XML 23 R10.htm IDEA: XBRL DOCUMENT v3.22.2
NOTE 5 ACQUISITION OF SUN VALLEY
12 Months Ended
Dec. 31, 2020
NOTE 5 ACQUISITION OF SUN VALLEY  
ACQUISITION OF SUN VALLEY

5. ACQUISITION OF SUN VALLEY

 

On April 30, 2019, the Company obtained control of Sun Valley for consideration with a fair value of $3,054,593 comprised of cash of $787,318, 22,409,425 common shares of the Company, and a promissory note of $125,000 bearing interest at a rate of 4% per annum and due July 31, 2019. The promissory note was fair valued at $123,709 using a discount rate of 6%. In addition, the Company paid a consultant finders fee equal to 5% of the aggregate purchase price which amounted to $188,750 (C$258,019). The finders fee is recorded within legal and professional fees on the consolidation statements of loss and comprehensive loss.

 

The transaction has been accounted for by the Company as a business combination under IFRS 3 - Business Combinations.

 

Initial cash payment of $637,318 was made on the Closing Date with remaining $150,000 held back as security for working capital adjustments recorded by Sun Valley. Accounts payable and accrued liabilities include the $150,000 holdback, of which $75,000 is expected to be released on the six-month anniversary of the Closing Date with the remaining $75,000 to be released on the one-year anniversary of the Closing Date. On January 23, 2020, the Company issued 2,000,000 common shares as settlement of the holdback in the amount of $100,000.

 

Common shares of the Company were issued on the Closing Date with 7,703,543 common shares valued at the closing price on April 30, 2019 of $0.13 (C$0.175) for fair value of $1,001,458 and 14,705,882 common shares being held in escrow (“Escrow Shares”) with a fair value of $1,142,108. Fair value of the Escrow Shares was determined by discounting the fair value of the Escrow Shares using the closing share price on April 30, 2019 of $0.13 (C$0.175), volatility of 150% and escrow period of 3 to 36 months. The Escrow Shares will vest in quarterly instalments over 36 months from the Closing Date.

The following table summarizes the final purchase price allocation:

 

Assets Acquired

 

$

 

Cash and cash equivalents

 

 

94,090

 

Accounts receivable

 

 

366

 

Total current assets

 

 

94,456

 

 

 

 

 

 

Security deposits

 

 

19,753

 

Property and equipment

 

 

124,811

 

Right-of-use assets

 

 

431,544

 

Patient list

 

 

171,243

 

Brands

 

 

184,996

 

 

 

 

1,026,803

 

 

 

 

 

 

Liabilities Assumed

 

 

 

 

Accounts payable and accrued liabilities

 

 

35,281

 

Lease liability

 

 

150,342

 

Total current liabilities

 

 

185,623

 

 

 

 

 

 

Lease liability

 

 

281,202

 

Net assets at fair value, as at April 30, 2019

 

 

559,978

 

 

 

 

 

 

Consideration

 

 

 

 

Fair value of 7,703,543 common shares issued

 

 

1,001,458

 

Fair value of 14,705,882 Escrow Shares

 

 

1,142,108

 

Cash

 

 

787,318

 

Promissory note

 

 

123,709

 

Total Consideration

 

 

3,054,593

 

 

 

 

 

 

Goodwill

 

 

2,494,615

 

 

During the year ended December 31, 2019, the business combination resulted in revenues of $1,526,383 and net loss and comprehensive loss of $503,235. Had the business combination been affected at January 1, 2019, revenue of the Company would have been $999,968 higher and the net loss and comprehensive loss of the Company would have decreased by $153,633 for the year ended December 31, 2019.

 

As required under IFRS, the Company assessed goodwill for impairment at December 31, 2020 and concluded that the recoverable value of the Sun Valley CGU as a whole (comprising of multiple locations) was less than its carrying value and an impairment loss of $117,218 (December 31, 2019 – $2,377,397) was recognized on goodwill.