XML 43 R31.htm IDEA: XBRL DOCUMENT v3.22.2
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2022
Asset Acquisition [Abstract]  
Fair Value of Assets Acquired and Liabilities Assumed

The following table presents the fair value of assets acquired and liabilities assumed as of the March 10, 2022 acquisition date and allocation of the consideration to net assets acquired:

 

 

 

$

 

Cash and cash equivalents

 

 

24,716

 

Accounts receivable

 

 

8,996

 

Inventory

 

 

20,852

 

Prepaid expenses and other current assets

 

 

1,855

 

Property and equipment

 

 

69,595

 

Operating right of use asset

 

 

1,948

 

Deposits

 

 

1,147

 

Intangible assets

 

 

187,953

 

Goodwill

 

 

150,272

 

Investments

 

 

4,121

 

Accounts payable and accrued liabilities

 

 

(29,871

)

Corporate income taxes payable

 

 

(5,000

)

Operating lease liability

 

 

(1,948

)

Finance lease liability

 

 

(308

)

Deferred revenue

 

 

(562

)

Loans payable

 

 

(60,605

)

Deferred tax liability

 

 

(59,603

)

Financing obligations

 

 

(12,184

)

Other liabilities

 

 

(6,574

)

Net assets acquired

 

 

294,800

 

 

 

 

 

Common shares of TerrAscend

 

 

274,462

 

Fair value of other equity instruments

 

 

13,582

 

Fair value of warrants classified as liabilities

 

 

6,756

 

Total consideration

 

 

294,800

 

Schedule of Balances of Contingent Consideration

The balance of contingent consideration is as follows:

 

 

 

State Flower

 

 

Apothecarium

 

 

KCR

 

 

Total

 

Carrying amount, December 31, 2021

 

$

8,360

 

 

$

3,028

 

 

$

1,147

 

 

$

12,535

 

Payments of contingent consideration

 

 

(7,040

)

 

 

 

 

 

 

 

 

(7,040

)

Revaluation of contingent consideration

 

 

86

 

 

 

 

 

 

67

 

 

 

153

 

Carrying amount, June 30, 2022

 

$

1,406

 

 

$

3,028

 

 

$

1,214

 

 

$

5,648

 

Less: current portion

 

 

 

 

 

(3,028

)

 

 

 

 

 

(3,028

)

Non-current contingent consideration

 

$

1,406

 

 

$

-

 

 

$

1,214

 

 

$

2,620