BUSINESS ACQUISITION | NOTE 2. BUSINESS ACQUISITION On September 2, 2021, we completed the acquisition of substantially all of the assets of TREES Englewood, representing a portion of the overall Trees transaction (“Trees Transaction”) previously disclosed pursuant to that certain First Amended and Restated Agreement and Plan of Reorganization and Liquidation dated May 28, 2021, by and among the Company, seller and certain other sellers party thereto, that consists of the assets relating to the Trees dispensary located in Englewood, Colorado (“Englewood Closing”). We paid $1,155,256 in cash in connection with the Englewood Closing and stock consideration of 22,380,310 shares of our Common Stock. The closing price of our common stock on September 2, 2021, the date of license transfer, was $0.47 per share, as such, fair value of consideration is $10,518,746 . Further, cash equal to $1,732,884 will be paid to the seller in equal monthly installments over a period of 24 months from the Englewood Closing. As of June 30, 2022, we have completed the preliminary allocation of the purchase price. Based on the preliminary purchase price, there was an adjustment from the tradename to goodwill in the amount of $3,601,000 . As of June 30, 2022, the purchase price allocation is being reviewed and is not yet completed. Management anticipates completing the final review of the purchase price allocation as soon as possible. As of June 30, 2022, the condensed consolidated balance sheet includes an allocation of cash, fixed assets, inventory, intangible assets and goodwill. The table below reflects the Company’s estimates of the acquisition date fair values of the assets acquired: Cash $ 32,941 Fixed assets 59,335 Inventory 586,495 Tradename 1,399,000 Goodwill 11,216,913 $ 13,294,684 The accompanying condensed consolidated financial statements include the results of Trees Englewood from the date of acquisition for financial reporting purposes, September 2, 2021. The pro-forma effects of the acquisition on the results of operations as if the transaction had been completed on January 1, 2020, are as follows: Three months ended Six months ended June 30, June 30, 2021 2021 Total revenues $ 2,944,108 $ 6,079,238 Net income (loss) attributable to common stockholders $ 228,132 $ 638,723 Net income (loss) per common share $ 0.00 $ 0.01 Weighted average number of basic and diluted common shares outstanding 84,564,058 84,352,863 The unaudited pro-forma results of operations are presented for information purposes only. The unaudited pro-forma results are not intended to present actual results that would have been attained had the acquisition been completed as of January 1, 2020, or to project potential operating results as of any future date or for any future periods. On December 30, 2021, we completed the acquisition of substantially all the assets of Trees Portland, LLC and Trees Waterfront, LLC, representing a portion of the overall Trees Transaction, which consists of the assets relating to certain Trees dispensaries located in Portland, Oregon ("Oregon Closing”). We paid cash in the amount of $331,581 in connection with the Oregon Closing and stock consideration of 6,423,575 shares of our Common Stock. The closing price of our common stock on December 30, 2021, the date of license transfer, was $0.23 per share, as such, fair value of consideration is $1,477,422 . Further, cash equal to $497,371 will be paid to the sellers in equal monthly installments over a period of 24 months from the Oregon Closing. As of June 30, 2022, we have completed the preliminary allocation of the purchase price. Based on the preliminary purchase price, there was an adjustment from the tradename to goodwill in the amount of $341,000 . As of June 30, 2022, the purchase price allocation is being reviewed and is not yet completed. Management anticipates completing the final review of the purchase price allocation as soon as possible. As of June 30, 2022, the condensed consolidated balance sheet includes an allocation of cash, fixed assets, inventory, intangible assets and goodwill. The table below reflects the Company’s estimates of the acquisition date fair values of the assets acquired: Cash $ 14,568 Fixed assets 56,015 Inventory 202,046 Tradename 509,000 Goodwill 1,524,744 $ 2,306,373 The accompanying consolidated financial statements include the results of Trees Oregon from the date of acquisition for financial reporting purposes, December 30, 2021. The pro-forma effects of the acquisition on the results of operations as if the transaction had been completed on January 1, 2020, are as follows: Three months ended Six months ended June 30, June 30, 2021 2021 Total revenues $ 1,274,029 $ 2,529,124 Net income (loss) attributable to common stockholders $ 15,547 $ 66,169 Net income (loss) per common share $ 0.00 $ 0.00 Weighted average number of basic and diluted common shares outstanding 68,607,323 68,396,128 The unaudited pro-forma results of operations are presented for information purposes only. The unaudited pro-forma results are not intended to present actual results that would have been attained had the acquisition been completed as of January 1, 2020, or to project potential operating results as of any future date or for any future periods. On January 5, 2022, we completed the acquisition of substantially all of the assets of Trees MLK Inc. (“MLK”), representing the remaining Oregon dispensary in connection with the overall Trees transaction. We paid cash in the amount of shares of our Common Stock. The closing price of our common stock on January 5, 2022, the date of license transfer, was . Further, cash equal to from the MLK closing. When we closed on MLK it was a non-operating dispensary. We opened the dispensary in the second quarter of 2022. As of June 30, 2022, we have completed the preliminary allocation of the purchase price. Based on the preliminary purchase price, there was an adjustment from the tradename to goodwill in the amount of $912,000 . As of June 30, 2022, the purchase price allocation is being reviewed and is not yet completed. Management anticipates completing the final review of the purchase price allocation as soon as possible. As of June 30, 2022, the condensed consolidated balance sheet includes an allocation of fixed assets, intangible assets and goodwill. The table below reflects the Company’s estimates of the acquisition date fair values of the assets acquired: Fixed assets $ 25,150 Tradename 88,000 Goodwill 1,870,381 $ 1,983,531 The accompanying consolidated financial statements include the results of Trees MLK from the date of acquisition for financial reporting purposes, January 5, 2022. The pro-forma effects of the acquisition on the results of operations as if the transaction had been completed on January 1, 2021, are as follows: Three months ended Six months ended June 30, June 30, 2022 2021 2022 2021 Total revenues $ 22,419 $ — $ 22,419 $ — Net income (loss) attributable to common stockholders $ 1,999 $ (46,336) $ (43,588) $ (77,668) Net income (loss) per common share $ 0.00 $ (0.00) $ (0.00) $ (0.00) Weighted average number of basic and diluted common shares outstanding 96,192,184 67,154,402 96,136,840 66,943,207 The unaudited pro-forma results of operations are presented for information purposes only. The unaudited pro-forma results are not intended to present actual results that would have been attained had the acquisition been completed as of January 1, 2021, or to project potential operating results as of any future date or for any future periods. |