XML 71 R55.htm IDEA: XBRL DOCUMENT v3.25.4
ACQUISITIONS - Narrative (Details)
shares in Thousands, $ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Apr. 27, 2023
USD ($)
dispensary
shares
Dec. 31, 2025
USD ($)
Nov. 30, 2025
USD ($)
Sep. 30, 2025
USD ($)
dispensary
Jun. 30, 2025
USD ($)
May 31, 2025
USD ($)
Mar. 31, 2025
USD ($)
paymnet
Feb. 28, 2025
USD ($)
Apr. 30, 2024
USD ($)
dispensary
Jun. 30, 2024
USD ($)
Mar. 31, 2024
USD ($)
Dec. 31, 2025
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Aug. 31, 2025
USD ($)
Business Combination [Line Items]                              
Acquisition of businesses, net of cash acquired                       $ 11,882 $ 9,800 $ 19,857  
Finance lease, right-of-use asset   $ 128,732                   128,732 3,210   $ 1,710
Present value of lease liabilities   246,737                   246,737     $ 1,710
Operating lease right-of-use assets   47,063                   47,063 139,067    
Present value of lease liabilities   63,317                   63,317      
Reduction in goodwill                       (940) 200    
Midwest Partnership Dispensary Three                              
Business Combination [Line Items]                              
Revenue, net                       2,703      
Net income (loss)                       215      
Midwest Partnership Dispensary Three | Midwest Partnership One                              
Business Combination [Line Items]                              
Consideration transferred             $ 3,267                
Acquisition of businesses, net of cash acquired             $ 1,667                
Annual EBITDA Factor | paymnet             3.2                
Earnings before interest, taxes, depreciation, achieved during a specified period             12 months                
Initial fair-value estimate   1,250         $ 1,600         1,250      
Change in contingent consideration, liability, increase (decrease)                       (350)      
Finance lease, right-of-use asset             767                
Present value of lease liabilities             $ 767                
Midwest Partnership Dispensary Four                              
Business Combination [Line Items]                              
Revenue, net                       2,510      
Net income (loss)                       395      
Midwest Partnership Dispensary Four | Midwest Partnership One                              
Business Combination [Line Items]                              
Consideration transferred           $ 5,233                  
Acquisition of businesses, net of cash acquired           $ 3,333                  
Annual EBITDA Factor           3.2                  
Earnings before interest, taxes, depreciation, achieved during a specified period           12 months                  
Initial fair-value estimate   1,540       $ 1,900           1,540      
Change in contingent consideration, liability, increase (decrease)                       (360)      
Finance lease, right-of-use asset           653                  
Present value of lease liabilities           $ 653                  
Northeast Partnership Dispensary One                              
Business Combination [Line Items]                              
Revenue, net                       3,529      
Net income (loss)                       496      
Northeast Partnership Dispensary One | Northeast Partnership Three                              
Business Combination [Line Items]                              
Consideration transferred         $ 3,250                    
Payment made   813     3,250                    
Acquisition of businesses, net of cash acquired         3,250                    
Initial fair-value estimate         0                    
Finance lease, right-of-use asset         679                    
Present value of lease liabilities         679                    
Northeast Partnership Dispensaries Two and Three                              
Business Combination [Line Items]                              
Revenue, net                       2,811      
Net income (loss)                       (175)      
Northeast Partnership Dispensaries Two and Three | Northeast Partnership Three                              
Business Combination [Line Items]                              
Consideration transferred       $ 8,081                      
Payment made       7,850       $ 250              
Acquisition of businesses, net of cash acquired       $ 6,281                      
Annual EBITDA Factor       3,000                      
Initial fair-value estimate   1,823   $ 1,800               1,823      
Number of dispensaries | dispensary       2                      
Cash consideration settlement amount       $ 4,779                      
Principal balance of interest amount       4,100                      
Payment made at closing       1,541                      
Settlement of working capital loan       1,040                      
Business Combination, Settlement of Pre-Acquisition Liabilities, Amount   1,598                          
Final working capital estimate   2,609                          
Net working capital estimate   $ 289                          
Earnout payment provision, up to       $ 2,000                      
Finance lease, right-of-use asset         5,699                    
Present value of lease liabilities         $ 5,699                    
2024 Midwest Partner Dispensaries                              
Business Combination [Line Items]                              
Operating lease right-of-use assets                 $ 3,065            
Present value of lease liabilities                 3,065            
Revenue, net                       13,006 4,000    
Net income (loss)                       1,123 (777)    
2024 Midwest Partner Dispensaries | Midwest Partnership One                              
Business Combination [Line Items]                              
Consideration transferred                 $ 10,000            
Payment made     $ 5,750             $ 8,500 $ 1,500        
Number of businesses acquired | dispensary                 2            
Reduction in consideration     $ 1,250                        
Devi Maryland                              
Business Combination [Line Items]                              
Consideration transferred $ 16,570                            
Payment made $ 11,800                            
Reduction in consideration                 $ 200            
Revenue, net                       34,659 38,444 20,861  
Net income (loss)                       $ 3,522 $ 3,407 $ 807  
Business acquisition, percentage of voting interests acquired 100.00%                            
Number of dispensaries acquired | dispensary 4                            
Units issued in business combination (in shares) | shares 5,185                            
Business acquisition, equity interest issued or issuable, value assigned $ 4,770                            
Reduction in goodwill                 $ 200