XML 60 R42.htm IDEA: XBRL DOCUMENT v3.24.1
GOODWILL AND OTHER INTANGIBLE ASSETS (Tables)
12 Months Ended
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Goodwill
Goodwill, carrying amount, as of January 1, 2022
$45,828 
Additions from acquisitions, including reclassification of $254
35,480 
Impairment(39,643)
Measurement period adjustment(3,426)
Goodwill, carrying amount, as of December 31, 2022
38,239 
Impairment(7,329)
Goodwill, carrying amount, as of December 31, 2023
$30,910 
Schedule of Finite-Lived Intangible Assets
The components of other intangible assets are as follows:
As of December 31,Estimated Useful
Life
20232022
Licenses$82,401 $82,401 Indefinite
Intellectual Property9,580 9,580 10 years
Tradenames12,209 12,800 
5 - 10 years
Patient/Customer database3,195 3,195 
5 - 10 years
Non-compete155 155 3 years
Website development61 61 3 years
Formulations50 50 Indefinite
Total gross amount107,651 108,242 
Less: Accumulated Amortization(11,684)(8,160)
Other Intangible Assets, net$95,967 $100,082 
Schedule of Indefinite-Lived Intangible Assets
The components of other intangible assets are as follows:
As of December 31,Estimated Useful
Life
20232022
Licenses$82,401 $82,401 Indefinite
Intellectual Property9,580 9,580 10 years
Tradenames12,209 12,800 
5 - 10 years
Patient/Customer database3,195 3,195 
5 - 10 years
Non-compete155 155 3 years
Website development61 61 3 years
Formulations50 50 Indefinite
Total gross amount107,651 108,242 
Less: Accumulated Amortization(11,684)(8,160)
Other Intangible Assets, net$95,967 $100,082 
Schedule of Future Annual Amortization Expense
The estimated future annual amortization expense related to intangible assets as of December 31, 2023 are as follows:
2024$2,950 
20252,919 
20262,648 
20271,844 
20281,779 
Thereafter1,376 
   Total estimated future amortization expense$13,516 
Schedule of Key Assumptions
Year Ended December 31, 2022Key Assumptions
StateGoodwill ImpairmentIntangible Asset ImpairmentPerpetual Growth RateDiscount RateWeighted Average Cost of CapitalCash Flow Forecast
California$2,432 $10,142 2%22.5%21.5%5 years
Massachusetts
12,23137,9542%21.0%20.0%5 years
Nevada
24,98022,1502%21.0%20.0%5 years
Ohio
— 5,3172%24.5%23.5%5 years
Pennsylvania
— 35,9522%22.0%21.0%5 years
$39,643 $111,515