XML 76 R46.htm IDEA: XBRL DOCUMENT v3.23.1
Segmented Information (Tables)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Segmented Information    
Schedule of information about the assets, liabilities and profit or loss from each segment

    

As at December 31, 2022

Financial statement line item:

    

Cultivation

    

Distribution

    

Corporate

    

Total

Reportable segment assets

$

37,392,401

$

819,376

$

785,000

$

38,996,777

Reportable segment liabilities

 

6,961,243

 

1,146,980

 

3,988,393

 

12,096,616

21.   Segmented Information (continued)

    

As at December 31, 2021

Financial statement line item:

    

Cultivation

    

Distribution

    

Corporate

    

Total

Reportable segment assets

$

4,127,273

$

3,716,771

$

201,959

$

8,046,003

Reportable segment liabilities

 

3,020,730

 

323,129

 

6,903,926

 

10,247,425

    

For the year ended December 31, 2022

Financial statement line item:

    

Cultivation

    

Distribution

    

Corporate

    

Total

Revenues from external customers

$

2,517,904

$

101,778

$

$

2,619,682

Intersegment revenues

 

 

 

 

Other income (expense)

 

13,348,562

 

(3,532)

 

(1,289,652)

 

12,055,378

Finance income

 

 

886

 

 

886

Finance expense

 

(84,686)

 

(49)

 

(30,589)

 

(115,324)

Depreciation & amortization

 

3,507,013

 

2,546

 

88,764

 

3,598,323

Discontinued operations

 

(3,422,225)

 

 

 

(3,422,225)

Reportable segment income (loss)

 

3,974,069

 

(8,089,036)

 

(7,542,707)

 

(11,657,674)

    

For the year ended December 31, 2021

Financial statement line item:

Cultivation

    

Distribution

    

Corporate

    

Total

Revenues from external customers

$

$

41,431

$

$

41,431

Intersegment revenues

 

 

 

 

Other expense

 

 

55

 

 

55

Finance income

 

 

90

 

 

90

Finance expense

 

 

 

10,509

 

10,509

Depreciation & amortization

 

 

478

 

 

478

Discontinued operations

 

(5,657,494)

 

 

 

(5,657,494)

Reportable segment loss

 

(5,331,601)

 

(1,775,923)

 

(1,023,673)

 

(8,131,197)

    

As at December 31, 2021

Financial statement line item:

Cultivation

Distribution

Corporate

Total

Reportable segment assets

$

4,127,138

$

3,716,771

$

205,797

$

8,043,909

Reportable segment liabilities

 

3,020,730

 

323,129

 

6,899,644

 

10,243,143

    

As at December 31, 2020

Financial statement line item:

Cultivation

Distribution

Corporate

Total

Reportable segment assets

$

4,253,676

$

19,664

$

$

4,273,340

Reportable segment liabilities

 

9,305,736

 

1,024

 

 

9,306,760

    

For the year ended December 31, 2021

Financial statement line item:

Cultivation

    

Distribution

    

Corporate

    

Total

Revenues from external customers

$

$

41,431

$

$

41,431

Intersegment revenues

 

 

 

 

Other income

 

 

55

 

 

55

Finance income

 

26,659

 

90

 

 

26,749

Finance expense

 

1,082,372

 

 

10,509

 

1,092,881

Depreciation & amortization

 

308,544

 

478

 

 

309,022

Reportable segment loss

 

(5,331,600)

 

(1,775,923)

 

(1,019,823)

 

(8,127,347)

    

For the year ended December 31, 2020

Financial statement line item:

Cultivation

    

Distribution

    

Corporate

    

Total

Revenues from external customers

$

$

2,062

$

$

2,062

Intersegment revenues

 

 

 

 

Other revenue

 

 

 

 

Finance income

 

10,187

 

1

 

 

10,188

Finance expense

 

645,162

 

 

 

645,162

Depreciation & amortization

 

248,743

 

 

 

248,743

Reportable segment loss

 

(2,298,310)

 

(2,261)

 

 

(2,300,571)

For the year ended December 31, 2019

Financial statement line item:

Cultivation

Distribution

Corporate

Total

Revenues from external customers

$

$

$

$

Intersegment revenues

 

 

 

 

Other revenue

 

 

 

 

Finance income

 

399

 

2

 

 

401

Finance expense

 

493,807

 

 

 

493,807

Depreciation & amortization

 

198,824

 

 

 

198,824

Reportable segment loss

 

(1,394,611)

 

(30)

 

 

(1,394,641)

Schedule of reconciliations of each reportable segment's revenues, profit or loss, assets and liabilities

    

For the year ended December 31, 2022

Revenues

Cultivation

    

Distribution

    

Corporate

    

Total

Total revenues

$

2,517,904

$

101,778

$

$

2,619,682

Elimination of inter segment revenue

 

 

 

 

Total revenue

$

2,517,904

$

101,778

$

$

2,619,682

    

For the year ended December 31, 2021

Revenues

Cultivation

    

Distribution

    

Corporate

    

Total

Total revenues

$

$

41,431

$

$

41,431

Elimination of inter segment revenue

 

 

 

 

Total revenue

$

$

41,431

$

$

41,431

    

For the year ended December 31, 2022

Loss

Cultivation

    

Distribution

    

Corporate

    

Total

Total profit or loss for reportable segments

$

7,396,294

$

(8,089,036)

$

(7,542,707)

$

(8,235,449)

Total loss on discontinued operations

 

(3,422,225)

 

 

 

(3,422,225)

Elimination of inter segment profit or loss

 

 

 

 

Income (Loss) before income tax expense

$

3,974,069

$

(8,089,036)

$

(7,542,707)

$

(11,657,674)

21.   Segmented Information (continued)

    

For the year ended December 31, 2021

Loss

Cultivation

    

Distribution

    

Corporate

    

Total

Total profit or loss for reportable segments

$

325,893

$

(1,775,923)

$

(1,023,673)

$

(2,473,703)

Total loss on discontinued operations

 

(5,657,494)

 

 

 

(5,657,494)

Elimination of inter segment profit or loss

 

 

 

 

Loss before income tax expense

$

(5,331,601)

$

(1,775,923)

$

(1,023,673)

$

(8,131,197)

    

As at December 31, 2022

Assets

Cultivation

    

Distribution

    

Corporate

    

Total

Total assets for reportable segments

$

37,392,401

$

19,950,376

$

13,914,212

$

71,256,989

Elimination of inter segment assets

 

(19,131,000)

(13,129,212)

(32,260,212)

Segments’ assets

$

37,392,401

$

819,376

$

785,000

$

38,996,777

    

As at December 31, 2021

Assets

Cultivation

Distribution

Corporate

Total

Total assets for reportable segments

$

4,127,273

$

4,082,801

$

26,027,087

$

34,237,881

Elimination of inter segment assets

 

 

(366,030)

 

(25,825,848)

 

(26,191,878)

Segments’ assets

$

4,127,273

$

3,716,771

$

201,959

$

8,046,003

    

As at December 31, 2022

Liabilities

Cultivation

    

Distribution

    

Corporate

    

Total

Total liabilities for reportable segments

$

16,032,790

$

29,335,641

$

(26,121,029)

$

19,247,402

Elimination of inter segment liabilities

(9,071,547)

(28,188,661)

30,109,422

(7,150,786)

Entity’s liabilities

$

6,961,243

$

1,146,980

$

3,988,393

$

12,096,616

    

As at December 31, 2021

Liabilities

Cultivation

    

Distribution

    

Corporate

    

Total

Total liabilities for reportable segments

$

10,602,945

$

5,437,189

$

(5,880,163)

$

10,160,956

Elimination of inter segment liabilities

 

(7,582,575)

 

(5,114,060)

 

12,784,089

 

86,469

Entity’s liabilities

$

3,020,370

$

323,129

$

6,903,926

$

10,247,425

    

For the year ended December 31, 2021

Revenues

Cultivation

    

Distribution

    

Corporate

    

Total

Total revenues

$

$

41,431

$

$

41,431

Elimination of inter segment revenue

 

 

 

 

Total revenue

$

$

41,431

$

$

41,431

    

For the year ended December 31, 2020

Revenues

Cultivation

    

Distribution

    

Corporate

    

Total

Total revenues

$

$

2,062

$

$

2,062

Elimination of inter segment revenue

 

 

 

 

Total revenue

$

$

2,062

$

$

2,062

    

For the year ended December 31, 2019

Revenues

    

Cultivation

    

Distribution

    

Corporate

    

Total

Total revenues

$

$

$

$

Elimination of inter segment Revenue

 

 

 

 

Total revenue

$

$

$

$

    

For the year ended December 31, 2021

Loss

Cultivation

    

Distribution

    

Corporate

    

Total

Total profit or loss for reportable segments

$

(5,331,600)

$

(1,775,923)

$

(1,019,823)

$

(8,127,347)

Other profit or loss

 

 

 

 

Elimination of inter segment profit or loss

 

 

 

 

Loss before income tax expense

$

(5,331,600)

$

(1,775,923)

$

(1,019,823)

$

(8,127,347)

    

For the year ended December 31, 2020

Loss

Cultivation

    

Distribution

    

Corporate

    

Total

Total profit or loss for reportable segments

$

(2,298,310)

$

(2,261)

$

$

(2,300,571)

Other profit or loss

 

 

 

 

Elimination of inter segment profit or loss

 

 

 

 

Loss before income tax expense

$

(2,298,310)

$

(2,261)

$

$

(2,300,571)

    

For the year ended December 31, 2019

Loss

Cultivation

Distribution

Corporate

Total

Total profit or loss for reportable segments

$

(1,394,611)

$

(30)

$

$

(1,394,641)

Other profit or loss

 

 

 

 

Elimination of inter segment profit or loss

 

 

 

 

Loss before income tax expense

$

(1,394,611)

$

(30)

$

$

(1,394,641)

    

As at December 31, 2021

Assets

Cultivation

    

Distribution

    

Corporate

    

Total

Total assets for reportable segments

$

4,127,138

$

4,082,801

$

26,025,848

$

34,235,787

Other assets

 

 

 

 

Elimination of inter segment assets

 

 

(366,030)

 

(25,825,848)

 

(26,191,878)

Entity’s assets

$

4,127,138

$

3,716,771

$

200,000

$

8,043,909

    

As at December 31, 2020

Assets

Cultivation

Distribution

Corporate

Total

Total assets for reportable segments

$

4,253,676

$

19,664

$

$

4,273,340

Other assets

 

 

 

 

Elimination of inter segment assets

 

 

 

 

Entity’s assets

$

4,253,676

$

19,664

$

$

4,273,340

    

As at December 31, 2021

Liabilities

Cultivation

    

Distribution

    

Corporate

    

Total

Total liabilities for reprtable segments

$

10,602,945

$

5,437,189

$

6,899,644

$

22,939,779

Other liabilities

 

 

 

 

Elimination of inter segment liabilities

 

(7,582,575)

 

(5,114,060)

 

 

(12,696,635)

Entity’s liabilities

$

3,020,730

$

323,129

$

6,899,644

$

10,243,144

    

As at December 31, 2020

Liabilities

Cultivation

    

Distribution

    

Corporate

    

Total

Total liabilities for reprtable segments

$

9,305,736

$

1,024

$

$

9,306,760

Other liabilities

 

 

 

 

Elimination of inter segment liabilities

 

 

 

 

Entity’s liabilities

$

9,305,736

$

1,024

$

$

9,306,760