XML 319 R74.htm IDEA: XBRL DOCUMENT v3.21.1
Acquisitions and Business Combinations - Summary of Purchase Price Allocation (Details) - USD ($)
$ in Thousands
Jul. 31, 2019
Apr. 15, 2019
Feb. 22, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Fair value of net assets acquired:            
Goodwill       $ 23,155 $ 40,283 $ 6,065
Cannex Capital Holdings Inc            
Consideration transferred:            
Equity issued $ 181,110          
Total 199,031          
Fair value of net assets acquired:            
Cash 9,119          
Accounts receivable 1,869          
Prepaid expenses 352          
Inventory 527          
Property and equipment 1,230          
Notes receivable 2,233          
Right-of-use assets 15,160          
Investments 759          
Lease receivables 33,192          
Intangible assets 13,600          
Goodwill 166,557          
Accounts payable and accrued liabilities (3,042)          
Notes payable (201)          
Contingent consideration payable – Pure Ratios (1,500)          
Convertible notes (39,881)          
Lease liability (16,442)          
Total 199,031          
Cannex Capital Holdings Inc | Deposits – Equipment            
Fair value of net assets acquired:            
Deposits – equipment 2,182          
Cannex Capital Holdings Inc | Deposits – Real Estate            
Fair value of net assets acquired:            
Deposits – equipment 820          
Cannex Capital Holdings Inc | 4Front Ventures Corp.            
Fair value of net assets acquired:            
Notes receivable 12,497          
Cannex Capital Holdings Inc | Fair Value of GGP Warrants            
Consideration transferred:            
Liabilities incurred 5,779          
Cannex Capital Holdings Inc | Replacement Warrants            
Consideration transferred:            
Liabilities incurred 5,317          
Cannex Capital Holdings Inc | Replacement Stock Options            
Consideration transferred:            
Liabilities incurred $ 6,825          
Om of Medicine LLC            
Consideration transferred:            
Cash   $ 227        
Contingent consideration   3,750        
Equity issued   4,400        
Liabilities incurred   1,058        
Total   9,435        
Fair value of net assets acquired:            
Cash   51        
Inventory   298        
Property and equipment   192        
Right-of-use assets   574        
Intangible assets   7,700        
Goodwill   1,435        
Accounts payable and accrued liabilities   (161)        
Notes payable   (80)        
Lease liability   (574)        
Total   $ 9,435        
PHX Interactive LLC            
Consideration transferred:            
Cash     $ 3,360      
Equity issued     2,676      
Liabilities incurred     304      
Total     6,340      
Fair value of net assets acquired:            
Cash     102      
Inventory     91      
Property and equipment     72      
Deposits – equipment     2      
Goodwill     6,225      
Accounts payable and accrued liabilities     (152)      
Total     $ 6,340