ACQUISITIONS | Note 8. ACQUISITIONS The purchase method of accounting in accordance with ASC 805, Business Combinations Mother Earth’s Storehouse On February 9, 2022, the Company through its wholly owned subsidiary, Healthy Choice Markets 3, LLC (“HCM3”), entered into an Asset Purchase Agreement with Mother Earth’s Storehouse Inc. and its shareholders. Pursuant to the Purchase Agreement, HCM3 acquired certain assets and assumed certain liabilities related to Mother Earth’s grocery stores in Kingston and Saugerties, New York. The Company intends to continue to operate the grocery stores under their existing name. The cash purchase price under the Asset Purchase Agreement was $ 4,472,500 677,500 The following table summarizes the purchase price allocation based on fair values of the net assets acquired at the acquisition date: SUMMARY OF PURCHASE PRICE ALLOCATION BASED ON FAIR VALUES OF THE NET ASSETS ACQUIRED Purchase Consideration Cash consideration paid $ 5,150,000 Purchase price allocation Inventory $ 805,000 Property, plant, and equipment 1,278,000 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 Finite-lived intangible assets Trade Names ( 8 $ 513,000 Customer Relationships ( 6 683,000 Non-Compete Agreement ( 5 413,000 Total intangible assets $ 1,609,000 The acquisition is structured as asset purchase in a business combination, and goodwill is tax-deductible, and amortizable over 15 The results of operations of Mother’s Earth have been included in the consolidated statements of operations as of the effective date of operations. Revenue and net income for year ended December 31, 2022 from date of acquisition were $ 11.9 0.30 157,000 Green’s Natural Foods On October 14, 2022, the Company through its wholly owned subsidiary, Healthy Choice Markets IV, LLC, entered into an Asset Purchase Agreement (the “Purchase Agreement”) with Dean’s Natural Food Market of Shrewsbury, Inc., a New Jersey corporation, Green’s Natural Foods, Inc., a Delaware corporation, Dean’s Natural Food Market of Chester, LLC, a New Jersey limited liability company, Dean’s Natural Food Market of Basking Ridge, LLC, a New Jersey limited liability company, and Dean’s Natural Food Market, Inc., a New Jersey corporation (collectively, the “Sellers”), and shareholders of the Sellers. Pursuant to the Purchase Agreement, the Company acquired certain assets and assumed certain liabilities of an organic and natural health food and vitamin chain with eight The cash purchase price under the Asset Purchase Agreement was $ 5,142,000 3,000,000 The Company recorded $ 1,108,000 3.8 The following table summarizes the change in fair value of contingent consideration from acquisition date to December 31, 2023: SCHEDULE OF CHANGE IN FAIR VALUE OF CONTINGENT CONSIDERATION Fair Market Value - Level 3 Balance as of October 14, 2022 $ 1,108,000 Remeasurement (333,100 ) Balance as of December 31, 2022 $ 774,900 Remeasurement (774,900 ) Balance as of December 31, 2023 $ - The following table summarizes the purchase price allocation based on fair values of the net assets acquired at the acquisition date: SUMMARY OF PURCHASE PRICE ALLOCATION BASED ON FAIR VALUES OF THE NET ASSETS ACQUIRED October 14, 2022 Purchase Consideration Cash consideration paid $ 5,142,000 Promissory note 3,000,000 Contingent consideration issued to Green’s Natural seller 1,108,000 Total Purchase Consideration $ 9,250,000 Purchase price allocation Inventory $ 1,642,000 Property and equipment 1,478,000 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 Net assets acquired $ 9,250,000 Finite-lived intangible assets Trade Names ( 8 $ 1,133,000 Customer Relationships ( 6 1,103,000 Non-Compete Agreement ( 5 1,015,000 Total intangible assets $ 3,251,000 The acquisition is structured as asset purchase in a business combination, and goodwill is tax-deductible, and amortizable over 15 Revenue and net income for year ended December 31, 2022 were $ 6.3 0.05 906,000 Ellwood Thompson’s On October 1, 2023, the Company through its wholly owned subsidiary, Healthy Choice Markets V, LLC, entered into an Asset Purchase Agreement with (i) ET Holding, Inc., d/b/a Ellwood Thompson’s Local Market, a Virginia corporation, (ii) Ellwood Thompson’s Natural Market, L.C., a Virginia limited liability company, and (iii) Richard T. Hood, an individual resident of the Commonwealth of Virginia. Pursuant to the Purchase Agreement, the Company acquired certain assets and assumed certain liabilities related to Ellwood Thompson’s grocery stores in Richmond, Virginia. The Company intends to continue to operate the grocery stores under their existing name. The cash purchase price under the Asset Purchase Agreement was $ 750,000 718,000 750,000 718,000 32,000 The following table summarizes the purchase price allocation based on fair values of the net assets acquired at the acquisition date: SUMMARY OF PURCHASE PRICE ALLOCATION BASED ON FAIR VALUES OF THE NET ASSETS ACQUIRED October 1, 2023 Purchase Consideration Cash consideration paid $ 750,000 Promissory note 718,000 Total Purchase Consideration $ 1,468,000 Purchase price allocation Inventory $ 851,000 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 Finite-lived intangible assets Trade Names ( 8 $ 291,000 Total intangible assets $ 291,000 The acquisition is structured as asset purchase in a business combination, and goodwill is tax-deductible, and amortizable over 15 Revenue and net income were $ 3.1 0.3 131,000 Revenue and Earnings The following unaudited pro forma summary presents consolidated information of the Company, including Mother Earth’s Storehouse, Green’s Natural Foods and Ellwood Thompson’s, as if the business combinations had occurred on January 1, 2022, the earliest period presented herein: SCHEDULE OF SUPPLEMENTAL PRO FORMA INFORMATION 2023 2022 December 31, 2023 2022 Sales $ 65,262,783 $ 68,786,398 Net loss (18,670,111 ) (4,171,713 ) The pro forma financial information includes adjustments that are directly attributable to the business combinations and are factually supportable. The pro forma adjustments include incremental amortization of intangible and remove non-recurring transaction costs directly associated with the acquisitions, such as legal and other professional service fees. The proforma data gives effects to actual operating results prior to the acquisition. These proforma amounts do not purport to be indicative of the results that would have actually been obtained if the acquisitions occurred as of the beginning of each period presented or that may be obtained in future periods. For the year ended December 31, 2022, the pro forma financial information excludes $ 1,063,000 131,000 |