XML 42 R30.htm IDEA: XBRL DOCUMENT v3.20.2
Investments (Tables)
9 Months Ended
Sep. 30, 2020
Schedule of Investments [Line Items]  
Schedule Of Long Term Investments
The Company holds direct equity investments in cannabis companies, some of which converted from notes which matured August 1, 2020. The following table summarizes the change in the Company’s investments as of September 30, 2020:
 
   
Convertible
Notes
Receivable
  
Equity
   
Total
 
Balance at January 1, 2020
  $7,533,000   $6,535,821   $14,068,821 
Additions
   —      25,000    25,000 
Conversion of notes receivable
   (7,533,000   7,533,000    —   
Fair value adjustment
   —      8,117,178    8,117,178 
  
 
 
   
 
 
   
 
 
 
Balance at September 30, 2020
  $—     $
22,210,999
   $
22,210,999
 
  
 
 
   
 
 
   
 
 
 
The following table summarizes the change in the Company’s investments as of December 31, 2019:
 
   
Convertible Notes
Receivable
   
Equity
   
Total
 
Balance at January 1, 2019
  $30,336,000   $10,597,283   $40,933,283 
Fair value adjustment
   (1,398,000   (4,061,462   (5,459,462
Applied to consideration in business combination
   (21,405,000   —      (21,405,000
  
 
 
   
 
 
   
 
 
 
Balance at December 31, 2019
  $
7,533,000
   $
6,535,821
   $
14,068,821
 
  
 
 
   
 
 
   
 
 
 
Schedule Of Fair Value Measurement Inputs and Valuation Techniques
The calculated fair values are recorded as a Level 3 fair value investment as of September 30, 2020 and December 31, 2019. See Note 13 - Fair Value Measurements for additional details. As of December 31, 2019, the convertible notes receivable were valued using the Binomial Lattice Model, which is based on a generalized binomial option pricing formula, using the following assumptions:

   
December 31, 2019
Risk free rate
  
1.58% -2.46%
Equity Volatility
  58% - 106%
Market Yield
  15% - 18%
Probability of Qualified Financing
  0%
Probability of Sale
  30%
Probability of No Event
  70%
Equity Method Investments [Member]  
Schedule of Investments [Line Items]  
Schedule Of Fair Value Measurement Inputs and Valuation Techniques
As of September 30, 2020, the Company updated its valuation for the notes that converted to equity as well as certain equity investments. The equity investments were valued using a market approach using the following significant assumptions:
 
   
September 30, 2020
Discount for lack of control
  13%
Discount for lack of marketability
  10%-30%