Segmented Information |
21. Segmented Information The Company has three reportable segments: Cultivation, Distribution & Corporate. Cultivating activities which comprise the “cultivation” segment are made up of the medical cannabis cultivation operations at RPK/Holigen in Portugal, and medical cannabis cultivation activities which were undertaken at Bophelo Bio Science & Wellness (Pty) Ltd. in Lesotho up until the loss of control event which occurred in July 2022 when the liquidation of Bophelo Bio Science and Wellness (Pty) Ltd was ordered by the High Court of Lesotho (refer to note 5). Distributing activities relate to the distribution of medical cannabis by Canmart Ltd in the United Kingdom. Corporate activities entail head office costs and other general corporate expenses related to the administration of the broader group. The accounting policies of the operating segments are the same as those described in the summary of significant accounting policies. The reportable segments have been determined by management on the basis that these are strategic business units that offer different products and services. The business units in Portugal and Lesotho (up until the loss of control event described in note 5) which fall under the cultivation segment are focused on the cultivation of medical cannabis and medical cannabis biomass respectively, while the business unit in the United Kingdom, which falls under the distribution segment, undertakes the sale and distribution of medical cannabis products. The corporate segment undertakes management and treasury services within the group and for the benefit of all group companies. They are managed separately as each business unit requires different strategies, risk management and technologies. Set out below is information about the assets and liabilities as at December 31, 2022 and 2021 and profit or loss from each segment for the years ended December 31, 2022 and 2021: | | | | | | | | | | | | | | | As at December 31, 2022 | Financial statement line item: | | Cultivation | | Distribution | | Corporate | | Total | Reportable segment assets | | $ | 37,392,401 | | $ | 819,376 | | $ | 785,000 | | $ | 38,996,777 | Reportable segment liabilities | | | 6,961,243 | | | 1,146,980 | | | 3,988,393 | | | 12,096,616 |
21. Segmented Information (continued) | | | | | | | | | | | | | | | As at December 31, 2021 | Financial statement line item: | | Cultivation | | Distribution | | Corporate | | Total | Reportable segment assets | | $ | 4,127,273 | | $ | 3,716,771 | | $ | 201,959 | | $ | 8,046,003 | Reportable segment liabilities | | | 3,020,730 | | | 323,129 | | | 6,903,926 | | | 10,247,425 |
| | | | | | | | | | | | | | | For the year ended December 31, 2022 | Financial statement line item: | | Cultivation | | Distribution | | Corporate | | Total | Revenues from external customers | | $ | 2,517,904 | | $ | 101,778 | | $ | — | | $ | 2,619,682 | Intersegment revenues | | | — | | | — | | | — | | | — | Other income (expense) | | | 13,348,562 | | | (3,532) | | | (1,289,652) | | | 12,055,378 | Finance income | | | — | | | 886 | | | — | | | 886 | Finance expense | | | (84,686) | | | (49) | | | (30,589) | | | (115,324) | Depreciation & amortization | | | 3,507,013 | | | 2,546 | | | 88,764 | | | 3,598,323 | Discontinued operations | | | (3,422,225) | | | — | | | — | | | (3,422,225) | Reportable segment income (loss) | | | 3,974,069 | | | (8,089,036) | | | (7,542,707) | | | (11,657,674) |
| | | | | | | | | | | | | | | For the year ended December 31, 2021 | Financial statement line item: | | Cultivation | | Distribution | | Corporate | | Total | Revenues from external customers | | $ | — | | $ | 41,431 | | $ | — | | $ | 41,431 | Intersegment revenues | | | — | | | — | | | — | | | — | Other expense | | | — | | | 55 | | | — | | | 55 | Finance income | | | — | | | 90 | | | — | | | 90 | Finance expense | | | — | | | — | | | 10,509 | | | 10,509 | Depreciation & amortization | | | — | | | 478 | | | — | | | 478 | Discontinued operations | | | (5,657,494) | | | — | | | — | | | (5,657,494) | Reportable segment loss | | | (5,331,601) | | | (1,775,923) | | | (1,023,673) | | | (8,131,197) |
Set out below are reconciliations of each reportable segment’s revenues, profit or loss, assets and liabilities as at December 31, 2022 and 2021, and for the years ended December 31, 2022 and 2021: | | | | | | | | | | | | | | | For the year ended December 31, 2022 | Revenues | | Cultivation | | Distribution | | Corporate | | Total | Total revenues | | $ | 2,517,904 | | $ | 101,778 | | $ | — | | $ | 2,619,682 | Elimination of inter segment revenue | | | — | | | — | | | — | | | — | Total revenue | | $ | 2,517,904 | | $ | 101,778 | | $ | — | | $ | 2,619,682 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | For the year ended December 31, 2021 | Revenues | | Cultivation | | Distribution | | Corporate | | Total | Total revenues | | $ | — | | $ | 41,431 | | $ | — | | $ | 41,431 | Elimination of inter segment revenue | | | — | | | — | | | — | | | — | Total revenue | | $ | — | | $ | 41,431 | | $ | — | | $ | 41,431 |
| | | | | | | | | | | | | | | For the year ended December 31, 2022 | Loss | | Cultivation | | Distribution | | Corporate | | Total | Total profit or loss for reportable segments | | $ | 7,396,294 | | $ | (8,089,036) | | $ | (7,542,707) | | $ | (8,235,449) | Total loss on discontinued operations | | | (3,422,225) | | | — | | | — | | | (3,422,225) | Elimination of inter segment profit or loss | | | — | | | — | | | — | | | — | Income (Loss) before income tax expense | | $ | 3,974,069 | | $ | (8,089,036) | | $ | (7,542,707) | | $ | (11,657,674) |
21. Segmented Information (continued) | | | | | | | | | | | | | | | For the year ended December 31, 2021 | Loss | | Cultivation | | Distribution | | Corporate | | Total | Total profit or loss for reportable segments | | $ | 325,893 | | $ | (1,775,923) | | $ | (1,023,673) | | $ | (2,473,703) | Total loss on discontinued operations | | | (5,657,494) | | | — | | | — | | | (5,657,494) | Elimination of inter segment profit or loss | | | — | | | — | | | — | | | — | Loss before income tax expense | | $ | (5,331,601) | | $ | (1,775,923) | | $ | (1,023,673) | | $ | (8,131,197) |
| | | | | | | | | | | | | | | As at December 31, 2022 | Assets | | Cultivation | | Distribution | | Corporate | | Total | Total assets for reportable segments | | $ | 37,392,401 | | $ | 19,950,376 | | $ | 13,914,212 | | $ | 71,256,989 | Elimination of inter segment assets | | | — | | | (19,131,000) | | | (13,129,212) | | | (32,260,212) | Segments’ assets | | $ | 37,392,401 | | $ | 819,376 | | $ | 785,000 | | $ | 38,996,777 |
| | | | | | | | | | | | | | | As at December 31, 2021 | Assets | | Cultivation | | Distribution | | Corporate | | Total | Total assets for reportable segments | | $ | 4,127,273 | | $ | 4,082,801 | | $ | 26,027,087 | | $ | 34,237,881 | Elimination of inter segment assets | | | — | | | (366,030) | | | (25,825,848) | | | (26,191,878) | Segments’ assets | | $ | 4,127,273 | | $ | 3,716,771 | | $ | 201,959 | | $ | 8,046,003 |
| | | | | | | | | | | | | | | As at December 31, 2022 | Liabilities | | Cultivation | | Distribution | | Corporate | | Total | Total liabilities for reportable segments | | $ | 16,032,790 | | $ | 29,335,641 | | $ | (26,121,029) | | $ | 19,247,402 | Elimination of inter segment liabilities | | | (9,071,547) | | | (28,188,661) | | | 30,109,422 | | | (7,150,786) | Entity’s liabilities | | $ | 6,961,243 | | $ | 1,146,980 | | $ | 3,988,393 | | $ | 12,096,616 |
| | | | | | | | | | | | | | | As at December 31, 2021 | Liabilities | | Cultivation | | Distribution | | Corporate | | Total | Total liabilities for reportable segments | | $ | 10,602,945 | | $ | 5,437,189 | | $ | (5,880,163) | | $ | 10,160,956 | Elimination of inter segment liabilities | | | (7,582,575) | | | (5,114,060) | | | 12,784,089 | | | 86,469 | Entity’s liabilities | | $ | 3,020,370 | | $ | 323,129 | | $ | 6,903,926 | | $ | 10,247,425 |
|
18. Segmented info The Company has three reportable segments: Cultivation, Distribution & Corporate. The cultivation is done in Lesotho at Bophelo Bio Science & Wellness Pty Ltd. The distribution is done by Canmart Ltd. in the UK and the corporate segment. The accounting policies of the operating segments are the same as those described in the summary of significant accounting policies. The reportable segments have been determined by the management on the basis that these are strategic business units that offer different products & services. The business unit in Lesotho under the cultivation segment is in the process of cultivation of cannabis biomass and cannabis based medical products, the business unit in the UK under the distribution segments offers sales and distribution of cannabis based medical products. The corporate segment offers management and treasury services within the group companies. They are managed separately as each business requires different strategy and technology. Set out below is information about the assets and liabilities as at December 31, 2021 and 2020 and profit or loss from each segment for the years ended December 31, 2021, 2020 and 2019: | | | | | | | | | | | | | | | As at December 31, 2021 | Financial statement line item: | | Cultivation | | Distribution | | Corporate | | Total | Reportable segment assets | | $ | 4,127,138 | | $ | 3,716,771 | | $ | 205,797 | | $ | 8,043,909 | Reportable segment liabilities | | | 3,020,730 | | | 323,129 | | | 6,899,644 | | | 10,243,143 |
| | | | | | | | | | | | | | | As at December 31, 2020 | Financial statement line item: | | Cultivation | | Distribution | | Corporate | | Total | Reportable segment assets | | $ | 4,253,676 | | $ | 19,664 | | $ | — | | $ | 4,273,340 | Reportable segment liabilities | | | 9,305,736 | | | 1,024 | | | — | | | 9,306,760 |
| | | | | | | | | | | | | | | For the year ended December 31, 2021 | Financial statement line item: | | Cultivation | | Distribution | | Corporate | | Total | Revenues from external customers | | $ | — | | $ | 41,431 | | $ | — | | $ | 41,431 | Intersegment revenues | | | — | | | — | | | — | | | — | Other income | | | — | | | 55 | | | — | | | 55 | Finance income | | | 26,659 | | | 90 | | | — | | | 26,749 | Finance expense | | | 1,082,372 | | | — | | | 10,509 | | | 1,092,881 | Depreciation & amortization | | | 308,544 | | | 478 | | | — | | | 309,022 | Reportable segment loss | | | (5,331,600) | | | (1,775,923) | | | (1,019,823) | | | (8,127,347) |
| | | | | | | | | | | | | | | For the year ended December 31, 2020 | Financial statement line item: | | Cultivation | | Distribution | | Corporate | | Total | Revenues from external customers | | $ | — | | $ | 2,062 | | $ | — | | $ | 2,062 | Intersegment revenues | | | — | | | — | | | — | | | — | Other revenue | | | — | | | — | | | — | | | — | Finance income | | | 10,187 | | | 1 | | | — | | | 10,188 | Finance expense | | | 645,162 | | | — | | | — | | | 645,162 | Depreciation & amortization | | | 248,743 | | | — | | | — | | | 248,743 | Reportable segment loss | | | (2,298,310) | | | (2,261) | | | — | | | (2,300,571) |
| | | | | | | | | | | | | | | For the year ended December 31, 2019 | Financial statement line item: | | Cultivation | | Distribution | | Corporate | | Total | Revenues from external customers | | $ | — | | $ | — | | $ | — | | $ | — | Intersegment revenues | | | — | | | — | | | — | | | — | Other revenue | | | — | | | — | | | — | | | — | Finance income | | | 399 | | | 2 | | | — | | | 401 | Finance expense | | | 493,807 | | | — | | | — | | | 493,807 | Depreciation & amortization | | | 198,824 | | | — | | | — | | | 198,824 | Reportable segment loss | | | (1,394,611) | | | (30) | | | — | | | (1,394,641) |
Set out below are reconciliations of each reportable segment’s revenues, profit or loss, assets and liabilities as at December 31, 2021 and 2020, and for the years ended December 31, 2021, 2020 and 2019: | | | | | | | | | | | | | | | For the year ended December 31, 2021 | Revenues | | Cultivation | | Distribution | | Corporate | | Total | Total revenues | | $ | — | | $ | 41,431 | | $ | — | | $ | 41,431 | Elimination of inter segment revenue | | | — | | | — | | | — | | | — | Total revenue | | $ | — | | $ | 41,431 | | $ | — | | $ | 41,431 |
| | | | | | | | | | | | | | | For the year ended December 31, 2020 | Revenues | | Cultivation | | Distribution | | Corporate | | Total | Total revenues | | $ | — | | $ | 2,062 | | $ | — | | $ | 2,062 | Elimination of inter segment revenue | | | — | | | — | | | — | | | — | Total revenue | | $ | — | | $ | 2,062 | | $ | — | | $ | 2,062 |
| | | | | | | | | | | | | | | For the year ended December 31, 2019 | Revenues | | Cultivation | | Distribution | | Corporate | | Total | Total revenues | | $ | — | | $ | — | | $ | — | | $ | — | Elimination of inter segment Revenue | | | — | | | — | | | — | | | — | Total revenue | | $ | — | | $ | — | | $ | — | | $ | — |
| | | | | | | | | | | | | | | For the year ended December 31, 2021 | Loss | | Cultivation | | Distribution | | Corporate | | Total | Total profit or loss for reportable segments | | $ | (5,331,600) | | $ | (1,775,923) | | $ | (1,019,823) | | $ | (8,127,347) | Other profit or loss | | | — | | | — | | | — | | | — | Elimination of inter segment profit or loss | | | — | | | — | | | — | | | — | Loss before income tax expense | | $ | (5,331,600) | | $ | (1,775,923) | | $ | (1,019,823) | | $ | (8,127,347) |
| | | | | | | | | | | | | | | For the year ended December 31, 2020 | Loss | | Cultivation | | Distribution | | Corporate | | Total | Total profit or loss for reportable segments | | $ | (2,298,310) | | $ | (2,261) | | $ | — | | $ | (2,300,571) | Other profit or loss | | | — | | | — | | | — | | | — | Elimination of inter segment profit or loss | | | — | | | — | | | — | | | — | Loss before income tax expense | | $ | (2,298,310) | | $ | (2,261) | | $ | — | | $ | (2,300,571) |
| | | | | | | | | | | | | | | For the year ended December 31, 2019 | Loss | | Cultivation | | Distribution | | Corporate | | Total | Total profit or loss for reportable segments | | $ | (1,394,611) | | $ | (30) | | $ | — | | $ | (1,394,641) | Other profit or loss | | | — | | | — | | | — | | | — | Elimination of inter segment profit or loss | | | — | | | — | | | — | | | — | Loss before income tax expense | | $ | (1,394,611) | | $ | (30) | | $ | — | | $ | (1,394,641) |
| | | | | | | | | | | | | | | As at December 31, 2021 | Assets | | Cultivation | | Distribution | | Corporate | | Total | Total assets for reportable segments | | $ | 4,127,138 | | $ | 4,082,801 | | $ | 26,025,848 | | $ | 34,235,787 | Other assets | | | — | | | — | | | — | | | — | Elimination of inter segment assets | | | — | | | (366,030) | | | (25,825,848) | | | (26,191,878) | Entity’s assets | | $ | 4,127,138 | | $ | 3,716,771 | | $ | 200,000 | | $ | 8,043,909 |
| | | | | | | | | | | | | | | As at December 31, 2020 | Assets | | Cultivation | | Distribution | | Corporate | | Total | Total assets for reportable segments | | $ | 4,253,676 | | $ | 19,664 | | $ | — | | $ | 4,273,340 | Other assets | | | — | | | — | | | — | | | — | Elimination of inter segment assets | | | — | | | — | | | — | | | — | Entity’s assets | | $ | 4,253,676 | | $ | 19,664 | | $ | — | | $ | 4,273,340 |
| | | | | | | | | | | | | | | As at December 31, 2021 | Liabilities | | Cultivation | | Distribution | | Corporate | | Total | Total liabilities for reprtable segments | | $ | 10,602,945 | | $ | 5,437,189 | | $ | 6,899,644 | | $ | 22,939,779 | Other liabilities | | | — | | | — | | | — | | | — | Elimination of inter segment liabilities | | | (7,582,575) | | | (5,114,060) | | | — | | | (12,696,635) | Entity’s liabilities | | $ | 3,020,730 | | $ | 323,129 | | $ | 6,899,644 | | $ | 10,243,144 |
| | | | | | | | | | | | | | | As at December 31, 2020 | Liabilities | | Cultivation | | Distribution | | Corporate | | Total | Total liabilities for reprtable segments | | $ | 9,305,736 | | $ | 1,024 | | $ | — | | $ | 9,306,760 | Other liabilities | | | — | | | — | | | — | | | — | Elimination of inter segment liabilities | | | — | | | — | | | — | | | — | Entity’s liabilities | | $ | 9,305,736 | | $ | 1,024 | | $ | — | | $ | 9,306,760 |
The Company has identified only three operating segments as disclosed above. The activities of two other subsidiary companies namely Cannahealth and Bophelo H are to hold the investments within the group companies. Therefore, there profit or loss, assets and liabilities are not included in the above segment information.
|