XML 110 R69.htm IDEA: XBRL DOCUMENT v3.22.0.1
Intangible Assets and Goodwill - Cash-generating units (Details)
$ in Thousands
12 Months Ended
Oct. 31, 2021
CAD ($)
location
Oct. 31, 2020
CAD ($)
Cash-generating units    
Goodwill $ 79,946 $ 18,027
Number of retail locations impaired | location 10  
Impairment loss $ 2,733 $ 705
Sensitivity on impairment loss from change In growth rate used to extrapolate cash flows 1.00%  
Bricks And Mortar Retail    
Cash-generating units    
Goodwill $ 39,537  
Period of cash flow projections 5 years  
Terminal growth rate 2.00%  
Average growth rate used to forecast revenue 4.80%  
Average forecasted EBITDA 14.80%  
After-tax discount rate 13.00%  
Impairment loss $ 0  
Ecommerce Retail    
Cash-generating units    
Goodwill $ 44,262  
Period of cash flow projections 5 years  
Terminal growth rate 2.00%  
Average growth rate used to forecast revenue 3.00%  
After-tax discount rate 13.00%  
Impairment loss $ 0  
Sensitivity on impairment loss from change in discount rate used to measure fair value less costs of disposal 2.00%  
Ecommerce Retail | Maximum    
Cash-generating units    
Average forecasted EBITDA 21.60%  
Ecommerce Retail | Minimum    
Cash-generating units    
Average forecasted EBITDA 20.10%  
Grasscity    
Cash-generating units    
Carrying value $ 1,438  
Period of cash flow projections 5 years  
Terminal growth rate 2.00%  
Average growth rate used to forecast revenue 3.00%  
Average forecasted EBITDA 10.30%  
After-tax discount rate 13.00%  
Impairment loss $ 0  
FABCBD    
Cash-generating units    
Carrying value $ 7,988  
Period of cash flow projections 5 years  
Terminal growth rate 2.00%  
Average growth rate used to forecast revenue 3.00%  
After-tax discount rate 13.00%  
Impairment loss $ 0  
FABCBD | Maximum    
Cash-generating units    
Average forecasted EBITDA 26.00%  
FABCBD | Minimum    
Cash-generating units    
Average forecasted EBITDA 23.70%  
Daily High Club    
Cash-generating units    
Carrying value $ 2,658  
Period of cash flow projections 5 years  
Terminal growth rate 2.00%  
Average growth rate used to forecast revenue 3.00%  
After-tax discount rate 13.00%  
Impairment loss $ 0  
Daily High Club | Maximum    
Cash-generating units    
Average forecasted EBITDA 7.10%  
Daily High Club | Minimum    
Cash-generating units    
Average forecasted EBITDA 5.20%  
DankStop    
Cash-generating units    
Carrying value $ 1,359  
Period of cash flow projections 5 years  
Terminal growth rate 2.00%  
Average growth rate used to forecast revenue 3.00%  
After-tax discount rate 13.00%  
Impairment loss $ 0  
DankStop | Maximum    
Cash-generating units    
Average forecasted EBITDA 21.00%  
DankStop | Minimum    
Cash-generating units    
Average forecasted EBITDA 16.40%  
Smoke Cartel    
Cash-generating units    
Carrying value $ 3,766  
Period of cash flow projections 5 years  
Terminal growth rate 2.00%  
Average growth rate used to forecast revenue 3.00%  
After-tax discount rate 13.00%  
Impairment loss $ 0  
Smoke Cartel | Maximum    
Cash-generating units    
Average forecasted EBITDA 13.40%  
Smoke Cartel | Minimum    
Cash-generating units    
Average forecasted EBITDA 11.70%  
Blessed CBD    
Cash-generating units    
Carrying value $ 3,866  
Period of cash flow projections 5 years  
Terminal growth rate 2.00%  
Average growth rate used to forecast revenue 5.00%  
After-tax discount rate 13.00%  
Impairment loss $ 0  
Blessed CBD | Maximum    
Cash-generating units    
Average forecasted EBITDA 54.80%  
Blessed CBD | Minimum    
Cash-generating units    
Average forecasted EBITDA 35.10%  
2686068 Ontario inc.    
Cash-generating units    
Period of cash flow projections 5 years  
Terminal growth rate 2.00%  
Average growth rate used to forecast revenue 15.00%  
After-tax discount rate 13.00%  
Impairment loss $ 1,390  
Sensitivity on impairment loss from change in discount rate used to measure fair value less costs of disposal 2.00%  
Sensitivity on impairment loss from change In growth rate used to extrapolate cash flows 1.00%  
2686068 Ontario inc. | Maximum    
Cash-generating units    
Average forecasted EBITDA 8.00%  
2686068 Ontario inc. | Minimum    
Cash-generating units    
Average forecasted EBITDA 6.00%  
Lethbridge, AB retail location    
Cash-generating units    
Sensitivity on impairment loss from change in discount rate used to measure fair value less costs of disposal 2.00%  
Sensitivity on impairment loss from change In growth rate used to extrapolate cash flows 1.00%