XML 79 R38.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combinations (Tables)
12 Months Ended
Oct. 31, 2021
Meta Growth Corp.  
Business Combinations  
Schedule of assets acquired and liabilities assumed in business combination

Total consideration

    

$

Common shares

 

35,290

Conversion feature of convertible debt

 

9,008

Warrants

 

2,739

Options

 

86

Restricted stock units

 

154

 

47,277

Purchase price allocation

 

  

Cash and cash equivalents

 

10,209

Trade and other receivables

 

2,015

Inventory

 

3,547

Prepaid expenses

 

2,479

Marketable securities

 

635

Notes receivable

 

262

Property and equipment

 

6,849

Loan receivable

 

756

Intangible assets - license

 

30,900

Right of use asset

 

12,490

Goodwill

 

32,247

Non-controlling interest

 

(1,821)

Accounts payable and accrued liabilities

 

(6,336)

Deferred tax liability

 

(1,933)

Lease liability

 

(12,887)

Convertible debenture

 

(18,809)

Notes payable

 

(13,326)

 

47,277

Smoke Cartel, Inc.  
Business Combinations  
Schedule of assets acquired and liabilities assumed in business combination

Total consideration

    

$

Cash

 

2,512

Common shares

 

8,396

Contingent consideration

 

1,319

 

12,227

Purchase price allocation

 

  

Cash and cash equivalents

 

1,680

Intangible assets - Brand

 

3,820

Intangible assets - Software

 

7,217

Goodwill

 

2,594

Accounts payable and accrued liabilities

 

(1,093)

Deferred Tax Liability

 

(1,991)

 

12,227

2686068 Ontario Inc.  
Business Combinations  
Schedule of assets acquired and liabilities assumed in business combination

Total consideration

    

$

Cash

 

5,980

 

5,980

Purchase price allocation

 

  

Cash and cash equivalents

 

3

Inventory

 

120

Property and equipment

 

274

Intangible assets - license

 

5,627

Right of use asset

 

1,148

Goodwill

 

1,611

Lease liability

 

(1,148)

Accounts payable and accrued liabilities

 

(164)

Deferred Tax Liability

 

(1,491)

 

5,980

Fab Nutrition, LLC.  
Business Combinations  
Schedule of assets acquired and liabilities assumed in business combination

Total consideration

    

$

Cash

 

15,193

Common Shares

3,439

 

18,632

Purchase price allocation

 

  

Cash and cash equivalents

 

642

Accounts receivable

125

Inventory

 

403

Property and equipment

 

22

Intangible assets - brand

 

7,801

Goodwill

 

13,584

Accounts payable and accrued liabilities

 

(552)

Deferred tax liability

(2,131)

Non-controlling interest

 

(1,262)

 

18,632

DHC Supply LLC.  
Business Combinations  
Schedule of assets acquired and liabilities assumed in business combination

Total consideration

    

$

Cash

 

4,045

Common Shares

7,767

 

11,812

Purchase price allocation

 

  

Cash and cash equivalents

 

1,054

Trade and other receivables

66

Inventory

 

1,270

Prepaid expenses

18

Property and equipment

 

10

Intangible assets - brand

 

2,671

Goodwill

8,201

Right of use asset

 

592

Lease liability

 

(592)

Accounts payable and accrued liabilities

 

(1,478)

 

11,812

102105699 Saskatchewan Ltd.  
Business Combinations  
Schedule of assets acquired and liabilities assumed in business combination

Total consideration

    

$

Cash

 

698

Common Shares

2,018

 

2,716

Purchase price allocation

 

  

Cash and cash equivalents

 

7

Trade and other receivables

 

7

Inventory

 

46

Prepaid expenses

 

55

Property and equipment

 

136

Intangible assets - license

 

879

Goodwill

 

1,966

Right of use asset

 

691

Lease liability

(691)

Accounts payable and accrued liabilities

(143)

Deferred tax liability

 

(237)

 

2,716

DS Distribution  
Business Combinations  
Schedule of assets acquired and liabilities assumed in business combination

Total consideration

    

$

Common Shares

5,013

 

5,013

Purchase price allocation

 

  

Cash and cash equivalents

 

115

Inventory

 

160

Prepaid expenses

 

158

Property and equipment

 

69

Intangible assets - brand

 

1,375

Goodwill

 

4,384

Right of use asset

 

299

Lease liability

 

(299)

Accounts payable and accrued liabilities

(863)

Deferred tax liability

 

(385)

 

5,013

Blessed CBD  
Business Combinations  
Schedule of assets acquired and liabilities assumed in business combination

Total consideration

    

$

Cash

 

7,165

Common Shares

4,432

Working capital adjustment

1,086

 

12,683

Purchase price allocation

 

  

Cash and cash equivalents

 

2,155

Trade and other receivables

 

472

Inventory

 

293

Property and equipment

 

19

Intangible asset - brand

 

3,884

Goodwill

 

9,225

Accounts payable and accrued liabilities

 

(1,530)

Deferred tax liability

 

(971)

Non-controlling interest

(864)

 

12,683

Saturninus Partners  
Business Combinations  
Schedule of assets acquired and liabilities assumed in business combination

Total consideration

    

$

Common shares

 

1,064

Warrants

100

Contingent consideration

108

 

1,272

Purchase price allocation

 

  

Cash and cash equivalents

 

414

Inventory

 

584

Property and equipment

 

538

Intangible asset - license

 

2,865

Right of use asset

 

410

Goodwill

 

342

Accounts payable and accrued liabilities

 

(1,091)

Lease liability

 

(410)

Notes payable

 

(690)

Non-controlling interest

(930)

Deferred tax liability

(760)

 

1,272