NOTE 20. SEGMENT INFORMATION |
The Companys operating and reportable
segments are currently organized around the following products that it offers as part of its core business strategy:
|
· |
Herbs and Produce Products Includes herbs and leafy greens that are grown using classic Dutch hydroponic farming methods. |
|
|
|
|
· |
Cannabis Dispensary, Cultivation and Production Includes cannabis-focused retail, cultivation and production. |
The Company experienced significant growth
over the last few years in most of our product areas. As the Company has grown organically, and as the Company previously added
to its capabilities through acquisitions, its products have increased in scale and become more strategically important and distinctly
organized and managed under these two groupings. In addition, Derek Peterson, the Companys Chief Operating Decision Maker
(CODM), reviews results, manages and allocates resources between these two strategic business groupings, and budgets
using these business segments. The Companys CODM reviews revenues including intersegment revenues, gross profit and operating
income (loss) before income taxes when evaluating segment performance and allocating resources to each segment. Accordingly, intersegment
revenue is included in the segment revenues presented in the tables below and is eliminated from revenues and cost of goods sold
in the Eliminations and Other column. The Eliminations and Other column also includes various income
and expense items that the Company does not allocate to its operating segments. These income and expense amounts include interest
income, interest expense, corporate overhead, and corporate-wide expense items such as legal and professional fees as well as
expense items for which the Company has not identified a reasonable basis for allocation. The accounting policies of the reportable
segments are the same as those described in Note 2 - Summary of Significant Accounting Policies of the notes
to consolidated financial statements.
Herbs and Produce Products
Either independently or in conjunction with
third parties, the Company is a wholesale seller of locally grown hydroponic herbs, produce, and floral products, which are distributed
through major grocery stores throughout the East and Midwest regions of the U.S.
Cannabis Dispensary, Cultivation and Production
Either independently or in conjunction with
third parties, the Company operates medical and adult use marijuana retail dispensaries, medical and adult use marijuana cultivation
and production facilities in California and Nevada. The Company owns real property in Nevada on which the Company plans to build
a medical marijuana grow facility. All of our retail dispensaries in California offer a broad selection of medical cannabis products
including flowers, concentrates and edibles while our dispensaries in Nevada offer a broad selection of medical and adult use cannabis
products including flowers, concentrates and edibles. The Company also produces and sells a line of medical cannabis flowers, as
well as a line of medical cannabis-extracted products, which include concentrates, cartridges, vape pens and wax products.
Summarized financial information concerning
the Companys reportable segments is shown in the following tables. Total asset amounts at December 31, 2017, 2016 and 2015
exclude intercompany receivable balances eliminated in consolidation.
|
|
For the Year Ended December 31, 2017 |
|
|
|
Herbs and Produce Products |
|
|
Cannabis Dispensary, Cultivation and Production |
|
|
Eliminations and Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
|
$ |
5,701,233 |
|
|
$ |
30,031,046 |
|
|
$ |
68,565 |
|
|
$ |
35,800,844 |
|
Cost of Goods Sold |
|
|
5,211,658 |
|
|
|
25,112,113 |
|
|
|
- |
|
|
|
30,323,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
489,575 |
|
|
|
4,918,933 |
|
|
|
68,565 |
|
|
|
5,477,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General and Administrative Expenses |
|
|
3,123,037 |
|
|
|
10,843,210 |
|
|
|
11,390,844 |
|
|
|
25,357,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations |
|
|
(2,633,462 |
) |
|
|
(5,924,277 |
) |
|
|
(11,322,279 |
) |
|
|
(19,880,018 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Debt Discount |
|
|
- |
|
|
|
- |
|
|
|
(2,138,762 |
) |
|
|
(2,138,762 |
) |
Impairment of Property |
|
|
- |
|
|
|
- |
|
|
|
(138,037 |
) |
|
|
(138,037 |
) |
Impairment of Intangibles |
|
|
(757,467 |
) |
|
|
- |
|
|
|
- |
|
|
|
(757,467 |
) |
(Loss) Gain on Extinguishment of Debt |
|
|
(18 |
) |
|
|
187 |
|
|
|
(7,144,457 |
) |
|
|
(7,144,288 |
) |
Loss on Fair Market Valuation of Derivatives |
|
|
- |
|
|
|
- |
|
|
|
(3,494,550 |
) |
|
|
(3,494,550 |
) |
Interest (Expense) Income |
|
|
- |
|
|
|
110 |
|
|
|
(542,774 |
) |
|
|
(542,664 |
) |
Gain on Settlement of Contingent Consideration |
|
|
- |
|
|
|
4,991,571 |
|
|
|
- |
|
|
|
4,991,571 |
|
Loss on Fair Market Valuation of Contingent Consideration |
|
|
- |
|
|
|
(4,426,047 |
) |
|
|
- |
|
|
|
(4,426,047 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expense) |
|
|
(757,485 |
) |
|
|
565,821 |
|
|
|
(13,458,580 |
) |
|
|
(13,650,244 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss Before Provision for Income Taxes |
|
$ |
(3,390,947 |
) |
|
$ |
(5,358,456 |
) |
|
$ |
(24,780,859 |
) |
|
$ |
(33,530,262 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets at December 31, 2017 |
|
$ |
5,847,286 |
|
|
$ |
69,844,546 |
|
|
$ |
22,495,967 |
|
|
$ |
98,187,799 |
|
|
|
For the Year Ended December 31, 2016 |
|
|
|
Herbs and Produce Products |
|
|
Cannabis Dispensary, Cultivation and Production |
|
|
Eliminations and Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
|
$ |
12,000,423 |
|
|
$ |
13,207,327 |
|
|
$ |
120,013 |
|
|
$ |
25,327,763 |
|
Cost of Goods Sold |
|
|
11,021,449 |
|
|
|
11,664,737 |
|
|
|
68,894 |
|
|
|
22,755,080 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
978,974 |
|
|
|
1,542,590 |
|
|
|
51,119 |
|
|
|
2,572,683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General and Administrative Expenses |
|
|
2,520,061 |
|
|
|
5,729,884 |
|
|
|
12,470,589 |
|
|
|
20,720,534 |
|
|
|
|
|
|
|
|
|
|
|
. |
|
|
|
|
|
Loss from Operations |
|
|
(1,541,087 |
) |
|
|
(4,187,294 |
) |
|
|
(12,419,470 |
) |
|
|
(18,147,851 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Debt Discount |
|
|
- |
|
|
|
- |
|
|
|
(1,414,202 |
) |
|
|
(1,414,202 |
) |
Loss on Extinguishment of Debt |
|
|
- |
|
|
|
- |
|
|
|
(5,382,813 |
) |
|
|
(5,382,813 |
) |
Loss from Derivatives Issued with Debt Greater than Debt Carrying Value |
|
|
- |
|
|
|
- |
|
|
|
(1,487,500 |
) |
|
|
(1,487,500 |
) |
Loss on Fair Market Valuation of Derivatives |
|
|
- |
|
|
|
- |
|
|
|
(1,844,500 |
) |
|
|
(1,844,500 |
) |
Interest Expense |
|
|
- |
|
|
|
- |
|
|
|
(377,349 |
) |
|
|
(377,349 |
) |
Gain on Fair Market Valuation of Contingent Consideration |
|
|
- |
|
|
|
- |
|
|
|
668,694 |
|
|
|
668,694 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expense) |
|
|
- |
|
|
|
- |
|
|
|
(9,837,670 |
) |
|
|
(9,837,670 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss Before Provision for Income Taxes |
|
$ |
(1,541,087 |
) |
|
$ |
(4,187,294 |
) |
|
$ |
(22,257,140 |
) |
|
$ |
(27,985,521 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets at December 31, 2016 |
|
$ |
7,064,697 |
|
|
$ |
12,516,441 |
|
|
$ |
56,597,592 |
|
|
$ |
76,178,730 |
|
|
|
For the Year Ended December 31, 2015 |
|
|
|
Herbs and Produce Products |
|
|
Cannabis Dispensary, Cultivation and Production |
|
|
Eliminations and Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
|
$ |
8,633,538 |
|
|
$ |
1,207,424 |
|
|
$ |
134,384 |
|
|
$ |
9,975,346 |
|
Cost of Goods Sold |
|
|
7,771,039 |
|
|
|
1,078,852 |
|
|
|
108,584 |
|
|
|
8,958,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
862,499 |
|
|
|
128,572 |
|
|
|
25,800 |
|
|
|
1,016,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General and Administrative Expenses |
|
|
1,910,375 |
|
|
|
763,728 |
|
|
|
7,159,543 |
|
|
|
9,833,646 |
|
|
|
|
|
|
|
|
|
|
|
. |
|
|
|
|
|
Loss from Operations |
|
|
(1,047,876 |
) |
|
|
(635,156 |
) |
|
|
(7,133,743 |
) |
|
|
(8,816,775 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Debt Discount |
|
|
- |
|
|
|
- |
|
|
|
(696,180 |
) |
|
|
(696,180 |
) |
Loss on Extinguishment of Debt |
|
|
- |
|
|
|
- |
|
|
|
(619,444 |
) |
|
|
(619,444 |
) |
Loss from Derivatives Issued with Debt Greater than Debt Carrying Value |
|
|
- |
|
|
|
- |
|
|
|
(561,000 |
) |
|
|
(561,000 |
) |
Gain on Fair Market Valuation of Derivatives |
|
|
- |
|
|
|
- |
|
|
|
1,800,100 |
|
|
|
1,800,100 |
|
Interest Expense |
|
|
- |
|
|
|
- |
|
|
|
(469,576 |
) |
|
|
(469,576 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expense) |
|
|
- |
|
|
|
- |
|
|
|
(546,100 |
) |
|
|
(546,100 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss Before Provision for Income Taxes |
|
$ |
(1,047,876 |
) |
|
$ |
(635,156 |
) |
|
$ |
(7,679,843 |
) |
|
$ |
(9,362,875 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets at December 31, 2015 |
|
$ |
5,383,659 |
|
|
$ |
1,671,966 |
|
|
$ |
2,109,414 |
|
|
$ |
9,165,039 |
|
|