XML 50 R41.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information (Tables)
9 Months Ended
Sep. 30, 2021
Segment Reporting [Abstract]  
Schedule of segment information
   Cannabis and Medical Marijuana Segment   Facility Operations Related   Corporate and Eliminations   Consolidated 
Three months ended September 30, 2021                    
Net revenue  $9,972   $1,482,649   $-   $1,492,624 
Operating income (loss)   6,426    196,565    (116,664)   86,327 
Interest income   -    -    16,269    16,269 
Interest expense   -    9,381    7,333    16,714 
Property additions   -    92,013    1,264    93,277 
Depreciation and amortization   -    13,570    1,461    15,031 
                     
Three months ended September 30, 2020                    
Net revenue  $11,730   $1,219,800   $-   $1,231,530 
Operating income (loss)   4,516    (230,490)   (189,005)   (414,979)
Interest income   8    -    24,960    24,968 
Interest expense   -    9,517    (1,004)   8,513 
Property additions   -    6,490    2,581    9,071 
Depreciation and amortization   -    3,892    2,038    5,930 
                     
Nine months ended September 30, 2021                    
Net revenue  $31,176   $4,154,711   $-   $4,185,887 
Operating income (loss)   20,876    11,062    (417,644)   (385,706)
Interest income   -    -    49,003    49,003 
Interest expense   -    27,421    (23,032)   4,389 
Property additions   -    107,290    1,264    108,554 
Depreciation and amortization   -    29,923    4,382    34,305 
Total assets   396,907    1,997,786    2,153,940    4,548,633 
                     
Nine months ended September 30, 2020                    
Net revenue  $36,297   $3,503,563   $-   $3,539,860 
Operating income (loss)   (16,624)   (174,878)   (665,076)   (856,578)
Interest income   -    -    65,504    65,504 
Interest expense   -    25,829    (3,132)   22,697 
Property additions   -    23,231    7,593    30,824 
Depreciation and amortization   -    10,190    4,679    14,869 
Total assets   2,095,569    1,955,675    702,561    4,753,805 
Schedule of reconciliation of revenue from segments to consolidated

The following table reconciles operating segments and corporate-unallocated operating income (loss) to consolidated income before income taxes, as presented in the unaudited condensed consolidated income statements:

 

Schedule of reconciliation of revenue from segments to consolidated

   2021   2020   2021   2020 
   Three Months Ended
September 30,
   Nine Months Ended
September 30,
 
   2021   2020   2021   2020 
Operating loss  $86,327   $(414,979)  $(385,706)  $(856,578)
Gain (loss) on investments   (2,427)   (2,758)   (9,001)   (8,676)
Interest income   16,269    24,968    49,003    65,504 
Interest expense   (16,714)   (8,513)   (43,899)   (22,697)
Gain on equipment disposals   (671)   3,372    761    3,372 
EIDL Advance   -    -    -    10,000 
Other income   4,032    7,994    15,429    24,352 
                     
Income before income taxes  $86,816   $(389,916)  $(373,413)  $(784,723)