CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (UNAUDITED) - USD ($)
|
Total |
Cumulative Effect, Period of Adoption, Adjustment |
Series A Convertible Preferred Stock |
Common Stock |
Additional Paid-In Capital |
Additional Paid-In Capital
Cumulative Effect, Period of Adoption, Adjustment
|
Treasury Stock |
Accumulated Deficit |
Accumulated Deficit
Cumulative Effect, Period of Adoption, Adjustment
|
Noncontrolling Interest |
Beginning balance, preferred stock, shares at Dec. 31, 2020 |
|
|
8
|
|
|
|
|
|
|
|
Beginning balance, shares at Dec. 31, 2020 |
|
|
|
196,512,879
|
|
|
|
|
|
|
Beginning balance, amount at Dec. 31, 2020 |
$ 59,131,000
|
$ (13,000)
|
|
$ 219,000
|
$ 275,060,000
|
$ (1,072,000)
|
|
$ (219,803,000)
|
$ 1,059,000
|
$ 4,463,000
|
Beginning balance, treasury stock, amount at Dec. 31, 2020 |
|
|
|
|
|
|
$ (808,000)
|
|
|
|
Increase (Decrease) in Stockholders' Equity [Roll Forward] |
|
|
|
|
|
|
|
|
|
|
Net Loss Attributable to Unrivaled Brands, Inc. |
(21,530,000)
|
|
|
|
|
|
|
(21,530,000)
|
|
|
Net income (loss) attributable to noncontrolling interest |
(604,000)
|
|
|
|
|
|
|
|
|
(604,000)
|
Stock compensation - Employees, shares |
|
|
|
250,000
|
|
|
|
|
|
|
Stock Compensation - Employees |
68,000
|
|
|
$ 1,000
|
67,000
|
|
|
|
|
|
Stock compensation - Directors (in shares) |
|
|
|
1,010,157
|
|
|
|
|
|
|
Stock Compensation - Directors |
245,000
|
|
|
$ 0
|
245,000
|
|
|
|
|
|
Stock compensation - Services Expense (in shares) |
|
|
|
3,557,375
|
|
|
|
|
|
|
Stock Compensation - Services Expense |
907,000
|
|
|
$ 4,000
|
903,000
|
|
|
|
|
|
Stock Option Exercises (in shares) |
|
|
|
3,131,555
|
|
|
|
|
|
|
Stock Option Exercise |
2,000
|
|
|
$ 3,000
|
(1,000)
|
|
|
|
|
|
Debt conversion - common stock (in shares) |
|
|
|
24,939,780
|
|
|
|
|
|
|
Debt Conversion - Common stock |
5,056,000
|
|
|
$ 25,000
|
5,031,000
|
|
|
|
|
|
Stock Issued for UMBRLA Acquisition (in shares) |
|
|
|
191,772,781
|
|
|
|
|
|
|
Stock Issued for UMBRLA Acquisition |
80,322,000
|
|
|
$ 192,000
|
80,130,000
|
|
|
|
|
|
Warrants Issued to Dominion |
5,978,000
|
|
|
|
5,978,000
|
|
|
|
|
|
Stock Option Expense |
1,664,000
|
|
|
|
1,664,000
|
|
|
|
|
|
Acquisition of A shares (in shares) |
|
|
|
16,485,714
|
|
|
|
|
|
|
Acquisition of Class A Shares |
5,889,000
|
|
|
$ 16,000
|
5,873,000
|
|
|
|
|
|
Net Assets Attributable to Non-Controlling Interest |
58,749,000
|
|
|
|
|
|
|
|
|
58,749,000
|
Ending balance, preferred stock, shares at Sep. 30, 2021 |
|
|
8
|
|
|
|
|
|
|
|
Ending balance, shares at Sep. 30, 2021 |
|
|
|
437,660,241
|
|
|
|
|
|
|
Ending balance, amount at Sep. 30, 2021 |
195,864,000
|
|
|
$ 460,000
|
373,878,000
|
|
|
(240,274,000)
|
|
62,608,000
|
Ending balance, treasury stock, amount at Sep. 30, 2021 |
|
|
|
|
|
|
(808,000)
|
|
|
|
Beginning balance, shares at Jun. 30, 2021 |
|
|
|
236,545,420
|
|
|
|
|
|
|
Beginning balance, amount at Jun. 30, 2021 |
59,526,000
|
|
|
$ 258,000
|
291,026,000
|
|
|
(234,927,000)
|
|
3,977,000
|
Beginning balance, treasury stock, amount at Jun. 30, 2021 |
|
|
|
|
|
|
(808,000)
|
|
|
|
Increase (Decrease) in Stockholders' Equity [Roll Forward] |
|
|
|
|
|
|
|
|
|
|
Net Loss Attributable to Unrivaled Brands, Inc. |
(5,347,000)
|
|
|
|
|
|
|
(5,347,000)
|
|
|
Net income (loss) attributable to noncontrolling interest |
(118,000)
|
|
|
|
|
|
|
|
|
(118,000)
|
Stock compensation - Directors (in shares) |
|
|
|
124,998
|
|
|
|
|
|
|
Stock Compensation - Directors |
32,000
|
|
|
|
32,000
|
|
|
|
|
|
Stock compensation - Services Expense (in shares) |
|
|
|
3,234,428
|
|
|
|
|
|
|
Stock Compensation - Services Expense |
873,000
|
|
|
$ 3,000
|
870,000
|
|
|
|
|
|
Stock Option Exercises (in shares) |
|
|
|
1,434,608
|
|
|
|
|
|
|
Stock Option Exercise |
0
|
|
|
$ 1,000
|
(1,000)
|
|
|
|
|
|
Debt conversion - common stock (in shares) |
|
|
|
4,548,006
|
|
|
|
|
|
|
Debt Conversion - Common stock |
1,046,000
|
|
|
$ 5,000
|
1,041,000
|
|
|
|
|
|
Stock Issued for UMBRLA Acquisition (in shares) |
|
|
|
191,772,781
|
|
|
|
|
|
|
Stock Issued for UMBRLA Acquisition |
80,323,000
|
|
|
$ 193,000
|
80,130,000
|
|
|
|
|
|
Stock Option Expense |
780,000
|
|
|
|
780,000
|
|
|
|
|
|
Net Assets Attributable to Non-Controlling Interest |
58,749,000
|
|
|
|
|
|
|
|
|
58,749,000
|
Ending balance, preferred stock, shares at Sep. 30, 2021 |
|
|
8
|
|
|
|
|
|
|
|
Ending balance, shares at Sep. 30, 2021 |
|
|
|
437,660,241
|
|
|
|
|
|
|
Ending balance, amount at Sep. 30, 2021 |
195,864,000
|
|
|
$ 460,000
|
373,878,000
|
|
|
(240,274,000)
|
|
62,608,000
|
Ending balance, treasury stock, amount at Sep. 30, 2021 |
|
|
|
|
|
|
(808,000)
|
|
|
|
Beginning balance, shares at Dec. 31, 2021 |
|
|
|
498,546,291
|
|
|
|
|
|
|
Beginning balance, amount at Dec. 31, 2021 |
146,487,000
|
|
|
$ 521,000
|
392,930,000
|
|
|
(250,015,000)
|
|
3,859,000
|
Beginning balance, treasury stock, amount at Dec. 31, 2021 |
808,000
|
|
|
|
|
|
(808,000)
|
|
|
|
Increase (Decrease) in Stockholders' Equity [Roll Forward] |
|
|
|
|
|
|
|
|
|
|
Net Loss Attributable to Unrivaled Brands, Inc. |
(192,498,000)
|
|
|
|
|
|
|
(192,498,000)
|
|
|
Net income (loss) attributable to noncontrolling interest |
$ 275,000
|
|
|
|
|
|
|
|
|
275,000
|
Warrants exercise (in shares) |
4,759,708
|
|
|
4,759,708
|
|
|
|
|
|
|
Warrants Exercise |
$ 0
|
|
|
$ 5,000
|
(5,000)
|
|
|
|
|
|
Stock compensation - Employees, shares |
|
|
|
2,100,000
|
|
|
|
|
|
|
Stock Compensation - Employees |
352,000
|
|
|
$ 2,000
|
350,000
|
|
|
|
|
|
Stock compensation - Directors (in shares) |
|
|
|
943,128
|
|
|
|
|
|
|
Stock Compensation - Directors |
213,000
|
|
|
$ 1,000
|
212,000
|
|
|
|
|
|
Stock compensation - Services Expense (in shares) |
|
|
|
7,197,492
|
|
|
|
|
|
|
Stock Compensation - Services Expense |
397,000
|
|
|
$ 7,000
|
390,000
|
|
|
|
|
|
Stock Option Exercises (in shares) |
|
|
|
146,212
|
|
|
|
|
|
|
Debt conversion - common stock (in shares) |
|
|
|
294,452
|
|
|
|
|
|
|
Debt Conversion - Common stock |
75,000
|
|
|
|
75,000
|
|
|
|
|
|
Stock Issued for UMBRLA Acquisition (in shares) |
|
|
|
23,424,674
|
|
|
|
|
|
|
Stock Issued for UMBRLA Acquisition |
0
|
|
|
$ 23,000
|
(23,000)
|
|
|
|
|
|
Stock Issued for Cash (in shares) |
|
|
|
25,000,000
|
|
|
|
|
|
|
Stock Issued for Cash |
4,375,000
|
|
|
$ 25,000
|
4,350,000
|
|
|
|
|
|
Stock Option Expense |
3,450,000
|
|
|
|
3,450,000
|
|
|
|
|
|
Disposition of Non-Controlling Interest |
(5,237,000)
|
|
|
|
|
|
|
(1,103,000)
|
|
(4,134,000)
|
Ending balance, shares at Sep. 30, 2022 |
|
|
|
562,411,957
|
|
|
|
|
|
|
Ending balance, amount at Sep. 30, 2022 |
(42,111,000)
|
|
|
$ 584,000
|
401,729,000
|
|
|
(443,616,000)
|
|
0
|
Ending balance, treasury stock, amount at Sep. 30, 2022 |
808,000
|
|
|
|
|
|
(808,000)
|
|
|
|
Beginning balance, shares at Jun. 30, 2022 |
|
|
|
532,514,791
|
|
|
|
|
|
|
Beginning balance, amount at Jun. 30, 2022 |
77,251,000
|
|
|
$ 554,000
|
401,215,000
|
|
|
(323,710,000)
|
|
0
|
Beginning balance, treasury stock, amount at Jun. 30, 2022 |
|
|
|
|
|
|
(808,000)
|
|
|
|
Increase (Decrease) in Stockholders' Equity [Roll Forward] |
|
|
|
|
|
|
|
|
|
|
Net Loss Attributable to Unrivaled Brands, Inc. |
(119,906,000)
|
|
|
|
|
|
|
(119,906,000)
|
|
|
Stock compensation - Services Expense (in shares) |
|
|
|
6,472,492
|
|
|
|
|
|
|
Stock Compensation - Services Expense |
268,000
|
|
|
$ 7,000
|
261,000
|
|
|
|
|
|
Stock Issued for UMBRLA Acquisition (in shares) |
|
|
|
23,424,674
|
|
|
|
|
|
|
Stock Issued for UMBRLA Acquisition |
0
|
|
|
$ 23,000
|
(23,000)
|
|
|
|
|
|
Stock Option Expense |
276,000
|
|
|
|
276,000
|
|
|
|
|
|
Ending balance, shares at Sep. 30, 2022 |
|
|
|
562,411,957
|
|
|
|
|
|
|
Ending balance, amount at Sep. 30, 2022 |
(42,111,000)
|
|
|
$ 584,000
|
$ 401,729,000
|
|
|
$ (443,616,000)
|
|
$ 0
|
Ending balance, treasury stock, amount at Sep. 30, 2022 |
$ 808,000
|
|
|
|
|
|
$ (808,000)
|
|
|
|