name":"rpt:f-524","factDimensions":{"xbrl:concept":"us-gaap:ScheduleOfDebtInstrumentsTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
\u00a0\u00a0\u00a0\u00a0 | March 31, | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Beginning of year | $ | 62,338,046 | $ | 60,220,535 | ||
Proceeds | \u00a0 | \u2014 | \u00a0 | 6,700,000 | ||
Principal repayments | (936,000) | (1,234,000) | ||||
Deferred financing costs | (10,000) | (7,418,770) | ||||
PIK interest | 408,774 | 1,634,494 | ||||
Amortization of deferred financing costs | 802,763 | 2,435,787 | ||||
End of year | \u00a0 | 62,603,583 | \u00a0 | 62,338,046 | ||
Less: current portion | \u00a0 | \u2014 | \u00a0 | 900,000 | ||
Total long-term debt | $ | 62,603,583 | $ | 61,438,046 |
2025 | $ | \u2014 | |
2026 | 3,537,300 | ||
2027 | 59,066,283 | ||
Total | $ | 62,603,583 |
"}]},{"name":"rpt:f-542","factDimensions":{"xbrl:concept":"us-gaap:LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"vreof:PromissoryNoteAndLineOfCreditMember"},"factValues":[{"value":"3537300","decimals":0}]},{"name":"rpt:f-543","factDimensions":{"xbrl:concept":"us-gaap:LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"vreof:PromissoryNoteAndLineOfCreditMember"},"factValues":[{"value":"59066283","decimals":0}]},{"name":"rpt:f-544","factDimensions":{"xbrl:concept":"us-gaap:SecuredDebt","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"vreof:PromissoryNoteAndLineOfCreditMember"},"factValues":[{"value":"62603583","decimals":0}]},{"name":"rpt:f-545","factDimensions":{"xbrl:concept":"vreof:ConvertibleDebtTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
13. Convertible Notes
On July 31, 2024, holders voluntarily converted convertible notes issued in 2023 into\u00a073,016,061\u00a0Subordinate Voting Shares of the Company.
On November 1, 2024, the Company entered into a Joinder and Tenth Amendment to Credit Agreement. The Tenth Amendment provides a convertible note facility (the \u201cNew Convertible Notes\u201d) with a maximum principal amount of\u00a0$10,000,000. The New Convertible Notes mature November 1, 2027, have a cash interest rate of\u00a012.0\u00a0percent per year, are convertible into that number of the Company\u2019s subordinate voting shares determined by dividing the outstanding principal amount plus all accrued but unpaid interest on the Convertible Notes on the date of such conversion by a conversion price of\u00a0$0.625. The Company incurred\u00a0$145,717\u00a0in financing costs in connection with the signing of the Tenth Amendment.
All deferred financing costs are treated as a contra-liability, to be netted against the outstanding loan balance and amortized over the remaining life of the loan. As of March 31, 2025, $125,472\u00a0(December 31, 2024 - $137,622) of deferred financing costs remain unamortized.
The following table shows a summary of the Company\u2019s convertible debt:
\u00a0\u00a0\u00a0\u00a0 | March 31, | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Beginning of period | $ | 9,862,378 | $ | 9,140,257 | ||
Proceeds | \u00a0 | \u2014 | \u00a0 | 10,000,000 | ||
Deferred financing costs | \u2014 | (145,717) | ||||
PIK interest | \u2014 | 363,376 | ||||
Amortization of deferred financing costs | 12,143 | 279,019 | ||||
Conversion | (9,774,557) | |||||
End of period | $ | 9,874,521 | $ | 9,862,378 | ||
Less: current portion | \u00a0 | \u2014 | \u00a0 | \u2014 | ||
Total convertible debt | $ | 9,874,521 | $ | 9,862,378 |
"}]},{"name":"rpt:f-546","factDimensions":{"xbrl:concept":"us-gaap:StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities","xbrl:period":"2024-07-31T00:00:00/2024-08-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","srt:CounterpartyNameAxis":"vreof:ChicagoAtlanticOpportunityPortfolioLpMember","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"73016061"}]},{"name":"rpt:f-547","factDimensions":{"xbrl:concept":"us-gaap:LineOfCreditFacilityMaximumBorrowingCapacity","xbrl:period":"2024-11-02T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"vreof:NewConvertibleNotesMember"},"factValues":[{"value":"10000000","decimals":0}]},{"name":"rpt:f-548","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentInterestRateStatedPercentage","xbrl:period":"2024-11-02T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:LongtermDebtTypeAxis":"vreof:NewConvertibleNotesMember"},"factValues":[{"value":"0.12"}]},{"name":"rpt:f-549","factDimensions":{"xbrl:concept":"us-gaap:DebtInstrumentConvertibleConversionPrice1","xbrl:period":"2024-11-02T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","us-gaap:LongtermDebtTypeAxis":"vreof:NewConvertibleNotesMember"},"factValues":[{"value":"0.625","decimals":3}]},{"name":"rpt:f-550","factDimensions":{"xbrl:concept":"us-gaap:DeferredFinanceCostsNet","xbrl:period":"2024-11-02T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"vreof:NewConvertibleNotesMember"},"factValues":[{"value":"145717","decimals":0}]},{"name":"rpt:f-551","factDimensions":{"xbrl:concept":"us-gaap:DeferredFinanceCostsNet","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"125472","decimals":0}]},{"name":"rpt:f-552","factDimensions":{"xbrl:concept":"us-gaap:DeferredFinanceCostsNet","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"137622","decimals":0}]},{"name":"rpt:f-553","factDimensions":{"xbrl:concept":"us-gaap:ConvertibleDebtTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
\u00a0\u00a0\u00a0\u00a0 | March 31, | December 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Beginning of period | $ | 9,862,378 | $ | 9,140,257 | ||
Proceeds | \u00a0 | \u2014 | \u00a0 | 10,000,000 | ||
Deferred financing costs | \u2014 | (145,717) | ||||
PIK interest | \u2014 | 363,376 | ||||
Amortization of deferred financing costs | 12,143 | 279,019 | ||||
Conversion | (9,774,557) | |||||
End of period | $ | 9,874,521 | $ | 9,862,378 | ||
Less: current portion | \u00a0 | \u2014 | \u00a0 | \u2014 | ||
Total convertible debt | $ | 9,874,521 | $ | 9,862,378 |
"}]},{"name":"rpt:f-554","factDimensions":{"xbrl:concept":"us-gaap:ConvertibleDebt","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"9862378","decimals":0}]},{"name":"rpt:f-555","factDimensions":{"xbrl:concept":"us-gaap:ConvertibleDebt","xbrl:period":"2024-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"9140257","decimals":0}]},{"name":"rpt:f-556","factDimensions":{"xbrl:concept":"us-gaap:ProceedsFromConvertibleDebt","xbrl:period":"2024-01-01T00:00:00/2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"10000000","decimals":0}]},{"name":"rpt:f-557","factDimensions":{"xbrl:concept":"us-gaap:DeferredOfferingCosts","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"145717","decimals":0}]},{"name":"rpt:f-558","factDimensions":{"xbrl:concept":"us-gaap:PaidInKindInterest","xbrl:period":"2024-01-01T00:00:00/2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"363376","decimals":0}]},{"name":"rpt:f-559","factDimensions":{"xbrl:concept":"us-gaap:AmortizationOfFinancingCosts","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"12143","decimals":0}]},{"name":"rpt:f-560","factDimensions":{"xbrl:concept":"us-gaap:AmortizationOfFinancingCosts","xbrl:period":"2024-01-01T00:00:00/2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"279019","decimals":0}]},{"name":"rpt:f-561","factDimensions":{"xbrl:concept":"us-gaap:DebtConversionOriginalDebtAmount1","xbrl:period":"2024-01-01T00:00:00/2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"9774557","decimals":0}]},{"name":"rpt:f-562","factDimensions":{"xbrl:concept":"us-gaap:ConvertibleDebt","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"9874521","decimals":0}]},{"name":"rpt:f-563","factDimensions":{"xbrl:concept":"us-gaap:ConvertibleDebt","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"9862378","decimals":0}]},{"name":"rpt:f-564","factDimensions":{"xbrl:concept":"us-gaap:ConvertibleDebtNoncurrent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"9874521","decimals":0}]},{"name":"rpt:f-565","factDimensions":{"xbrl:concept":"us-gaap:ConvertibleDebtNoncurrent","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:LongtermDebtTypeAxis":"us-gaap:ConvertibleDebtMember"},"factValues":[{"value":"9862378","decimals":0}]},{"name":"rpt:f-566","factDimensions":{"xbrl:concept":"us-gaap:StockholdersEquityNoteDisclosureTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
14. Stockholders\u2019 Equity
Shares
The Company\u2019s certificate of incorporation authorized the Company to issue the following classes of shares with the following par value and voting rights as of March 31, 2025. The liquidation and dividend rights are identical among shares equally in the Company\u2019s earnings and losses on an as converted basis.
\u00a0\u00a0\u00a0\u00a0 | Par\u00a0Value | \u00a0\u00a0\u00a0\u00a0 | Authorized | \u00a0\u00a0\u00a0\u00a0 | Voting\u00a0Rights | |
Subordinate Voting Share (\u201cSVS\u201d) | \u00a0 | \u2014 | \u00a0 | Unlimited | \u00a0 | 1 vote for each share |
Multiple Voting Share (\u201cMVS\u201d) | \u00a0 | \u2014 | \u00a0 | Unlimited | \u00a0 | 100 votes for each share |
Subordinate Voting Shares
Holders of Subordinate Voting Shares are entitled to one vote in respect of each Subordinate Voting Share held.
Multiple Voting Shares
Holders of Multiple Voting Shares are entitled to votes for each Multiple Voting Share held.
Multiple Voting Shares each have the restricted right to convert to Subordinate Voting Shares subject to adjustments for certain customary corporate changes.
Shares Issued
During the three months ended March 31, 2025,\u00a07,201\u00a0Multiple Voting Shares were converted into\u00a0720,100\u00a0Subordinate Voting Shares for no additional consideration.
During the three months ended March 31, 2025, employee stock options were exercised for 138,655 Subordinate Voting Shares. Proceeds from this transaction were $23,110.
During the three months ended March 31, 2025, stock warrants were exercised for 265,626 Subordinate Voting Shares. Proceeds from these transactions were $38,516.
During the three months ended March 31, 2025,\u00a01,077,859\u00a0shares were issued in connection with the settlement of restricted stock units. 239,633\u00a0shares were net settled to pay payroll taxes associated with the issuance, resulting in the final issuance of\u00a0838,226\u00a0shares.
During the three months ended March 31, 2024,\u00a010,342\u00a0Multiple Voting Shares were redeemed for\u00a01,034,200\u00a0Subordinate Voting Shares.
"}]},{"name":"rpt:f-567","factDimensions":{"xbrl:concept":"us-gaap:ScheduleOfStockByClassTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"\u00a0\u00a0\u00a0\u00a0 | Par\u00a0Value | \u00a0\u00a0\u00a0\u00a0 | Authorized | \u00a0\u00a0\u00a0\u00a0 | Voting\u00a0Rights | |
Subordinate Voting Share (\u201cSVS\u201d) | \u00a0 | \u2014 | \u00a0 | Unlimited | \u00a0 | 1 vote for each share |
Multiple Voting Share (\u201cMVS\u201d) | \u00a0 | \u2014 | \u00a0 | Unlimited | \u00a0 | 100 votes for each share |
"}]},{"name":"rpt:f-568","factDimensions":{"xbrl:concept":"us-gaap:CommonStockNoParValue","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"0"}]},{"name":"rpt:f-569","factDimensions":{"xbrl:concept":"us-gaap:CommonStockSharesAuthorizedUnlimited","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"Unlimited"}]},{"name":"rpt:f-570","factDimensions":{"xbrl:concept":"us-gaap:CommonStockVotingRights","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"1 vote for each share"}]},{"name":"rpt:f-571","factDimensions":{"xbrl:concept":"vreof:CommonStockVotingRightsVotesPerShare","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"vreof:Vote","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"1"}]},{"name":"rpt:f-572","factDimensions":{"xbrl:concept":"us-gaap:CommonStockNoParValue","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:MultipleVotingSharesMember"},"factValues":[{"value":"0"}]},{"name":"rpt:f-573","factDimensions":{"xbrl:concept":"us-gaap:CommonStockSharesAuthorizedUnlimited","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:StatementClassOfStockAxis":"vreof:MultipleVotingSharesMember"},"factValues":[{"value":"Unlimited"}]},{"name":"rpt:f-574","factDimensions":{"xbrl:concept":"us-gaap:CommonStockVotingRights","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:StatementClassOfStockAxis":"vreof:MultipleVotingSharesMember"},"factValues":[{"value":"100 votes for each share"}]},{"name":"rpt:f-575","factDimensions":{"xbrl:concept":"vreof:CommonStockVotingRightsVotesPerShare","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"vreof:Vote","us-gaap:StatementClassOfStockAxis":"vreof:MultipleVotingSharesMember"},"factValues":[{"value":"100"}]},{"name":"rpt:f-576","factDimensions":{"xbrl:concept":"vreof:CommonStockVotingRightsVotesPerShare","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"vreof:Vote","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"1"}]},{"name":"rpt:f-577","factDimensions":{"xbrl:concept":"vreof:NumberOfSharesConverted","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:MultipleVotingSharesMember"},"factValues":[{"value":"7201"}]},{"name":"rpt:f-578","factDimensions":{"xbrl:concept":"us-gaap:StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"720100"}]},{"name":"rpt:f-579","factDimensions":{"xbrl:concept":"us-gaap:StockIssuedDuringPeriodSharesStockOptionsExercised","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"138655"}]},{"name":"rpt:f-580","factDimensions":{"xbrl:concept":"us-gaap:ProceedsFromStockOptionsExercised","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"23110","decimals":0}]},{"name":"rpt:f-581","factDimensions":{"xbrl:concept":"vreof:StockIssuedDuringPeriodSharesWarrantsExercised","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember"},"factValues":[{"value":"265626"}]},{"name":"rpt:f-582","factDimensions":{"xbrl:concept":"us-gaap:ProceedsFromWarrantExercises","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:StatementEquityComponentsAxis":"us-gaap:WarrantMember"},"factValues":[{"value":"38516","decimals":0}]},{"name":"rpt:f-583","factDimensions":{"xbrl:concept":"us-gaap:StockIssuedDuringPeriodSharesShareBasedCompensation","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:AwardTypeAxis":"us-gaap:RestrictedStockUnitsRSUMember"},"factValues":[{"value":"1077859"}]},{"name":"rpt:f-584","factDimensions":{"xbrl:concept":"us-gaap:SharesPaidForTaxWithholdingForShareBasedCompensation","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:AwardTypeAxis":"us-gaap:RestrictedStockUnitsRSUMember"},"factValues":[{"value":"239633"}]},{"name":"rpt:f-585","factDimensions":{"xbrl:concept":"vreof:ShareBasedPaymentArrangementSharesIssuedNetOfTaxWithholdings","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:AwardTypeAxis":"us-gaap:RestrictedStockUnitsRSUMember"},"factValues":[{"value":"838226"}]},{"name":"rpt:f-586","factDimensions":{"xbrl:concept":"vreof:NumberOfSharesRedeemed","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","us-gaap:StatementClassOfStockAxis":"vreof:MultipleVotingSharesMember"},"factValues":[{"value":"10342"}]},{"name":"rpt:f-587","factDimensions":{"xbrl:concept":"vreof:NumberOfSubordinateVotingSharesIssuedOnRedemptionOfMultipleVotingShares","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares"},"factValues":[{"value":"1034200"}]},{"name":"rpt:f-588","factDimensions":{"xbrl:concept":"us-gaap:DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
15. Stock-Based Compensation
Stock Options
In January\u00a02019, the Company adopted the 2019 Equity Incentive Plan under which the Company may grant incentive stock options, restricted shares, restricted share units, or other awards. Under the terms of the plan, a total of ten\u00a0percent of the number of shares outstanding assuming conversion of all super voting shares and Multiple Voting Shares to Subordinate Voting Shares are permitted to be issued. The exercise price for incentive stock options issued under the plan will be set by the Compensation Committee but will not be less 100% of the fair market value of the Company\u2019s shares on the date of grant. Incentive stock options have a maximum term of 10 years from the date of grant. The incentive stock options vest at the discretion of the Board of Directors.
Options granted under the equity incentive plan were valued using the Black-Scholes option pricing model with the following weighted average assumptions:
\u00a0\u00a0\u00a0\u00a0 | Three Months Ended | \u00a0 | |||
\u00a0\u00a0\u00a0\u00a0 | March 31, | March 31, | \u00a0 | ||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | \u00a0 | |
Risk-Free Interest Rate | 4.53 | % | N/A | ||
Weighted Average Exercise Price | $ | 0.49 | $ | N/A | |
Weighted Average Stock Price | $ | 0.49 | $ | N/A | |
Expected Life of Options (years) | 7.00 | N/A | |||
Expected Annualized Volatility | 100.00 | % | N/A | ||
Grant Fair Value | $ | 0.41 | $ | N/A | |
Expected Forfeiture Rate | N/A | \u00a0 | N/A | ||
Expected Dividend Yield | N/A | \u00a0 | N/A |
Stock option activity for the three months ended March 31, 2025, and for the year ended December 31, 2024, is presented below:
\u00a0\u00a0\u00a0\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Average\u00a0\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Avg.\u00a0 | |||
Number\u00a0of\u00a0Options | Exercise\u00a0Price | Remaining\u00a0Life | |||||
Balance, December 31, 2023 | \u00a0 | 29,969,324 | $ | 0.50 | \u00a0 | 6.18 | |
Forfeitures | \u00a0 | (2,760,530) | \u00a0 | 1.29 | \u00a0 | \u2014 | |
Exercised | \u00a0 | (50,000) | \u00a0 | 0.33 | \u00a0 | \u2014 | |
Granted | \u00a0 | 4,073,839 | \u00a0 | 0.48 | \u00a0 | \u2014 | |
Options Outstanding at December 31, 2024 | \u00a0 | 31,232,633 | $ | 0.43 | \u00a0 | 5.45 | |
Forfeitures | \u00a0 | (521,835) | \u00a0 | 0.27 | \u00a0 | \u2014 | |
Exercised | \u00a0 | (138,654) | \u00a0 | 0.17 | \u00a0 | \u2014 | |
Granted | \u00a0 | 159,156 | \u00a0 | 0.49 | \u00a0 | \u2014 | |
Options Outstanding at March 31, 2025 | \u00a0 | 30,731,300 | $ | 0.43 | \u00a0 | 5.26 | |
Options Exercisable at March 31, 2025 | \u00a0 | 27,323,396 | $ | 0.42 | \u00a0 | 4.82 |
During the three month periods ended March 31, 2025 and 2024, the Company recognized\u00a0$172,721\u00a0and\u00a0$86,732\u00a0in stock-based compensation relating to stock options, respectively. As of March 31, 2025, the total unrecognized compensation costs related to unvested stock options awards granted was $617,196. In addition, the weighted average period over which the unrecognized compensation expense is expected to be recognized is approximately\u00a01.8\u00a0years. The total intrinsic value of stock options outstanding and exercisable as of March 31, 2025, was $4,382,709 and $4,183,499, respectively.
The Company does not estimate forfeiture rates when calculating compensation expense. The Company records forfeitures as they occur.
Warrants
Subordinate Voting Share (SVS) warrants entitle the holder to purchase one Subordinate Voting Share of the Company.
A summary of the warrants outstanding is as follows:
\u00a0\u00a0\u00a0\u00a0 | Number\u00a0of\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Average\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Average\u00a0 | ||
SVS Warrants | Warrants | Exercise\u00a0Price | Remaining\u00a0Life | ||||
Warrants outstanding at December 31, 2023 | \u00a0 | 16,400,000 | $ | 0.21 | \u00a0 | 4.57 | |
Exercised | (480,437) | 0.15 | \u2014 | ||||
Warrants outstanding at December 31, 2024 | 15,919,563 | $ | 0.22 | \u00a0 | 3.56 | ||
Forfeited | (150,000) | 1.49 | \u2014 | ||||
Exercised | (265,626) | 0.145 | \u2014 | ||||
Warrants outstanding at March 31, 2025 | \u00a0 | 15,503,937 | $ | 0.22 | \u00a0 | 3.32 | |
Warrants exercisable at December 31, 2024 | \u00a0 | 15,503,937 | $ | 0.22 | \u00a0 | 3.32 |
\u00a0\u00a0\u00a0\u00a0 | Number\u00a0of\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Average\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Average\u00a0 | ||
SVS Warrants Denominated in C$ | Warrants | Exercise\u00a0Price | Remaining\u00a0Life | ||||
Warrants outstanding at December 31, 2023 and 2024 | \u00a0 | 3,037,649 | $ | 3.50 | \u00a0 | 1.23 | |
Warrants outstanding at March 31, 2025 | 3,037,649 | $ | 3.50 | 0.98 | |||
Warrants exercisable at March 31, 2025 | \u00a0 | 3,037,649 | $ | 3.50 | \u00a0 | 0.98 |
Restricted Stock Units (\u201cRSUs\u201d)
The expense associated with RSUs is based on the closing share price of the Company\u2019s subordinate voting shares on the business day immediately preceding the grant date, adjusted for the absence of future dividends and is amortized on a straight-line basis over the periods during which the restrictions lapse. The Company currently has RSUs that vest over a three year period. The awards are generally subject to forfeiture in the event of termination of employment. During the three months ended March 31, 2025 and 2024, the Company recognized $1,288,129 and $93,057, respectively, in stock-based compensation expense related to RSUs.
A summary of RSUs is as follows:
\u00a0\u00a0\u00a0\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted Avg. | |||
Number\u00a0of\u00a0Shares | Fair Value | ||||
Balance, December 31, 2023 | 2,543,011 | $ | 0.88 | ||
Granted | 9,228,462 | 0.31 | |||
Forfeitures | (443,943) | 0.54 | |||
Balance, December 31, 2024 | 11,327,530 | 0.40 | |||
Granted | 60,989,414 | 0.42 | |||
Settled | (1,160,697) | 0.49 | |||
Balance, March 31, 2025 | 71,156,247 | 0.41 | |||
Vested at March 31, 2025 | 2,708,712 | $ | 0.75 |
"}]},{"name":"rpt:f-589","factDimensions":{"xbrl:concept":"us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardPercentageOfOutstandingStockMaximum","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:AwardTypeAxis":"us-gaap:EmployeeStockOptionMember"},"factValues":[{"value":"0.10","decimals":2}]},{"name":"rpt:f-590","factDimensions":{"xbrl:concept":"vreof:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisePriceMinimumPercentageOfGrantDateFairMarketValueOfShares","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:AwardTypeAxis":"us-gaap:EmployeeStockOptionMember"},"factValues":[{"value":"1","decimals":2}]},{"name":"rpt:f-591","factDimensions":{"xbrl:concept":"us-gaap:SharebasedCompensationArrangementBySharebasedPaymentAwardExpirationPeriod","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","srt:RangeAxis":"srt:MaximumMember","us-gaap:AwardTypeAxis":"us-gaap:EmployeeStockOptionMember"},"factValues":[{"value":"P10Y"}]},{"name":"rpt:f-592","factDimensions":{"xbrl:concept":"us-gaap:ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
\u00a0\u00a0\u00a0\u00a0 | Three Months Ended | \u00a0 | |||
\u00a0\u00a0\u00a0\u00a0 | March 31, | March 31, | \u00a0 | ||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | \u00a0 | |
Risk-Free Interest Rate | 4.53 | % | N/A | ||
Weighted Average Exercise Price | $ | 0.49 | $ | N/A | |
Weighted Average Stock Price | $ | 0.49 | $ | N/A | |
Expected Life of Options (years) | 7.00 | N/A | |||
Expected Annualized Volatility | 100.00 | % | N/A | ||
Grant Fair Value | $ | 0.41 | $ | N/A | |
Expected Forfeiture Rate | N/A | \u00a0 | N/A | ||
Expected Dividend Yield | N/A | \u00a0 | N/A |
\u00a0\u00a0\u00a0\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Average\u00a0\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Avg.\u00a0 | |||
Number\u00a0of\u00a0Options | Exercise\u00a0Price | Remaining\u00a0Life | |||||
Balance, December 31, 2023 | \u00a0 | 29,969,324 | $ | 0.50 | \u00a0 | 6.18 | |
Forfeitures | \u00a0 | (2,760,530) | \u00a0 | 1.29 | \u00a0 | \u2014 | |
Exercised | \u00a0 | (50,000) | \u00a0 | 0.33 | \u00a0 | \u2014 | |
Granted | \u00a0 | 4,073,839 | \u00a0 | 0.48 | \u00a0 | \u2014 | |
Options Outstanding at December 31, 2024 | \u00a0 | 31,232,633 | $ | 0.43 | \u00a0 | 5.45 | |
Forfeitures | \u00a0 | (521,835) | \u00a0 | 0.27 | \u00a0 | \u2014 | |
Exercised | \u00a0 | (138,654) | \u00a0 | 0.17 | \u00a0 | \u2014 | |
Granted | \u00a0 | 159,156 | \u00a0 | 0.49 | \u00a0 | \u2014 | |
Options Outstanding at March 31, 2025 | \u00a0 | 30,731,300 | $ | 0.43 | \u00a0 | 5.26 | |
Options Exercisable at March 31, 2025 | \u00a0 | 27,323,396 | $ | 0.42 | \u00a0 | 4.82 |
\u00a0\u00a0\u00a0\u00a0 | Number\u00a0of\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Average\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Average\u00a0 | ||
SVS Warrants | Warrants | Exercise\u00a0Price | Remaining\u00a0Life | ||||
Warrants outstanding at December 31, 2023 | \u00a0 | 16,400,000 | $ | 0.21 | \u00a0 | 4.57 | |
Exercised | (480,437) | 0.15 | \u2014 | ||||
Warrants outstanding at December 31, 2024 | 15,919,563 | $ | 0.22 | \u00a0 | 3.56 | ||
Forfeited | (150,000) | 1.49 | \u2014 | ||||
Exercised | (265,626) | 0.145 | \u2014 | ||||
Warrants outstanding at March 31, 2025 | \u00a0 | 15,503,937 | $ | 0.22 | \u00a0 | 3.32 | |
Warrants exercisable at December 31, 2024 | \u00a0 | 15,503,937 | $ | 0.22 | \u00a0 | 3.32 |
\u00a0\u00a0\u00a0\u00a0 | Number\u00a0of\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Average\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted\u00a0Average\u00a0 | ||
SVS Warrants Denominated in C$ | Warrants | Exercise\u00a0Price | Remaining\u00a0Life | ||||
Warrants outstanding at December 31, 2023 and 2024 | \u00a0 | 3,037,649 | $ | 3.50 | \u00a0 | 1.23 | |
Warrants outstanding at March 31, 2025 | 3,037,649 | $ | 3.50 | 0.98 | |||
Warrants exercisable at March 31, 2025 | \u00a0 | 3,037,649 | $ | 3.50 | \u00a0 | 0.98 |
\u00a0\u00a0\u00a0\u00a0 | \u00a0\u00a0\u00a0\u00a0 | Weighted Avg. | |||
Number\u00a0of\u00a0Shares | Fair Value | ||||
Balance, December 31, 2023 | 2,543,011 | $ | 0.88 | ||
Granted | 9,228,462 | 0.31 | |||
Forfeitures | (443,943) | 0.54 | |||
Balance, December 31, 2024 | 11,327,530 | 0.40 | |||
Granted | 60,989,414 | 0.42 | |||
Settled | (1,160,697) | 0.49 | |||
Balance, March 31, 2025 | 71,156,247 | 0.41 | |||
Vested at March 31, 2025 | 2,708,712 | $ | 0.75 |
16. Commitments and Contingencies
Legal proceedings
Verano
On January 31, 2022, the Company entered into the Arrangement Agreement with Verano, pursuant to which Verano was to acquire all of the issued and outstanding shares of Vireo Growth pursuant to a Plan of Arrangement. Subject to the terms and conditions set forth in the Arrangement Agreement and the Plan of Arrangement, holders of Vireo Growth Shares would receive\u00a00.22652\u00a0of a Verano Subordinate Voting Share, subject to adjustment as described below, for each Subordinate Voting Share held, and\u00a022.652\u00a0Verano Subordinate Voting Shares for each Multiple Voting Share and Super Voting Share held, immediately prior to the effective time of the Arrangement.
\u00a0
On October 13, 2022, Vireo Growth received a notice of purported termination of the Arrangement Agreement (the \u201cNotice\u201d) from Verano. The Notice asserted certain breaches of the Arrangement Agreement, including claims the Company\u2019s public filings and communications with respect to its business and ongoing operations were misleading and that the Company breached its representations to Verano under the Arrangement Agreement. Verano also claimed, as a result of such breaches, it is entitled to payment of a $14,875,000\u00a0termination fee and its transaction expenses. Vireo Growth denies all of Verano\u2019s allegations and affirmatively asserts that it has complied with its obligations under the Arrangement Agreement, and with its disclosure obligations under US and Canadian law, in all material respects at all times. The Company believes that Verano has no factual or legal basis to justify or support its purported termination of the Arrangement Agreement, which the Company determined to treat as a repudiation of the Arrangement Agreement.
\u00a0
On October 21, 2022, Vireo Growth commenced an action in the Supreme Court of British Columbia against Verano after Verano wrongfully repudiated the Arrangement Agreement. The Company is seeking damages, costs and interest, based on Verano's breach of contract and of its duty of good faith and honest performance.
\u00a0
On November 14, 2022, Verano filed counterclaims against the Company for the termination fee and transaction expenses described above.
\u00a0
On July 31, 2023, the Company filed a requisition for adjournment of its application filed July 14, 2023, and set for hearing on July 31, 2023 to compel Verano\u2019s compliance with document production based upon the Company\u2019s belief that Verano was engaging in tactics to delay the litigation.\u00a0
\u00a0
Throughout 2023, the Company served\u00a04\u00a0lists of documents, reviewed document production from Verano, and prepared for examinations for discovery.\u00a0
On May 2, 2024, the Company filed the Summary Trial Application the Supreme Court of British Columbia for summary determination. The Company is seeking substantial damages, specifically US $860.9 million, as well as other costs and legal fees, based on Verano\u2019s breach of contract and of its duty of good faith and honest performance.
\u00a0
On June 19, 2024, Verano filed the Preliminary Suitability Application seeking orders dismissing the Summary Trial Application on the basis that certain issues in the action are not suitable for summary determination. The Preliminary Suitability Application is currently set for hearing on June 15 and 16, 2025.
Due to uncertainties inherent in litigation, it is not possible for Vireo Growth to predict the timing or final outcome of the legal proceedings against Verano or to determine the amount of damages, if any, that may be awarded.\u00a0\u00a0The damages sought will be significant and material given that Verano\u2019s breach left the Company in a vulnerable position resulting in the Company being constrained in its ability to fund growth initiatives that were desirable and that its competitors were able to undertake, most notably in Minnesota and New York markets.
Lease commitments
The Company leases various facilities, under non-cancelable finance and operating leases, which expire at various dates through September 2041.
"}]},{"name":"rpt:f-681","factDimensions":{"xbrl:concept":"vreof:ExchangeRatioOfSharesReceivable","xbrl:period":"2022-02-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:StatementClassOfStockAxis":"vreof:SubordinateVotingSharesMember","us-gaap:TypeOfArrangementAxis":"vreof:ArrangementAgreementWithVeranoHoldingsCorpMember"},"factValues":[{"value":"0.22652","decimals":5}]},{"name":"rpt:f-682","factDimensions":{"xbrl:concept":"vreof:ExchangeRatioOfSharesReceivable","xbrl:period":"2022-02-01T00:00:00","xbrl:entity":"cik:0001771706","us-gaap:StatementClassOfStockAxis":"vreof:MultipleVotingSharesMember","us-gaap:TypeOfArrangementAxis":"vreof:ArrangementAgreementWithVeranoHoldingsCorpMember"},"factValues":[{"value":"22.652","decimals":3}]},{"name":"rpt:f-683","factDimensions":{"xbrl:concept":"us-gaap:LossContingencyDamagesSoughtValue","xbrl:period":"2022-10-13T00:00:00/2022-10-14T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:TypeOfArrangementAxis":"vreof:ArrangementAgreementWithVeranoHoldingsCorpMember"},"factValues":[{"value":"14875000","decimals":0}]},{"name":"rpt:f-684","factDimensions":{"xbrl:concept":"vreof:LossContingencyListOfDocumentsServedForExaminationNumber","xbrl:period":"2023-01-01T00:00:00/2024-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"vreof:item","us-gaap:TypeOfArrangementAxis":"vreof:ArrangementAgreementWithVeranoHoldingsCorpMember"},"factValues":[{"value":"4"}]},{"name":"rpt:f-685","factDimensions":{"xbrl:concept":"us-gaap:LossContingencyDamagesSoughtValue","xbrl:period":"2024-05-02T00:00:00/2024-05-03T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","us-gaap:TypeOfArrangementAxis":"vreof:ArrangementAgreementWithVeranoHoldingsCorpMember"},"factValues":[{"value":"860900000","decimals":-5}]},{"name":"rpt:f-686","factDimensions":{"xbrl:concept":"vreof:GeneralAndAdministrativeExpensesTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"17. Selling, General and Administrative Expenses
Selling, general and administrative expenses are comprised of the following items:
Three Months Ended | ||||||
2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | ||||
Salaries and benefits | $ | 3,942,098 | $ | 3,512,736 | ||
Professional fees | \u00a0 | 1,398,775 | \u00a0 | 1,427,096 | ||
Insurance expenses | \u00a0 | 420,323 | \u00a0 | 569,185 | ||
Advertising | 166,542 | 222,014 | ||||
Other expenses | \u00a0 | 1,546,205 | \u00a0 | 1,320,582 | ||
Total | $ | 7,473,943 | $ | 7,051,613 |
"}]},{"name":"rpt:f-687","factDimensions":{"xbrl:concept":"vreof:GeneralAndAdministrativeExpensesTableTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
Three Months Ended | ||||||
2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | ||||
Salaries and benefits | $ | 3,942,098 | $ | 3,512,736 | ||
Professional fees | \u00a0 | 1,398,775 | \u00a0 | 1,427,096 | ||
Insurance expenses | \u00a0 | 420,323 | \u00a0 | 569,185 | ||
Advertising | 166,542 | 222,014 | ||||
Other expenses | \u00a0 | 1,546,205 | \u00a0 | 1,320,582 | ||
Total | $ | 7,473,943 | $ | 7,051,613 |
"}]},{"name":"rpt:f-688","factDimensions":{"xbrl:concept":"us-gaap:LaborAndRelatedExpense","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"3942098","decimals":0}]},{"name":"rpt:f-689","factDimensions":{"xbrl:concept":"us-gaap:LaborAndRelatedExpense","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"3512736","decimals":0}]},{"name":"rpt:f-690","factDimensions":{"xbrl:concept":"us-gaap:ProfessionalFees","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"1398775","decimals":0}]},{"name":"rpt:f-691","factDimensions":{"xbrl:concept":"us-gaap:ProfessionalFees","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"1427096","decimals":0}]},{"name":"rpt:f-692","factDimensions":{"xbrl:concept":"us-gaap:GeneralInsuranceExpense","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"420323","decimals":0}]},{"name":"rpt:f-693","factDimensions":{"xbrl:concept":"us-gaap:GeneralInsuranceExpense","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"569185","decimals":0}]},{"name":"rpt:f-694","factDimensions":{"xbrl:concept":"us-gaap:AdvertisingExpense","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"166542","decimals":0}]},{"name":"rpt:f-695","factDimensions":{"xbrl:concept":"us-gaap:AdvertisingExpense","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"222014","decimals":0}]},{"name":"rpt:f-696","factDimensions":{"xbrl:concept":"us-gaap:OtherGeneralAndAdministrativeExpense","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"1546205","decimals":0}]},{"name":"rpt:f-697","factDimensions":{"xbrl:concept":"us-gaap:OtherGeneralAndAdministrativeExpense","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"1320582","decimals":0}]},{"name":"rpt:f-698","factDimensions":{"xbrl:concept":"us-gaap:SellingGeneralAndAdministrativeExpense","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"7473943","decimals":0}]},{"name":"rpt:f-699","factDimensions":{"xbrl:concept":"us-gaap:SellingGeneralAndAdministrativeExpense","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"7051613","decimals":0}]},{"name":"rpt:f-700","factDimensions":{"xbrl:concept":"us-gaap:OtherIncomeAndOtherExpenseDisclosureTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
18. Other Income (Expense)
The CARES Act provides an employee retention credit (\u201cCARES Employee Retention credit\u201d), which is a refundable tax credit against certain employment taxes of up to $5,000 per employee for eligible employers. The tax credit is equal to 50% of qualified wages paid to employees during a quarter, capped at $10,000 of qualified wages per employee through December 31, 2020. Additional relief provisions were passed by the United States government, which extended and slightly expanded the qualified wage caps on these credits through December 31, 2021. Based on these additional provisions, the tax credit is now equal to 70% of qualified wages paid to employees during a quarter, and the limit on qualified wages per employee has been increased to $10,000 of qualified wages per quarter. The Company applied for and received the tax credit under the CARES Act. During the three months ended March 31, 2025, the Company recorded and received $972,888\u00a0(2024 - $0) related to the CARES Employee Retention credit in other income on the unaudited condensed consolidated statement of loss and comprehensive loss for the three months ended March 31, 2025.
On May 25, 2023, the Company and Grown Rogue International, Inc. (\u201cGrown Rogue\u201d) entered into a strategic agreement whereby Grown Rogue will support the Company in the optimization of its cannabis flower products. As part of this strategic agreement Grown Rogue granted the Company\u00a08,500,000\u00a0warrants to purchase subordinate voting shares of Grown Rogue on October 5, 2023. Subsequently, on October 9, 2024, the Company and Grown Rogue mutually agreed to terminate the advisory agreement. As part of the termination agreement, the Company forfeited\u00a04,500,000\u00a0of the previously granted\u00a08,500,000\u00a0warrants. On March 31, 2025, these\u00a04,000,000\u00a0warrants were revalued at a fair value of $1,751,906\u00a0(December 31, 2024 - $2,270,964). The fair value was derived from a black-scholes valuation using a stock price of $0.52, an exercise price of $0.158, an expected life of\u00a03.52\u00a0years, an annual risk free rate of\u00a03.96%, and volatility of\u00a0100%. The change in valuation from December 31, 2024, to March 31, 2025, of $519,058 (March 31, 2024 - $1,327,879 of other income)\u00a0was recorded as other expense in the statement of net loss and comprehensive loss for the three month period ended March 31, 2025.
"}]},{"name":"rpt:f-701","factDimensions":{"xbrl:concept":"us-gaap:GovernmentAssistanceAmount","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"972888","decimals":0}]},{"name":"rpt:f-702","factDimensions":{"xbrl:concept":"us-gaap:GovernmentAssistanceAmount","xbrl:period":"2024-01-01T00:00:00/2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"0","decimals":0}]},{"name":"rpt:f-703","factDimensions":{"xbrl:concept":"vreof:WarrantsIssuableUnderAgreement","xbrl:period":"2023-05-10T00:00:00/2023-05-11T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member"},"factValues":[{"value":"8500000"}]},{"name":"rpt:f-704","factDimensions":{"xbrl:concept":"vreof:ClassOfWarrantOrRightForfeited","xbrl:period":"2024-10-09T00:00:00/2024-10-10T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member"},"factValues":[{"value":"4500000"}]},{"name":"rpt:f-705","factDimensions":{"xbrl:concept":"vreof:ClassOfWarrantOrRightGranted","xbrl:period":"2024-10-09T00:00:00/2024-10-10T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member"},"factValues":[{"value":"8500000"}]},{"name":"rpt:f-706","factDimensions":{"xbrl:concept":"us-gaap:ClassOfWarrantOrRightOutstanding","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"xbrla:shares","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member"},"factValues":[{"value":"4000000"}]},{"name":"rpt:f-707","factDimensions":{"xbrl:concept":"us-gaap:DerivativeAssetsCurrent","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member"},"factValues":[{"value":"1751906","decimals":0}]},{"name":"rpt:f-708","factDimensions":{"xbrl:concept":"us-gaap:DerivativeAssetsCurrent","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member"},"factValues":[{"value":"2270964","decimals":0}]},{"name":"rpt:f-709","factDimensions":{"xbrl:concept":"us-gaap:WarrantsAndRightsOutstandingMeasurementInput","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member","us-gaap:MeasurementInputTypeAxis":"us-gaap:MeasurementInputSharePriceMember"},"factValues":[{"value":"0.52","decimals":2}]},{"name":"rpt:f-710","factDimensions":{"xbrl:concept":"us-gaap:ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD/xbrla:shares","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member"},"factValues":[{"value":"0.158","decimals":3}]},{"name":"rpt:f-711","factDimensions":{"xbrl:concept":"us-gaap:WarrantsAndRightsOutstandingMeasurementInput","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"vreof:Y","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member","us-gaap:MeasurementInputTypeAxis":"us-gaap:MeasurementInputExpectedTermMember"},"factValues":[{"value":"3.52","decimals":2}]},{"name":"rpt:f-712","factDimensions":{"xbrl:concept":"us-gaap:WarrantsAndRightsOutstandingMeasurementInput","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member","us-gaap:MeasurementInputTypeAxis":"us-gaap:MeasurementInputRiskFreeInterestRateMember"},"factValues":[{"value":"3.96","decimals":2}]},{"name":"rpt:f-713","factDimensions":{"xbrl:concept":"us-gaap:WarrantsAndRightsOutstandingMeasurementInput","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","dei:LegalEntityAxis":"vreof:GrownRogueInternationalInc.Member","us-gaap:MeasurementInputTypeAxis":"us-gaap:MeasurementInputOptionVolatilityMember"},"factValues":[{"value":"100","decimals":0}]},{"name":"rpt:f-714","factDimensions":{"xbrl:concept":"vreof:WarrantsValueRecognizedAsOtherIncome","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"519058","decimals":0}]},{"name":"rpt:f-715","factDimensions":{"xbrl:concept":"vreof:WarrantsValueRecognizedAsOtherIncome","xbrl:period":"2024-01-01T00:00:00/2024-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"1327879","decimals":0}]},{"name":"rpt:f-716","factDimensions":{"xbrl:concept":"us-gaap:SegmentReportingDisclosureTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
19. Segment Reporting
The Company utilized the guidance in ASC 280 to determine how many reportable segments the Company has. We considered various attributes of the overall Company including but not limited to the nature of products and services, the nature of production processes, the types of customers, the regulatory environment, business geography, and the level at which the Chief Operating Decision Maker evaluates the performance and allocates resources. Given the similarities in the types of products, cannabis products in various form factors, the types of customers, retail and wholesale customers, the geography and regulatory environment in which sales are made, the United States, and the Chief Operating Decision Maker, the Chief Executive Officer, assesses performance and allocates resources at the consolidated level, the Company has determined that it only has\u00a0one\u00a0reportable segment, cannabis.
The Company\u2019s Chief Executive Officer is the Company\u2019s chief operating decision maker. The chief operating decision maker assesses performance for the cannabis segment and decides how to allocate resources based on operating profit and net income that also is reported on the income statement as consolidated net income. The measure of segment assets is reported on the balance sheet total as consolidated assets. The chief operating decision maker uses net income to evaluate income generated from segment assets in deciding the appropriate capital allocation strategy. A comparison of budgeted results to actual results is also used by the chief operating decision maker to assess business performance.
The Company\u2019s cannabis segment cultivates, processes and distributes medical and adult-use cannabis products in a variety of formats, as well as related accessories in the United States. Revenue is derived from the sale of these products in the United States, and the assets used to produce these products are also held in the United States. The accounting policy for recording revenue, and all other accounting policies, are the same as those described in the summary of significant accounting policies footnote (Note 2).
"}]},{"name":"rpt:f-717","factDimensions":{"xbrl:concept":"us-gaap:NumberOfReportableSegments","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"vreof:segment"},"factValues":[{"value":"1"}]},{"name":"rpt:f-718","factDimensions":{"xbrl:concept":"us-gaap:CashFlowSupplementalDisclosuresTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
20. Supplemental Cash Flow Information(1)
\u00a0\u00a0\u00a0\u00a0 | March 31, | March 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Cash paid for interest | $ | 7,087,258 | $ | 6,799,193 | ||
Cash paid for income taxes | \u00a0 | \u2014 | \u00a0 | \u2014 | ||
Change in construction accrued expenses | \u00a0 | (77,312) | \u00a0 | (121,433) |
| (1) | For supplemental cash flow information related to leases, refer to Note 9. |
\u00a0\u00a0\u00a0\u00a0 | March 31, | March 31, | ||||
\u00a0\u00a0\u00a0\u00a0 | 2025 | \u00a0\u00a0\u00a0\u00a0 | 2024 | |||
Cash paid for interest | $ | 7,087,258 | $ | 6,799,193 | ||
Cash paid for income taxes | \u00a0 | \u2014 | \u00a0 | \u2014 | ||
Change in construction accrued expenses | \u00a0 | (77,312) | \u00a0 | (121,433) |
| (1) | For supplemental cash flow information related to leases, refer to Note 9. |
21. Financial Instruments
Credit risk
Credit risk is the risk of loss associated with counterparty\u2019s inability to fulfill its payment obligations. The Company\u2019s credit risk is primarily attributable to cash, and accounts receivable. A small portion of cash is held on hand, from which management believes the risk of loss is remote. Receivables relate primarily to wholesale sales. The Company does not have significant credit risk with respect to customers. The Company\u2019s maximum credit risk exposure is equivalent to the carrying value of these instruments. The Company has been granted licenses pursuant to the laws of the states of Maryland, Minnesota, and New York with respect to cultivating, processing, and/or distributing marijuana. Presently, this industry is illegal under United States federal law. The Company has adhered, and intends to continue to adhere, strictly to the applicable state statutes in its operations.
Liquidity risk
The Company\u2019s approach to managing liquidity risk is to ensure that it will have sufficient liquidity to meet liabilities when due. As of March 31, 2025, the Company\u2019s financial liabilities consist of accounts payable, accrued liabilities, debt,
convertible debt, liabilities held for sale, and uncertain tax liabilities. The Company manages liquidity risk by reviewing its capital requirements on an ongoing basis. Historically, the Company\u2019s main source of funding has been additional funding from investors and debt issuances. The Company\u2019s access to financing is always uncertain. There can be no assurance of continued access to significant equity or debt financing.
Legal Risk
Vireo Growth operates in the United States. The U.S. federal government regulates drugs through the Controlled Substances Act (21 U.S.C. \u00a7 811), which places controlled substances, including cannabis, in a schedule. Cannabis is classified as a Schedule I drug. Under U.S. federal law, a Schedule I drug or substance has a high potential for abuse, no accepted medical use in the U.S., and a lack of accepted safety for the use of the drug under medical supervision. The U.S. Food and Drug Administration has not approved marijuana as a safe and effective drug for any indication. In the U.S. marijuana is largely regulated at the state level. State laws regulating cannabis are in direct conflict with the federal Controlled Substances Act, which makes cannabis use and possession federally illegal.
Foreign currency risk
Foreign currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign currency rates. Given the Company\u2019s financial transactions are rarely denominated in a foreign currency, there is minimal foreign currency risk exposure.
Interest rate risk
Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company currently carries variable interest-bearing debt subject to fluctuations in the United States Prime rate. A change of 100 basis points in interest rates during the three months ended March 31, 2025, would have resulted in a corresponding change in the statement of loss and comprehensive loss of $140,878.
"}]},{"name":"rpt:f-725","factDimensions":{"xbrl:concept":"vreof:InterestRateRiskEffectOnNetIncomeOfOneHundredBasisPointChangeInPrimeRate","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"140878","decimals":0}]},{"name":"rpt:f-726","factDimensions":{"xbrl:concept":"us-gaap:RelatedPartyTransactionsDisclosureTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
22. Related Party Transactions
As of March 31, 2025, and December 31, 2024, there were $0 due to related parties.
Details surrounding the lending relationships between the Company and Chicago Atlantic, are described in Notes 12 and 13.
Our Chief Executive Officer, John Mazarakis, serves as a partner of Chicago Atlantic Group, LP, which is an affiliate of the Agent, our senior secured lender under the Credit Facility. Given his ownership interest in the Agent and its affiliates, Mr. Mazarakis has an approximate 29% interest in the Company\u2019s transactions with the Agent. See \"Item 13. Certain Relationships and Related Transactions and Director Independence\" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
"}]},{"name":"rpt:f-727","factDimensions":{"xbrl:concept":"us-gaap:OtherLiabilities","xbrl:period":"2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"0","decimals":0}]},{"name":"rpt:f-728","factDimensions":{"xbrl:concept":"us-gaap:OtherLiabilities","xbrl:period":"2025-01-01T00:00:00","xbrl:entity":"cik:0001771706","xbrl:unit":"iso4217:USD"},"factValues":[{"value":"0","decimals":0}]},{"name":"rpt:f-729","factDimensions":{"xbrl:concept":"vreof:InterestOwnershipPercentage","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706","srt:CounterpartyNameAxis":"vreof:ChicagoAtlanticAdminLlcMember","srt:TitleOfIndividualAxis":"srt:ChiefExecutiveOfficerMember","us-gaap:RelatedPartyTransactionsByRelatedPartyAxis":"srt:AffiliatedEntityMember"},"factValues":[{"value":"0.29","decimals":2}]},{"name":"rpt:f-730","factDimensions":{"xbrl:concept":"us-gaap:SubsequentEventsTextBlock","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"
23. Subsequent Events
None.
"}]},{"name":"rpt:f-731","factDimensions":{"xbrl:concept":"ecd:Rule10b51ArrAdoptedFlag","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"false"}]},{"name":"rpt:f-732","factDimensions":{"xbrl:concept":"vreof:Rule10b51ArrangementModifiedFlag","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"false"}]},{"name":"rpt:f-733","factDimensions":{"xbrl:concept":"ecd:Rule10b51ArrTrmntdFlag","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"false"}]},{"name":"rpt:f-734","factDimensions":{"xbrl:concept":"ecd:NonRule10b51ArrAdoptedFlag","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"false"}]},{"name":"rpt:f-735","factDimensions":{"xbrl:concept":"ecd:NonRule10b51ArrTrmntdFlag","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"false"}]},{"name":"rpt:f-736","factDimensions":{"xbrl:concept":"vreof:NonRule10b51ArrangementModifiedFlag","xbrl:period":"2025-01-01T00:00:00/2025-04-01T00:00:00","xbrl:entity":"cik:0001771706"},"factValues":[{"value":"false"}]}]}}