Acquisition of GrowHealthy
Proforma East Coast Footprint
Population
2018E Market Size
Expected Equity
Ownership
Facilities
Competition
New York
ICITIVA
20.0 million
$340 million
100% (¹)
4 dispensaries
1 cultivation
facility
1 of 10
licenses
Massachusetts Vermont
Mayflower
6.8 million
$455 million
100% (2)
3 dispensaries
1 cultivation
facility
1 of ~35
licenses
4)
grassroots
2)
vermont
0.6 million
$20 million
100%(3³)
2 dispensary (4)
1 cultivation
facility
1 of 5
licenses
Florida
Grow Healthy
21.0 million
$380 million
100%
25 disp.
1ultivation
facility
1 of 13
licenses
Total
48.4 million
$1.2 billion
34 disp.
4 cultivation
facilities
48.4 million residents and US$1.2 billion 2018 market with limited competition
NOTES
¡Anthus
1) Assuming completion of acquisition. Transaction expected to close Q1 2018
Assuming exercise of option to acquire remaining 20% of Massachusetts for an additional $4.0 million, announced January 2, 2018
3) As of January 1, 2018 Grassroots entered into a management contract with 100% owned iAnthus management company
Recent legislation allows Grassroots Vermont to open an additional dispensary (2 total) and will also grant one additional license (5 total)
17
Acquisition Overview. January 2018
12 weighted
average
competitorsView entire presentation