XML 150 R48.htm IDEA: XBRL DOCUMENT v3.24.2.u1
SCHEDULE OF PURCHASE PRICE ALLOCATION (Details) - USD ($)
12 Months Ended
Oct. 01, 2023
Oct. 14, 2022
Feb. 09, 2022
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Business Acquisition [Line Items]            
Cash consideration paid       $ 750,000 $ 10,291,674  
Goodwill       $ 5,747,000 $ 916,000
Ellwood Thompson [Member]            
Business Acquisition [Line Items]            
Cash consideration paid $ 750,000          
Promissory note 718,000          
Total Purchase Consideration 1,468,000          
Inventory 851,000          
Total intangible assets 291,000          
Right of use asset - operating lease 1,325,000          
Other liabilities (31,000)          
Operating lease liability (1,325,000)          
Goodwill 357,000          
Net assets acquired 1,468,000          
Ellwood Thompson [Member] | Trade Names [Member]            
Business Acquisition [Line Items]            
Total intangible assets $ 291,000          
Mother Earth's Storehouse, Inc. [Member]            
Business Acquisition [Line Items]            
Cash consideration paid     $ 5,150,000      
Inventory     805,000      
Total intangible assets     1,609,000      
Right of use asset - operating lease     1,797,000      
Other liabilities     (283,000)      
Operating lease liability     (1,797,000)      
Goodwill     1,741,000      
Net assets acquired     5,150,000      
Property, plant, and equipment     1,278,000      
Mother Earth's Storehouse, Inc. [Member] | Trade Names [Member]            
Business Acquisition [Line Items]            
Total intangible assets     513,000      
Mother Earth's Storehouse, Inc. [Member] | Customer Relationship [Member]            
Business Acquisition [Line Items]            
Total intangible assets     683,000      
Mother Earth's Storehouse, Inc. [Member] | Non-Compete [Member]            
Business Acquisition [Line Items]            
Total intangible assets     $ 413,000      
Greens Natural Foods [Member]            
Business Acquisition [Line Items]            
Cash consideration paid   $ 5,142,000        
Promissory note   3,000,000        
Total Purchase Consideration   9,250,000        
Inventory   1,642,000        
Total intangible assets   3,251,000        
Right of use asset - operating lease   6,427,000        
Other liabilities   (211,000)        
Operating lease liability   (6,427,000)        
Goodwill   3,090,000        
Property, plant, and equipment   1,478,000        
Net assets acquired   9,250,000        
Greens Natural Foods [Member] | Trade Names [Member]            
Business Acquisition [Line Items]            
Total intangible assets   1,133,000        
Greens Natural Foods [Member] | Customer Relationships [Member]            
Business Acquisition [Line Items]            
Total intangible assets   1,103,000        
Greens Natural Foods [Member] | Noncompete Agreements [Member]            
Business Acquisition [Line Items]            
Total intangible assets   1,015,000        
Sellers [Member]            
Business Acquisition [Line Items]            
Total Purchase Consideration   $ 1,108,000