XML 40 R23.htm IDEA: XBRL DOCUMENT
v3.22.0.1

ACQUISITIONS | 12 Months Ended
--- | ---
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract] |
ACQUISITIONS | ACQUISITIONS The Company accounts for acquisitions in accordance with ASC 805 “Business Combinations.” Assets acquired and liabilities assumed are recorded in the accompanying consolidated balance sheets at their estimated fair values, as of the acquisition date. For all acquisitions, the preliminary allocation of the purchase price was based upon a preliminary valuation, and the Company’s estimates and assumptions are subject to change within the measurement period as valuations are finalized. Any changes to these estimates may have a material impact on the Company’s operating results or financial position. The Company has made adjustments to the preliminary valuations of the acquisition based on valuation analysis prepared by independent third-party valuation consultants. During the year ended December 31, 2021, our measurement period adjustments included reducing intangible assets by $1.0 million and increasing goodwill by the same amount. As a result of these measurement period adjustments, we made an insignificant reduction in amortization expense which is included in the income statement. All acquisition costs are expensed as incurred and recorded in general and administrative expenses in the consolidated statements of operations. Acquisition costs were approximately $0.7 million, $0.2 million, and $0.1 million for the years ended December 31, 2021, 2020, and 2019. 2021 Acquisitions On January 25, 2021, the Company purchased the assets of Indoor Garden & Lighting, Inc, a two-store chain of hydroponic and equipment and indoor gardening supply stores serving the Seattle and Tacoma, Washington area. The total consideration for the purchase of Garden & Lighting was approximately $1.7 million, including approximately $1.2 million in cash and common stock valued at approximately $0.5 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On February 1, 2021, the Company purchased the assets of J.A.R.B., Inc d/b/a Grow Depot Maine, a two-store chain in Auburn and Augusta, Maine. The total consideration for the purchase of Grow Depot Maine was approximately $2.1 million, including approximately $1.7 million in cash and common stock valued at approximately $0.4 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On February 15, 2021, the Company purchased the assets of Grow Warehouse LLC, a four-store chain of hydroponic and organic garden stores in Colorado (3) and Oklahoma (1). The total consideration for the purchase of Grow Warehouse LLC was approximately $17.8 million, including approximately $8.1 million in cash and common stock valued at approximately $9.7 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On February 22, 2021, the Company purchased the assets of San Diego Hydroponics & Organics, a four-store chain of hydroponic and organic garden stores in San Diego, California. The total consideration for the purchase of San Diego Hydroponics was approximately $9.3 million, including approximately $4.8 million in cash and common stock valued at approximately $4.5 million. Acquired goodwill of approximately represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On March 12, 2021, the Company purchased the assets of Charcoir Corporation, which sells an RHP-certified growing medium made from the highest-grade coconut fiber. The total consideration for the purchase of Charcoir was approximately $16.4 million, including approximately $9.9 million in cash and common stock valued at approximately $6.5 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established distribution market for the Company of a proprietary brand. On March 15, 2021, the Company purchased the assets of 55 Hydroponics, a hydroponic and organic superstore located in Santa Ana, California. The total consideration for the purchase of 55 Hydroponics was approximately $6.5 million, including approximately $5.3 million in cash and common stock valued at approximately $1.1 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On March 15, 2021, the Company purchased the assets of Aquarius Hydroponics, a hydroponic and organic garden store in Springfield, Massachusetts. The total consideration for the purchase of Aquarius was approximately $3.6 million, including approximately $2.3 million in cash and common stock valued at approximately $1.2 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On March 19, 2021, the Company purchased the assets of Agron, LLC, an online seller of growing equipment. The total consideration for the purchase of Agron was approximately $11.2 million, including approximately $6.0 million in cash and common stock valued at approximately $5.3 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established e-commerce market for the Company targeting the commercial customer. On April 19, 2021, the Company purchased the assets of Grow Depot LLC ("Down River Hydro"), a hydroponic and indoor gardening supply store in Brownstown, Michigan. The total consideration for the purchase of Down River Hydro was approximately $4.4 million, including approximately $3.2 million in cash and common stock valued at approximately $1.2 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On May 24, 2021, the Company purchased the assets of The Harvest Company ("Harvest"), a northern California-based hydroponic supply center and cultivation design innovator with stores in Redding and Trinity Counties. The total consideration for the purchase of Harvest was approximately $8.3 million, including approximately $5.6 million in cash and common stock valued at approximately $2.8 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On July 19, 2021, the Company purchased the assets of Aqua Serene, Inc., ("Aqua Serene"), an Oregon corporation which consists of an indoor/outdoor garden center with stores in Eugene and Ashland, Oregon. The total consideration for the purchase was approximately $11.7 million, including approximately $9.9 million in cash and common stock valued at approximately $1.8 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On July 3, 2021, the Company purchased the assets of Mendocino Greenhouse & Garden Supply, Inc, a Northern California-based hydroponic garden center located in Mendocino, California. The purchase agreement was modified on July 19, 2021 to amend the purchase price. The total consideration for the purchase was approximately $4.0 million in cash. This acquisition allows the Company to expand its footprint in the Northern California. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well established market for the Company. On August 24, 2021, the Company purchased the assets of Commercial Grow Supply, Inc. ("CGS"), a hydroponic superstore located in Santa Clarita, California. The total consideration for the purchase was approximately $7.2 million, including approximately $6.0 million in cash and common stock valued at approximately $1.3 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On August 23, 2021 the Company purchased the assets of Hoagtech Hydroponics, Inc. ("Hoagtech"), a Washington -based corporation consisting of a hydroponic and garden supply center serving the Bellingham, Washington area. The total consideration for the purchase was approximately $3.9 million in cash. The Asset Purchase Agreement contains a contingent payment equal to approximately $0.6 million to be settled in common stock of the Company if this garden supply center reaches $8.0 million in revenue within a 12-month calendar period from the date of close. The Company used a third-party specialist to value this contingent consideration. The probability that the target will be reached was determined to be 5% which resulted in a value of approximately $28.5 thousand of contingent consideration which was added to goodwill. This acquisition expands our footprint in the Pacific Northwest. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On October 15, 2021, the Company purchased the assets of Indoor Store, LLC ("All Seasons Gardening"), an indoor-outdoor garden supply center specializing in hydroponics systems, lighting, and nutrients. All Seasons Gardening is the largest hydroponics retailer in New Mexico. The total consideration for the purchase was approximately $0.9 million, including approximately $0.7 million in cash and common stock valued at approximately $0.2 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On December 31, 2021, the Company purchased the assets of Mobile Media, Inc and MMI Agriculture ("MMI"), a mobile shelving design and build facility. The total consideration for the purchase was approximately $9.1 million, including approximately $8.3 million in cash and common stock valued at approximately $0.8 million. Acquired goodwill represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. The measurement of the intangible assets for MMI is still provisional and may be subject to future adjustments as the Company obtains additional information to finalize the accounting for the acquisition. The table below represents the allocation of the purchase price to the acquired net assets during the year ended December 31, 2021:
| Agron |  | Aquarius |  | 55 Hydro |  | Charcoir |  | San Diego Hydro |  | Grow Warehouse |  | Grow Depot Maine |  | Indoor Garden |  | Downriver
Inventory | $ | — |  |  | $ | 957 |  |  | $ | 780 |  |  | $ | 839 |  |  | $ | 1,400 |  |  | $ | 2,450 |  |  | $ | 326 |  |  | $ | 372 |  |  | $ | 824 |
Prepaids and other current assets | 46 |  |  | 12 |  |  | 29 |  |  | 534 |  |  | 36 |  |  | 30 |  |  | 3 |  |  | — |  |  | 3 |
Furniture and equipment | 29 |  |  | 63 |  |  | 50 |  |  | — |  |  | 315 |  |  | 250 |  |  | 25 |  |  | 94 |  |  | 50
Liabilities | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (169) |  |  | — |  |  | — |  |  | — |
Operating lease right to use asset | 98 |  |  | 108 |  |  | 861 |  |  | — |  |  | 1,079 |  |  | 641 |  |  | 92 |  |  | 137 |  |  | 273 |
Operating lease liability | (98) |  |  | (108) |  |  | (861) |  |  | — |  |  | (1,079) |  |  | (641) |  |  | (92) |  |  | (137) |  |  | (273) |
Customer relationships | 832 |  |  | 339 |  |  | 809 |  |  | 5,712 |  |  | 605 |  |  | 1,256 |  |  | 549 |  |  | 210 |  |  | 634 |
Trade name | 1,530 |  |  | 485 |  |  | 870 |  |  | 1,099 |  |  | 1,192 |  |  | 2,748 |  |  | 344 |  |  | 353 |  |  | 698 |
Non-compete | 139 |  |  | — |  |  | 26 |  |  | — |  |  | 6 |  |  | 94 |  |  | 36 |  |  | 2 |  |  | 16 |
Intellectual property | — |  |  | — |  |  | — |  |  | 2,065 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |
Goodwill | 8,673 |  |  | 1,702 |  |  | 3,915 |  |  | 6,119 |  |  | 5,728 |  |  | 11,120 |  |  | 866 |  |  | 661 |  |  | 2,126 |
Total | $ | 11,249 |  |  | $ | 3,558 |  |  | $ | 6,479 |  |  | $ | 16,368 |  |  | $ | 9,282 |  |  | $ | 17,779 |  |  | $ | 2,149 |  |  | $ | 1,692 |  |  | $ | 4,351 |
| Harvest |  | Aquaserene |  | Mendocino |  | CGS |  | Hoagtech |  | All Seasons |  | MMI |  |  |  | Total
Inventory | $ | 1,204 |  |  | 1,696 |  |  | 753 |  |  | 875 |  |  | 751 |  |  | 100 |  |  | 3,530 |  |  |  |  | $ | 16,857 |
Prepaids and other current assets | 7 |  |  | 2 |  |  | 1 |  |  | 1 |  |  | 37 |  |  | 1 |  |  | — |  |  |  |  | 742 |
Furniture and equipment | 100 |  |  | 500 |  |  | 160 |  |  | 100 |  |  | 144 |  |  | 25 |  |  | 328 |  |  |  |  | 2,233 |
Liabilities | — |  |  | — |  |  | — |  |  | — |  |  | (29) |  |  | — |  |  | (250) |  |  |  |  | (448) |
Operating lease right to use asset | 3,782 |  |  | 1,177 |  |  | 408 |  |  | 746 |  |  | 1,569 |  |  | 37 |  |  | 2,332 |  |  |  |  | 13,340 |
Operating lease liability | (3,782) |  |  | (1,177) |  |  | (408) |  |  | (746) |  |  | (1,569) |  |  | (37) |  |  | (2,332) |  |  |  |  | (13,340) |
Customer relationships | 1,016 |  |  | 1,235 |  |  | 575 |  |  | 1,382 |  |  | 493 |  |  | 154 |  |  | 2,964 |  |  |  |  | 18,765 |
Trade name | 1,392 |  |  | 1,231 |  |  | 414 |  |  | 852 |  |  | 428 |  |  | 117 |  |  | 1,039 |  |  |  |  | 14,792 |
Non-compete | — |  |  | 11 |  |  | 6 |  |  | 11 |  |  | 3 |  |  | — |  |  | 238 |  |  |  |  | 588 |
Intellectual property | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  |  |  | 2,065 |
Goodwill | 4,606 |  |  | 6,976 |  |  | 2,091 |  |  | 4,027 |  |  | 2,105 |  |  | 545 |  |  | 1,202 |  |  |  |  | 62,462 |
Total | $ | 8,325 |  |  | 11,651 |  |  | 4,000 |  |  | $ | 7,248 |  |  | 3,932 |  |  | 942 |  |  | $ | 9,051 |  |  |  |  | $ | 118,056 |
The table below represents the consideration paid for the net assets acquired in business combinations during 2021:
| Agron |  | Aquarius |  | 55 Hydro |  | Charcoir |  | San Diego Hydro |  | Grow Warehouse |  | Grow Depot Maine |  | Indoor Garden |  | Downriver
Cash | $ | 5,973 |  |  | $ | 2,331 |  |  | $ | 5,347 |  |  | $ | 9,902 |  |  | $ | 4,751 |  |  | $ | 8,100 |  |  | $ | 1,738 |  |  | $ | 1,165 |  |  | $ | 3,177 |
Common stock | 5,276 |  |  | 1,227 |  |  | 1,132 |  |  | 6,466 |  |  | 4,531 |  |  | 9,679 |  |  | 411 |  |  | 527 |  |  | 1,174 |
Total | $ | 11,249 |  |  | $ | 3,558 |  |  | $ | 6,479 |  |  | $ | 16,368 |  |  | $ | 9,282 |  |  | $ | 17,779 |  |  | $ | 2,149 |  |  | $ | 1,692 |  |  | $ | 4,351 |
| Harvest |  | Aquaserene |  | Mendocino |  | CGS |  | Hoagtech |  | All Seasons |  | MMI |  |  |  | Total
Cash | $ | 5,561 |  |  | $ | 9,860 |  |  | $ | 4,000 |  |  | $ | 5,976 |  |  | $ | 3,932 |  |  | $ | 701 |  |  | $ | 8,270 |  |  |  |  | $ | 80,784 |
Common stock | 2,764 |  |  | 1,791 |  |  | — |  |  | 1,272 |  |  | — |  |  | 241 |  |  | 781 |  |  |  |  | 37,272 |
Total | $ | 8,325 |  |  | $ | 11,651 |  |  | $ | 4,000 |  |  | $ | 7,248 |  |  | $ | 3,932 |  |  | $ | 942 |  |  | $ | 9,051 |  |  |  |  | $ | 118,056 |
The following table discloses the date of the acquisitions noted above and the revenue and earnings included in the consolidated income statement from the date of acquisition to the period ended December 31, 2021.
| Agron |  | Aquarius |  | 55 Hydro |  | Charcoir |  | San Diego Hydro |  | Grow Warehouse |  | Grow Depot Maine |  | Indoor Garden |  | Downriver
Acquisition date | 3/19/2021 |  | 3/15/2021 |  | 3/15/2021 |  | 3/12/2021 |  | 2/22/2021 |  | 2/15/2021 |  | 2/1/2021 |  | 1/25/2021 |  | 3/31/2021
Revenue | $ | 14,403 |  |  | $ | 9,640 |  |  | $ | 6,017 |  |  | $ | 6,840 |  |  | $ | 7,173 |  |  | $ | 13,147 |  |  | $ | 6,655 |  |  | $ | 6,265 |  |  | $ | 3,663 |
Net Income (loss) | $ | (305) |  |  | $ | 1,679 |  |  | $ | 399 |  |  | $ | 1,039 |  |  | $ | 906 |  |  | $ | 2,175 |  |  | $ | 1,132 |  |  | $ | 1,088 |  |  | $ | 297 |
| Harvest |  | Aquaserene |  | Mendocino |  | CGS |  | Hoagtech |  | All Seasons |  | MMI |  |  |  | Total
Acquisition date | 5/3/21 |  | 7/19/21 |  | 7/19/21 |  | 8/24/21 |  | 8/23/21 |  | 10/15/21 |  | 12/31/21 |  |  |  |
Revenue | $ | 6,706 |  |  | $ | 2,742 |  |  | $ | 1,455 |  |  | $ | 1,534 |  |  | $ | 1,564 |  |  | $ | 187 |  |  | $ | — |  |  |  |  | $ | 87,991 |
Net Income (loss) | $ | 924 |  |  | $ | 445 |  |  | $ | 106 |  |  | $ | 15 |  |  | $ | 141 |  |  | $ | 52 |  |  | $ | — |  |  |  |  | $ | 10,093 |
The following represents the pro forma consolidated income statement as if the acquisitions had been included in the consolidated results of the Company for the entire period for the years ended December 31, 2021, 2020, and 2019.
| December 31, 2021 (Unaudited) |  | December 31, 2020 (Unaudited) |  | December 31, 2019 (Unaudited)
Revenue | $ | 452,126 |  |  | $ | 310,947 |  |  | $ | 197,315 |
Net income | $ | 13,511 |  |  | $ | 18,480 |  |  | $ | 14,475 |
2020 Acquisitions On February 26, 2020, the Company purchased the assets of Health & Harvest LLC. The total consideration for the purchase was approximately $2.9 million, including approximately $1.8 million in cash and common stock valued at approximately $1.1 million. Acquired goodwill represents the value expected to rise from organic growth and the opportunity to expand into a well-established market for the Company. On June 16, 2020, we acquired certain assets of H2O Hydroponics, LLC (“H2O Hydro”). The total consideration for the purchase was approximately $2.0 million, including approximately $1.3 million in cash and common stock valued at approximately $0.7 million. Acquired goodwill represents the value expected to rise from organic growth and the opportunity to expand into a well-established market for the Company. On August 10, 2020, we acquired certain assets of Benzakry Family Corp, d/b/a Emerald City Garden (“Emerald City”). The total consideration for the purchase was approximately $1.0 million. Acquired goodwill represents the value expected to rise from organic growth and the opportunity to expand into a well-established market for the Company. On October 12, 2020, the Company acquired the assets of Hydroponics Depot, LLC (“Hydro Depot”), a single store located in Phoenix, AZ. The total consideration for the purchase was approximately $1.5 million, including approximately $1.0 million in cash and common stock valued at approximately $0.5 million. Acquired goodwill represents the value expected to rise from organic growth and the opportunity to expand into a well-established market for the Company. On October 20, 2020 the Company acquired the assets of Big Green Tomato (“BGT”), a two-store chain in Battle Creek and Taylor, Michigan. The total consideration was approximately $9.0 million, including approximately $6.0 million in cash and shares of common stock valued at approximately $3.1 million. Acquired goodwill of approximately $4.0 million represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On November 17, 2020, the Company acquired the assets of The GrowBiz (“GrowBiz”), a five-store chain with four stores in California and one store in Oregon. The total consideration for the purchase of GrowBiz was approximately $44.8 million, including approximately $17.5 million in cash and common stock valued at approximately $27.3 million. Acquired goodwill of approximately $28.5 million represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On December 14, 2020, the Company acquired the assets of Grassroots Hydroponics, Inc., a three-store chain in California. The total consideration for the purchase of Grassroots was approximately $10.0 million, approximately $7.5 million in cash and common stock valued at approximately $2.5 million. Acquired goodwill of approximately $4.5 million represents the value expected to rise from organic growth and an opportunity to expand into a well-established market for the Company. On December 23, 2020, the Company acquired the assets of Canopy Crop Management (“Canopy”) and its complete portfolio of products including the Power SI brand of silicic acid-enriched fertilizers. The total consideration for the purchase of Canopy Crop was approximately $9.2 million, including approximately $5.4 million in cash and common stock valued at approximately $3.8 million. Acquired goodwill of approximately $4.9 million represents the value expected to rise from organic growth and an opportunity to expand into a well-established product distribution market for the Company. The table below represents the allocation of the purchase price to the acquired net assets during the year ended December 31, 2020:
| Canopy |  | Grassroots |  | GrowBiz |  | BGT |  | Hydro Depot |  | Emerald City |  | H2O Hydro LLC |  | Health & Harvest LLC |  | Total
Inventory | $ | 899 |  |  | $ | 2,348 |  |  | $ | 6,286 |  |  | $ | 1,595 |  |  | $ | 333 |  |  | $ | 150 |  |  | $ | 498 |  |  | $ | 1,054 |  |  | $ | 13,163 |
Prepaids and other current assets | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 4 |  |  | — |  |  | 4 |
Building | — |  |  | — |  |  | — |  |  | 477 |  |  | — |  |  | — |  |  | 0 |  |  | — |  |  | 477 |
Furniture and equipment | — |  |  | 150 |  |  | 200 |  |  | 250 |  |  | 25 |  |  | 10 |  |  | 50 |  |  | 51 |  |  | 736 |
Operating lease right to use asset | — |  |  | 1,437 |  |  | 3,641 |  |  | 246 |  |  | — |  |  | 140 |  |  | 906 |  |  | 324 |  |  | 6,694 |
Operating lease liability | — |  |  | (1,437) |  |  | (3,641) |  |  | (246) |  |  | — |  |  | (140) |  |  | (906) |  |  | (324) |  |  | (6,694) |
Customer relationships | 2,274 |  |  | 768 |  |  | 1,969 |  |  | 634 |  |  | 148 |  |  | 212 |  |  | 150 |  |  | 255 |  |  | 6,410 |
Trade name | 1,094 |  |  | 2,140 |  |  | 7,483 |  |  | 1,953 |  |  | 212 |  |  | — |  |  | 234 |  |  | 357 |  |  | 13,473 |
Non-compete | 113 |  |  | 133 |  |  | 372 |  |  | 96 |  |  | 19 |  |  | 14 |  |  | 43 |  |  | 6 |  |  | 796 |
Goodwill | 4,860 |  |  | 4,461 |  |  | 28,476 |  |  | 4,039 |  |  | 799 |  |  | 614 |  |  | 1,008 |  |  | 1,131 |  |  | 45,388 |
Total | $ | 9,240 |  |  | $ | 10,000 |  |  | $ | 44,786 |  |  | $ | 9,044 |  |  | $ | 1,536 |  |  | $ | 1,000 |  |  | $ | 1,987 |  |  | $ | 2,854 |  |  | $ | 80,447 |
The table below represents the consideration paid for the net assets acquired in business combinations during 2020:
| Canopy |  | Grassroots |  | GrowBiz |  | BGT |  | Hydro Depot |  | Emerald City |  | H2O Hydro LLC |  | Health & Harvest LLC |  | Total
Cash | $ | 5,424 |  |  | $ | 7,499 |  |  | $ | 17,487 |  |  | $ | 5,972 |  |  | $ | 988 |  |  | $ | 1,000 |  |  | $ | 1,282 |  |  | $ | 1,750 |  |  | $ | 41,402 |
Common stock | 3,816 |  |  | 2,501 |  |  | 27,299 |  |  | 3,072 |  |  | 548 |  |  | — |  |  | 705 |  |  | 1,104 |  |  | 39,045 |
Total | $ | 9,240 |  |  | $ | 10,000 |  |  | $ | 44,786 |  |  | $ | 9,044 |  |  | $ | 1,536 |  |  | $ | 1,000 |  |  | $ | 1,987 |  |  | $ | 2,854 |  |  | $ | 80,447 |
The following table discloses the date of the acquisitions noted above and the revenue and earnings included in the consolidated income statement from the date of acquisition to the period ended December 31, 2020:
| Canopy |  | Grassroots |  | GrowBiz |  | BGT |  | Hydro Depot |  | Emerald City |  | H2O Hydro LLC |  | Health & Harvest LLC |  | Total
Acquisition date | 12/23/2020 |  | 12/14/2020 |  | 11/17/2020 |  | 10/20/2020 |  | 10/12/2020 |  | 8/10/2020 |  | 6/16/2020 |  | 2/26/2020 |  |
Revenue | $ | 301 |  |  | $ | 532 |  |  | $ | 3,852 |  |  | $ | 1,859 |  |  | $ | 1,245 |  |  | $ | 5,635 |  |  | $ | 2,418 |  |  | $ | 8,995 |  |  | $ | 24,837 |
Net Income | $ | 141 |  |  | $ | 74 |  |  | $ | 736 |  |  | $ | 188 |  |  | $ | 149 |  |  | $ | 1,005 |  |  | $ | 562 |  |  | $ | 1,066 |  |  | $ | 3,921 |
The following represents the pro forma consolidated income statement as if the acquisitions had been included in the consolidated results of the Company for the entire period for the years ended December 31, 2020 and 2019.
| December 31, 2020 (Unaudited) |  | December 31, 2019 (Unaudited) |
Revenue | $ | 309,486 |  |  | $ | 195,854 |  |
Earnings | $ | 18,308 |  |  | $ | 14,302 |  |
The table below represents the allocation of the purchase price to the acquired net assets during the year ended December 31, 2019:
| Grow World LLC |  | Grand Rapids Hydro |  | Green Life Garden |  | Chlorophyll |  | Reno Hydroponics |  | Palm Springs Hydroponics |  | Total
Inventory | $ | 554 |  |  | $ | 1,453 |  |  | $ | 1,039 |  |  | $ | 1,441 |  |  | $ | 238 |  |  | $ | 466 |  |  | $ | 5,191 |
Prepaids and other current assets | — |  |  |  |  | 14 |  |  | 22 |  |  | — |  |  |  |  | 36 |
Furniture and equipment | 35 |  |  | 50 |  |  | 100 |  |  | 100 |  |  | 25 |  |  | 25 |  |  | 335 |
Goodwill | 697 |  |  | 2,377 |  |  | 2,306 |  |  | 2,596 |  |  | 516 |  |  | 554 |  |  | 9,046 |
Total | $ | 1,286 |  |  | $ | 3,880 |  |  | $ | 3,459 |  |  | $ | 4,159 |  |  | $ | 779 |  |  | $ | 1,045 |  |  | $ | 14,608 |
The table below represents the consideration paid for the net assets acquired in business combinations.
| Grow World LLC |  | Grand Rapids Hydro |  | Green Life Garden |  | Chlorophyll |  | Reno Hydroponics |  | Palm Springs Hydroponics |  | Total
Cash | $ | 1,000 |  |  | $ | 2,350 |  |  | $ | 2,648 |  |  | $ | 3,659 |  |  | $ | 525 |  |  | $ | 800 |  |  | $ | 10,982 |
Common stock | 286 |  |  | 1,530 |  |  | 811 |  |  | 500 |  |  | 254 |  |  | 245 |  |  | 3,626 |
Total | $ | 1,286 |  |  | $ | 3,880 |  |  | $ | 3,459 |  |  | $ | 4,159 |  |  | $ | 779 |  |  | $ | 1,045 |  |  | $ | 14,608 |
The following table discloses the date of the acquisitions noted above and the revenue and earnings included in the consolidated income statement from the date of acquisition to the period ended
| Grow World LLC |  | Grand Rapids Hydro |  | Green Life Garden |  | Chlorophyll |  | Reno Hydroponics |  | Palm Springs Hydroponics |  | Total
Acquisition date | 12/16/19 |  | 09/03/19 |  | 05/14/19 |  | 01/21/19 |  | 02/11/19 |  | 02/07/19 |  |
Revenue | $ | 154 |  |  | $ | 2,413 |  |  | $ | 4,830 |  |  | $ | 6,031 |  |  | $ | 2,107 |  |  | $ | 3,075 |  |  | $ | 18,610 |
Earnings | $ | 6 |  |  | $ | 445 |  |  | $ | 999 |  |  | $ | 937 |  |  | $ | 367 |  |  | $ | 651 |  |  | $ | 3,405 |
The following represents the pro forma consolidated income statement as if the acquisitions had been included in the consolidated results of the Company for the entire period for the years ended:
| December 31, 2019 (Unaudited) | December 31, 2018 (Unaudited)
Revenue | $ | 31,300 |  | $ | 59,651 |
Earnings | $ | 4,751 |  | $ | (2,088) |

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

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI http://asc.fasb.org/topic&trid=2303972 + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration