XML 59 R49.htm IDEA: XBRL DOCUMENT v3.23.1
ASSET ACQUISITIONS AND BUSINESS COMBINATIONS (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended
Dec. 23, 2022
Feb. 24, 2022
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Consideration     $ 654,000 $ 1,526,000  
Consideration     3,500,000    
Common stock value     0   $ 0
Purchased assets     77,040,000   $ 80,987,000
Intangible Assets     194,000    
Franchise Global Health Inc          
Intangible Assets     $ 6,100,000    
Purchase Consideration Comprised Share     43,525,951    
Liabilities     $ 5,000,000.0    
Trade payables and accrued liabilities     3,400,000    
Indemnification receivables     3,400,000    
Fair value discount 7.50%        
Purchase consideration, Total     9,800,000    
Intangible Assets     6,102,000    
Franchise Global Health Inc | Customer Relationships          
Intangible Assets     2,300,000    
Franchise Global Health Inc | Supplier Relationships          
Intangible Assets     2,400,000    
No Cap Hemp Co          
Outstanding balance for the year     900,000    
Discount     200,000    
Consideration     $ 900,000    
Description of discount rates     the $2.0 million maximum payment and discount rates of 23.5%, high, and 14.3%, low, to estimate the present value of the future cash outflows. The resulting acquisition date fair value of $0.9 million    
Advanced payable     $ 200,000    
Purchased assets     $ 200,000    
Equity Interests Own     10.00%    
Breeze Vendors Payment     $ 2,000,000.0    
Just Brands LLC and High Roller Private Label LLC          
Purchase consideration     $ 4,000,000.0    
Closing share price     $ 0.29    
Discount     $ 300,000    
Consideration     37,000,000.0    
Unrealized loss     900,000    
Working capital     200,000    
Net Assets Acquired   100.00%      
Cash     16,000,000.0    
Common stock value     $ 14,700,000    
Weighted average price     $ 5.00    
Additional common shares     $ 47,500,000    
Common shares delivered to the sellers     9,500,000    
Description of Shares   Company be required to issue more than 3.65 million common shares unless, if required by applicable law, it shall have obtained the consent of the Company’s shareholders to do so. In the event the Company is required to deliver in excess of 3.65 million shares      
Company Granted Common Shares     100,000    
Intangible Assets     $ 4,500    
share volatility     (110.00%)    
Just Brands LLC and High Roller Private Label LLC | Know-how [Member]          
Intangible Assets     $ 200,000    
Just Brands LLC and High Roller Private Label LLC | Minimum [Member] | Tradename [member]          
Intangible Assets     3,100,000    
Original Hemp asset acquisition          
Purchase consideration     300,000    
Outstanding balance for the year     $ 300,000    
Amount payable of net profits     50.00%    
Cash paid     $ 200,000    
Additional paid amount     400,000    
Acquisition fair value     $ 300,000    
Original Hemp asset acquisition | Minimum [Member]          
Discount rate     17.00%    
Original Hemp asset acquisition | Maximum          
Discount rate     31.50%    
Just Brands and High Roller Private Label | Customer Relationships          
Intangible Assets     $ 1,200,000    
Original Hemp asset acquisition One          
Amount payable of net profits     10.00%    
Cash paid     $ 200,000