XML 65 R40.htm IDEA: XBRL DOCUMENT v3.24.2.u1
LEASE LIABILITIES (Tables)
2 Months Ended 12 Months Ended
Mar. 31, 2024
Jan. 31, 2024
Leases [Abstract]    
Schedule of active leases and total lease term under contract [Table Text Block]
Entity Name/Lessee Asset

Remaining lease term

(years)

Type
Silver State Cultivation LLC Land/ Building 12.68 Operating lease
Silver State Relief LLC (Sparks) Land/ Building 12.68 Operating lease
Silver State Relief LLC (Fernley) Land/ Building 8.68 Operating lease

 

Entity Name/Lessee Asset Remaining lease term
(years)
Type
Silver State Cultivation LLC Land & Building 12.84 Operating lease
Silver State Relief LLC (Sparks) Land & Building 12.84 Operating lease
Silver State Relief LLC (Fernley) Land & Building 8.84 Operating lease
Schedule of weighted average discount rate used in calculating lease liabilities and weighted average remaining lease term [Table Text Block]
   

March 31,

2024

   

January 31,

2024

 
Weighted average discount rate   10%     10%  
Weighted average remaining lease term (years)   10.61     10.77  
    January 31,
2024
    January 31,
2023
 
Weighted average discount rate   10%     10%  
Weighted average remaining lease term (years)   10.77     9.63  
Schedule of maturity of the contractual undiscounted lease liabilities [Table Text Block]
Year ending March 31,   $  
2025   1,321,107  
2026   1,360,740  
2027   1,401,562  
2028   1,443,609  
2029   1,486,918  
Thereafter   8,985,939  
Total undiscounted lease liabilities   15,999,875  
Effects of discounting   (6,492,080 )
Total present value of minimum lease payments   9,507,796  
Current portion of lease liability   387,400  
Lease liabilities   9,120,396  
Year ending January 31,   $  
2025   1,314,551  
2026   1,353,987  
2027   1,394,607  
2028   1,436,445  
Thereafter   10,718,831  
Total undiscounted lease liabilities   16,218,421  
Effects of discounting   (6,651,285 )
Total present value of minimum lease payments   9,567,136  
Current portion of lease liability   374,548  
Lease liabilities   9,192,588