XML 21 R13.htm IDEA: XBRL DOCUMENT
v3.24.3

Goodwill and Intangible Assets | 9 Months Ended
--- | ---
Sep. 30, 2024
Goodwill and Intangible Assets Disclosure [Abstract] |
Goodwill and Intangible Assets | 5. GOODWILL AND INTANGIBLE ASSETS Goodwill The following table presents the changes in the carrying value of goodwill by reportable segment for the nine months ended September 30, 2024:
| Cannabis - Canada |  |  | Cannabis - United States |  |  | Total |
Balance as of January 1, 2024 | $ | 45,879 |  |  | $ | 10,039 |  |  | $ | 55,918 |
Impairments |  | - |  |  |  | (10,039 | ) |  |  | (10,039 | )
Foreign currency translation adjustment |  | (883 | ) |  |  | - |  |  |  | (883 | )
Balance as of September 30, 2024 | $ | 44,996 |  |  | $ | - |  |  | $ | 44,996 |
Intangible Assets Intangible assets consisted of the following as of:
Classification |  | September 30, 2024 |  |  | December 31, 2023 |
Licenses |  | $ | 18,351 |  |  | $ | 18,540 |
Brand and trademarks* |  |  | 12,727 |  |  |  | 12,795 |
Customer relationships |  |  | 13,324 |  |  |  | 13,586 |
Computer software |  |  | 2,037 |  |  |  | 1,974 |
Other* |  |  | 144 |  |  |  | 144 |
Less: Accumulated amortization |  |  | (9,840 | ) |  |  | (7,414 | )
Less: Impairments* |  |  | (9,249 | ) |  |  | (7,350 | )
Intangibles, net |  | $ | 27,494 |  |  | $ | 32,275 |
* Includes indefinite-lived intangible assets The expected future amortization expense for definite-lived intangible assets as of September 30, 2024 was as follows:
Fiscal period |  |  |
Remainder of 2024 |  | $ | 838 |
2025 |  |  | 3,267 |
2026 |  |  | 3,178 |
2027 |  |  | 3,178 |
2028 |  |  | 1,884 |
Thereafter |  |  | 11,527 |
Intangibles, net |  | $ | 23,872 |
Assessment for Indicators of Impairment At the end of each reporting period, the Company assesses whether events or changes in circumstances have occurred that would indicate an impairment. The Company considers external and internal factors, including overall financial performance and relevant entity-specific factors, as part of this assessment. During the nine months ended September 30, 2024 and 2023, the Company considered qualitative factors in assessing for impairment indicators for the Company’s U.S. and Canadian Cannabis segments. Cannabis - U.S. At June 30, 2024, when the Company considered qualitative factors in assessing impairment indicators, it concluded that the Company's U.S. - Cannabis segment more likely than not was impaired. The Company reviewed the reportable segment's assets, including goodwill and intangible assets. Based on recent historical performance during the quarter which underperformed relative to budget, a revised June 30, 2024 forecast which resulted in a shortfall compared to the March 31, 2024 forecast, the new restrictions on CBD sales in an additional eight states at July 1, 2024, and the proliferation of unregulated hemp-derived products on the market which continues to challenge market share for the CBD industry, the Company concluded that as of June 30, 2024, the fair value of the brand intangible asset and goodwill was fully impaired and an impairment charge to goodwill of $10,039 and a charge to intangibles of $1,900 was allocated to the U.S. Cannabis reporting unit. Cannabis - U.S. - Goodwill The fair value of the reporting unit was determined based on a discounted cash flow projection using projections for the remainder of 2024 to 2028 with an average revenue growth rate of 6% between 2025 to 2028, followed by a terminal growth rate of 2%. Management concluded that as of June 30, 2024, the fair value was lower than its carrying amount and as a result, an impairment charge to goodwill of $10,039 was recorded to the reporting unit. The significant assumptions applied to the determination of the fair value are described below: Post-tax discount rate: A market participant post-tax discount rate applied to the after-tax forecast cash flows was 12%. A decrease of 1% to the discount rate, would not result in a material change to the impairment charge. Terminal growth rate: An increase of 1% in the terminal growth rate would not result in a material change to the impairment charge. Future cash flows: An increase in future cash flows by 10% would not result in a material change to the impairment charge. Cannabis – U.S. Brand The fair value of the brand was determined based on a discounted cash flow projection. Specifically, the Company utilized a relief from royalty valuation technique to arrive at the fair value of the brand. Management concluded that as of June 30, 2024, the fair value was lower than its carrying value of $1,900 as the notional brand maintenance costs exceeded the incremental royalty of 3.5%. Therefore, an impairment charge to the brand intangible of $1,900 was allocated to the reporting unit. Cannabis - Canada At September 30, 2024, when the Company considered qualitative factors in assessing impairment indicators for Canadian Cannabis, it concluded that no impairment indicators existed as no events or circumstances occurred that would, more likely than not, reduce the fair value of the reporting units to be below their carrying amounts. At September 30, 2023, the Company concluded that no impairment indicators existed as no events or circumstances occurred that would, more likely than not, reduce the fair value of the reporting units to be below their carrying amounts.

X
- References No definition available. + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for goodwill and intangible assets. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-30/tableOfContent Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-20/tableOfContent + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration