XML 41 R31.htm IDEA: XBRL DOCUMENT v3.23.1
INTANGIBLE ASSETS AND GOODWILL (Tables)
3 Months Ended
Mar. 31, 2023
INTANGIBLE ASSETS AND GOODWILL  
Schedule Of Intangible Assets

 

 

License

 

 

Customer/Supplier Relationships

 

 

Trademarks and Brands

 

 

Patents

 

 

Non-Compete Agreements

 

 

Goodwill

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2022

 

$1,879

 

 

$7,703

 

 

$5,243

 

 

$4,530

 

 

$1,190

 

 

$23,633

 

 

$44,178

 

Additions

 

 

-

 

 

 

194

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

194

 

At March 31, 2023

 

$1,879

 

 

$7,897

 

 

$5,243

 

 

$4,530

 

 

$1,190

 

 

$23,633

 

 

$44,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2022

 

$273

 

 

$386

 

 

$658

 

 

$621

 

 

$463

 

 

$-

 

 

$2,401

 

Additions

 

 

85

 

 

 

333

 

 

 

162

 

 

 

139

 

 

 

99

 

 

 

-

 

 

 

818

 

At March 31, 2023

 

$358

 

 

$719

 

 

$820

 

 

$760

 

 

$562

 

 

$-

 

 

$3,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign Currency translation

 

 

(53)

 

 

18

 

 

 

(15)

 

 

-

 

 

 

-

 

 

 

(261)

 

 

(311)

Net book value at March 31, 2023

 

$1,468

 

 

$7,196

 

 

$4,408

 

 

$3,770

 

 

$628

 

 

$23,372

 

 

$40,842

 

Estimation of amortization expense

2023

 

$2,472

 

2024

 

3,190

 

2025

 

2,794

 

2026

 

2,781

 

2027

 

2,707

 

Thereafter

 

 

3,526

 

Total

 

$17,470

 

Schedule Of Goodwill

 

 

 Pharmaceuticals

 

 

 Food and beverage

 

 

 Vessel

 

 

 JustCBD

 

 

 Franchise

 

 

 Total

 

Gross goodwill recorded prior to December 31, 2022

 

$1,413

 

 

$834

 

 

$19,675

 

 

$25,038

 

 

$3,732

 

 

$50,692

 

Impairment recorded prior to December 31, 2022

 

 

(1,413)

 

 

(834)

 

 

(19,675)

 

 

(5,398)

 

 

-

 

 

 

(27,320)

Net book value as at December 31, 2022

 

 

-

 

 

 

-

 

 

 

-

 

 

 

19,640

 

 

 

3,732

 

 

 

23,372

 

Net book value as at March 31, 2023

 

$-

 

 

$-

 

 

$-

 

 

$19,640

 

 

$3,732

 

 

$23,372