v3.26.1
Note 7 - Intangible Assets and Goodwill
12 Months Ended
Dec. 31, 2025
Notes to Financial Statements  
Goodwill and Intangible Assets Disclosure [Text Block]

7. Intangible assets and goodwill

 

  Retail Dispensary Santa Ana  Retail Dispensary Clark County  Cultivation and Production Clark County  Master License Florida  

Illinois License

  Cultivation Coalinga CA Other Intangibles  Florida MMTC License-VidaCann  VidaCann Goodwill  

Other

  

Total

 

Gross carrying amount

                                        
                                         

Balance, December 31, 2023

 $6,151,343  $690,000  $709,798  $-  $1,812,656  $5,860,000  $-  $-  $30,000  $15,253,797 

Additions

  -   -   -   -   -   -   9,000,000   30,661,477   -   39,661,477 

Impairment loss

  (6,151,343)  -   -   -   -   -   -   -   -   (6,151,343)

Balance at December 31, 2024

 $-  $690,000  $709,798  $-  $1,812,656  $5,860,000  $9,000,000  $30,661,477  $30,000  $48,763,931 

Additions

  -   -   -   -   -   -   -   -   -   - 

Impairment loss

  -   -   -   -   -   (5,860,000)  -   -   -   (5,860,000)

Balance at December 31, 2025

 $-  $690,000  $709,798  $-  $1,812,656  $-  $9,000,000  $30,661,477  $30,000  $42,903,931 
                                         

 

During the year ended December 31, 2025 the Company recorded a full impairment charge of  $5,860,000 associated with the licenses, for its Coalinga, California cultivation facility as the fair value of these licenses based on management's expected future cash flows equal $0. 

 

During the year ended December 31, 2024 the Company recorded a full impairment charge of  $6,151,343 associated with the licenses, for its Orange County, California dispensary as the fair value of these licenses based on management's expected future cash flows equal $0. 

 

VidaCann Acquisition

 

On August 28, 2023, the Company entered into a Membership Interest Purchase Agreement (“Purchase Agreement”) with VidaCann, LLC (“VidaCann”), Loop’s Dispensaries, LLC (“Dispensaries”), Ray of Hope 4 Florida, LLC (“Ray of Hope”) and Loops Nursery & Greenhouses, Inc. (“Nursery” and together with Dispensaries and Ray of Hope, the (“Sellers”), David Loop (“Loop”) and Mark Ascik (together with Loop, the “Indemnifying Members”) and Loop, solely in his capacity as Seller Representative, pursuant to which, upon the terms and subject to the conditions set forth therein, the Company would acquire from the Sellers all of the membership interests in VidaCann (the “Transaction”).

 

On   May 9, 2024, the Company acquired 100% ownership interest of VidaCann, LLC. (“VidaCann”) and accounted for the transaction as a business combination acquisition pursuant to ASC 805.

 

VidaCann was established in 2003 and was formed for the purpose of cultivating and selling cannabis products in the state of Florida, where it owns and operates a cultivation and manufacturing facility. The Company executed the VidaCann transaction in order to expedite its entrance into the attractive Florida cannabis market with an existing customer base and operational cultivation and manufacturing facilities.

 

Pursuant to the Purchase Agreement, the Company acquired VidaCann from the Sellers for agreed consideration at closing of the Transaction (the “Closing”) equal to the sum of: (i) 80,564,554 shares of common stock of the Company (the “Base Share Consideration”), plus 1,307,698 shares with a fair value of $750,000 that were issued to VidaCann’s industry advisor (the “VC Advisor”) as acquisition-related costs; (ii) a cash payment of US$4,000,000 (the “Closing Cash Payment”); and (iii) promissory notes issued by the Company to the Sellers in the aggregate principal amount of US$5,000,000, with each of the above components subject to adjustments as set out in the Purchase Agreement. Based on the closing price of the Company’s common shares of (CAD$0.9100) US$0.6647 on   May 9, 2024 on the Canadian Securities Exchange (the “CSE”) (based on the Bank of Canada CAD to USD exchange rate on May 9, 2024 of CAD$1.00=US$0.7304), the total consideration was valued at $50,755,443. As contemplated by the definitive agreement, VidaCann continued to have US$3 million of bank indebtedness and US$1.5 million of related party notes to former VidaCann managers at the time of closing, which were assumed by the Company. The Seller of the majority interest in VidaCann also has the right to nominate a director to the Company’s board of directors effective the next business day following the Company’s 2024 annual meeting of stockholders in June. The Seller has selected David Loop, the former Chief Executive Officer of VidaCann, as its board nominee.

 

The VidaCann acquisition was deemed to be a business combination under ASC 805.  The following table summarizes the allocation of consideration exchanged to the estimated fair value of the tangible and intangible assets acquired:

 

Consideration paid:

    
     

Cash

 $4,000,000 

Issuance of 80,564,554 Common Shares

  42,123,314 

Note Payable to Former VidaCann Shareholders

  4,632,129 
  $50,755,443 
     

Fair value of net assets acquired:

    
     

Cash

 $911,715 

Inventory

  7,375,225 

Prepaids and other assets

  1,869,222 

Property, plant and equipment

  9,080,072 

ROU Assets

  21,371,614 

Intangible assets

  9,000,000 

Goodwill

  30,661,477 

ROU Liabilities

  (21,371,614)

Notes Payable

  (4,010,582)

Accounts Payable and Accrued Liabilities

  (4,131,686)
  $50,755,443 

The purchase price allocations for the VidaCann transaction reflect various fair value estimates and analyses relating to the determination of fair value of certain tangible and intangible assets acquired and residual goodwill. The Company determined the estimated fair value of the acquired working capital, and identifiable intangible assets and goodwill after review and consideration of relevant information including market data and management’s estimates. The estimated fair value of acquired working capital was determined to approximate carrying value.

 

The goodwill arising from the VidaCann transaction consists of expected synergies from combining operations of the Company and VidaCann, and intangible assets not qualifying for separate recognition such as formulations, proprietary technologies and acquired know-how. None of the goodwill is deductible for tax purposes. VidaCann’s state cannabis license represented an identifiable intangible asset acquired in the amount of $9,000,000. The VidaCann cannabis license acquired has an indefinite life and as such will not be subject to amortization.

 

In connection with the VidaCann transaction, the Company expensed $1,020,563 of acquisition-related costs, which have been included in general and administrative expenses on the Company’s consolidated statement of operations and comprehensive loss for the year ended  December 31, 2024, and $909,363 for the year ended December 31, 2023. VidaCann contributed revenue, net of discounts, gross profit and net loss of $26,890,356, $14,668,773 and ($1,878,533) included in the Company's Consolidated Comprehensive Net Income (loss) in the year ended December 31, 2024.

 

The following table reflects the revenue, gross profit and comprehensive loss that would have been reported if the acquisition had occurred at the beginning of the year ended December 31, 2023.

 

  

For the Year Ended December 31, 2023

 
  

As Reported

  

VidaCann

  

Pro Forma

 
             

Revenue, net of discounts

 $98,505,170  $34,263,343  $132,768,513 

Gross Profit

  44,823,144   12,574,426   57,397,570 

Comprehensive Income (loss) for the year

  (73,608,758)  1,502,402   (72,106,356)
             
             

 

 

 

 

Florida License

 

On   January 22, 2024, the Company entered into a definitive agreement to sell its Planet 13 Florida, Inc. entity for $9,000,000 which, at the time of sale held no assets other than a Florida medical marijuana treatment center (“MMTC”) license. The value of the Florida license at   December 31, 2023 was less than the carrying amount of the license. Consequently, the Company recorded an impairment charge of $46,846,866 against the carrying value of its Florida MMTC license. The impairment loss is reflected in the statement of operations and comprehensive loss under the caption “Impairment Loss.” During the fourth quarter of 2023, the Company committed to a plan to sell its Florida license. Accordingly, the license held by the Company's Florida subsidiary was presented as an asset held for sale on the consolidated balance sheet as of   December 31, 2023. The sale of Planet 13 Florida, Inc. was completed on May 6, 2024.  Transaction costs incurred for the sale of the license equaled $762,091.