v3.25.1
Notes Receivables
12 Months Ended
Dec. 31, 2024
Receivables [Abstract]  
Notes Receivables
10.
NOTES RECEIVABLES
 
    
December 31, 2024
    
December 31, 2023
 
Long term portion
   $ 11,958    $ 2,082
Short term portion
     15,614      4,026
  
 
 
    
 
 
 
Note receivables
   $ 27,572    $ 6,108
  
 
 
    
 
 
 
The summary of note receivables by the Company as at December 31, 2024 and December 31, 2023 are as follows:
 
Note payable by
  
Rate of Interest
   
As on December 31,
2023
    
Payment made
during the year
   
Additions
    
As on December 31,
2024
 
SFL Investment Holding, LLC and Mint Florida Holdings LLC
     10.0   $ —     $ —    $ 2,000    $ 2,000
Flor Medicinal LLC
     5.0     500      —        —         500
CC R&M Operations, LLC
     —      3,460      (3,320     —         140
CC VA Holdco LLC
     7.0     —         (4,462     24,765      20,303
The Forest Springville, LLC
     9.0     —         —        2,547      2,547
Balboa Boulevard Building
     4.5     2,148      (66     —         2,082
    
 
 
    
 
 
   
 
 
    
 
 
 
Total
     $ 6,108    $ (7,848   $ 29,312    $ 27,572
    
 
 
    
 
 
   
 
 
    
 
 
 
 
SFL Investment Holdings LLC and Mint Florida Holdings LLC
On August 21, 2024, Columbia Care LLC entered into a Promissory Note with SFL Investment Holdings, LLC and Mint Florida Holdings, LLC (“Maker”). The Note has a principal of $2 million and an interest rate of 10% per annum, calculated on a
365-day
year. The full principal, accrued interest, and any other payable amounts are due by August 21, 2025.
The Maker can prepay any portion of the principal at any time without penalty, with at least three business days’ notice to the Company. If a default occurs, the interest rate increases to 18% per annum until the default is remedied. The maker must notify the Company within three days of any default.
This Note is tied to a Membership Interest Purchase Agreement, dated August 21, 2024, and its terms may be amended accordingly. The Company’s ability to meet obligations under the Note depends on the Maker’s financial condition.
Flor Medicinal LLC
On October 22, 2022, Flor Medicinal LLC entered into a Secured Promissory Note with Columbia Care Puerto Rico LLC under the terms of an Asset Purchase Agreement. The Principal Amount of the Note is $0.5 million, with simple interest accruing at 5% per annum, calculated based on actual days elapsed using a
360-day
year. Interest is payable on the first day of each calendar quarter the Note remains outstanding.
The Note will mature on January 1, 2025, or earlier upon the occurrence of a Change of Control, an Event of Default, or as specified in the Purchase Agreement. A Change of Control includes mergers or transfers of more than 50% of the Borrower’s equity or control to a different entity. In such events, the entire principal and accrued interest become due immediately.
The Forest Springville, LLC
On March 7, 2024, The Forest Springville, LLC entered into a Secured Promissory Note with Columbia Care LLC, pursuant to the terms of the Membership Interest Purchase Agreement dated October 6, 2023. The Principal Amount of the Note is $2.625 million, with interest accruing at 9% per annum, calculated based on actual calendar days and a
360-day
year. Interest is payable on the first day of each calendar quarter the Note remains outstanding.
The full principal and accrued interest are due by August 23, 2026, unless paid sooner in accordance with the terms of the Note. The Note may be accelerated upon the occurrence of a Change of Control or an Event of Default, as defined in the Purchase Agreement. A Change of Control is defined as any consolidation, merger, or reorganization of the Borrower where significant control changes in accordance with the conditions of the agreement.
The Borrower has the option to repay the Note in full or in part without penalty.
CC R&M Operations, LLC
On March 13, 2023, CC R&M Operations, LLC entered into a Promissory Note with the Columbia Care MO, LLC and Columbia Care Inc pursuant to the Asset and Sale agreement. The Principal Amount of the Note is $3.460 million. The Note has zero interest and is due upon final regulatory approval.
CC VA Holdco LLC
On October 1, 2024, CC VA Holdco LLC entered into a Promissory Note with the Company . The Principal Amount of the Note is $24.8 million, bearing interest at a rate of 7% per annum, calculated on a
360-day
year. The Borrower is required to make monthly payments of $1.62 million for the first twelve months, followed by monthly payments of $0.696 million until the Note matures.
The Note is set to mature on the
two-year
anniversary of the Closing Date, with the final payment of $666,738 due on August 1, 2026. The full principal and any unpaid interest are due at maturity unless paid earlier in accordance with the terms of the Note. The payments are structured to reduce the principal balance progressively, with interest receivable calculated on the remaining balance at the specified rate.
 
Balboa Boulevard Building
On April 1, 2019, Balboa Boulevard Building entered into a Promissory Note with Focused Health LLC (“Focused Health”), for a total Principal Amount of $2.42 million. The Note is secured by the land and building of the leased premises and bears interest at a rate of 4.5%. per annum, with payments based on a standard monthly payment schedule. The Borrower is required to make monthly payments of $13.5 thousand until the Note matures.
The Note is set to mature on April 1, 2044, or earlier in the event of default or a Change of Control. At maturity, the total principal, any accrued interest, and remaining payable amounts must be fully paid. The payments are structured to progressively reduce the outstanding balance, with interest calculated based on the remaining principal.