XML 61 R40.htm IDEA: XBRL DOCUMENT v3.23.2
LEASES (Tables)
12 Months Ended
Jan. 31, 2023
Jan. 31, 2021
Leases [Abstract]    
Schedule of active leases and total lease term under contract [Table Text Block]
Entity Name/Lessee Asset Lease term Type
Silver State Cultivation LLC Land/ Building 12 Operating lease
Silver State Relief LLC (Sparks) Land/ Building 12 Operating lease
Silver State Relief LLC (Fernley) Land/ Building 12 Operating lease
Phantom Distribution, LLC Land/ Building 5 Operating lease
63353 Bend, LLC Land/ Building 5 Operating lease
20727-4 Bend, LLC Land/ Building 5 Operating lease
Entity Name/Lessee Asset

Useful life

(years)

Type
Swell Companies, LTD Land/Building 5 Operating lease
Silver State Cultivation LLC Land/Building 12 Operating lease
Silver State Relief LLC (Sparks) Land/Building 12 Operating lease
Silver State Relief LLC (Fernley) Land/Building 12 Operating lease
Megawood Enterprises Inc. Land/Building 5 Operating lease
Phantom Distribution, LLC Land/Building 5 Operating lease
63353 Bend, LLC Land/Building 5 Operating lease
20727-4 Bend, LLC Land/Building 5 Operating lease
4964 BFH, LLC Land/Building 5 Operating lease
Schedule of weighted average discount rate used in calculating lease liabilities and weighted average remaining lease term [Table Text Block]
    January 31,
2023
    January 31,
2022
 
Weighted average discount rate   10%     10%  
Weighted average remaining lease term (years)   9.63     10.46  
    January 31, 2021  
Weighted average discount rate   10%  
Weighted average remaining lease term (years)   11.32  
Schedule of maturity of the contractual undiscounted lease liabilities [Table Text Block]
Year ending January,   $  
2024   1,276,262  
2025   1,314,551  
2026   1,353,987  
2027   1,394,607  
2028   1,436,445  
Thereafter   7,712,494  
Total undiscounted lease liabilities   14,488,346  
Interest on lease liabilities   (5,534,921 )
Total present value of minimum lease payments   8,953,425  
Current portion of lease liability   398,723  
Lease liability   8,554,702  
Year ending January,   Continuing
operations
    Discontinued
operations
    Total  
                $  
2022   1,203,000     420,382     1,623,382  
2023   1,239,090     426,184     1,665,274  
2024   1,276,263     415,947     1,692,210  
2025   1,314,551     144,732     1,459,283  
2026   1,353,987     36,399     1,390,386  
Thereafter   10,543,546     -     10,543,546  
Total undiscounted lease liabilities   16,930,437     1,443,644     18,374,081  
Interest on lease liabilities   (7,390,693 )   (226,145 )   (7,616,838 )
Total present value of minimum lease payments   9,539,744     1,217,499     10,757,243  
Current portion of lease liability   260,621     314,799     575,420  
Non-current portion of lease liability   9,279,123     902,700     10,181,823