XML 270 R52.htm IDEA: XBRL DOCUMENT v3.25.3
ACQUISITION OF SUBSIDIARIES (Tables)
12 Months Ended
Sep. 30, 2025
Disclosure of detailed information about business combination [abstract]  
Disclosure of detailed information about business combination [text block]
The following table summarizes management's recognition of assets acquired and liabilities assumed at the date of acquisition:
FAIR VALUE ON ACQUISITION
Assets
Accounts and other receivable$21,618 
Cash5,055 
Inventories24,474 
Property, plant and equipment19,864 
Right-of-use assets5,744 
Intangible assets34,330 
Prepaid expenses and deposits 1,338 
Total assets$112,423 
Liabilities
Accounts payable and accrued liabilities27,708 
Lease liability5,681 
Other liabilities12,056 
Loan payable236 
Deferred income taxes9,837 
Total liabilities$55,518 
Total identifiable net assets at fair value$56,905 
Consideration transferred
Cash consideration$52,171 
Equity instruments (7,562,447 Common Shares)
39,121 
Contingent consideration4,472 
Settlement of pre-acquisition relationship(89)
Working capital adjustment(541)
$95,134 
Goodwill arising on acquisition$38,229 
The following table summarizes management's provisional recognition of assets acquired and liabilities assumed at the date of acquisition:
FAIR VALUE ON ACQUISITION
Assets
Accounts and other receivable$1,258 
Cash118 
Inventories1,134 
Intangible assets12,126 
Prepaid expenses and deposits13 
Total assets$14,649 
Liabilities
Accounts payable and accrued liabilities$1,097 
Deferred income taxes3,933 
Total liabilities$5,030 
Total identifiable net assets at fair value$9,619 
Consideration transferred
Cash consideration$4,893 
Contingent consideration17,090 
Deferred consideration1,307 
Working capital adjustment624 
$23,914 
Goodwill arising on acquisition$14,295