XML 46 R31.htm IDEA: XBRL DOCUMENT v3.22.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2021
Dalton Adventures, LLC  
Schedule of purchase price allocation

Inventories

$

185,261

Fixed assets

    

89,490

Tradename

 

1,050,000

Goodwill

 

2,484,200

$

3,808,951

TREES Englewood  
Schedule of purchase price allocation

Cash

$

32,941

Fixed assets

    

59,335

Inventory

586,495

Tradename

5,000,000

Goodwill

 

7,615,913

$

13,294,684

Trees Oregon  
Schedule of purchase price allocation

Cash

$

14,568

Fixed assets

    

56,015

Inventory

202,046

Tradename

850,000

Goodwill

 

1,183,744

$

2,306,373

SevenFive Farm  
Schedule of pro forma results of operations

    

2020

Total revenues

$

8,074,268

Net loss attributable to common stockholders

$

(8,332,387)

Net loss per common share:

$

(0.16)

Weighted average number of basic and diluted common shares outstanding

50,895,301

TREES Englewood  
Schedule of pro forma results of operations

    

Year ended

December 31, 

2021

2020

Total revenues

$

13,918,865

$

15,884,322

Net income (loss) attributable to common stockholders

$

(8,110,671)

$

(7,218,878)

Net income (loss) per common share

$

(0.10)

$

(0.10)

Weighted average number of basic and diluted common shares outstanding

84,560,130

73,275,611

Trees Oregon  
Schedule of pro forma results of operations

    

Year ended

December 31, 

2021

2020

Total revenues

$

10,606,719

$

6,830,005

Net income (loss) attributable to common stockholders

$

(8,664,841)

$

(8,666,967)

Net income (loss) per common share

$

(0.11)

$

(0.15)

Weighted average number of basic and diluted common shares outstanding

75,948,281

57,318,876