v3.22.4
VARIABLE INTEREST ENTITIES ("VIE")
12 Months Ended
Dec. 31, 2022
VARIABLE INTEREST ENTITIES ("VIE")  
VARIABLE INTEREST ENTITIES ("VIE")

5. VARIABLE INTEREST ENTITIES (“VIE”)

Since February 2022 and through December 31, 2022, the Company has the ability to direct the activities of two entities, Tahoe Hydroponics Company, LLC and NV Green, Inc., collectively (“TH/NVG”), through a management services and equity purchase agreement, consummated in February 2022, thereby classifying the entities as VIEs, until certain conditions are met, at which time the Company will evaluate business combination accounting. The assets of TH/NVG can only be used to settle its liabilities and under the applicable agreements TH/NVG retains ultimate legal responsibilities for its operations.

The fair value of identifiable assets acquired and liabilities assumed as of the acquisition date are as follows:

    

Tahoe Hydro/NV Green

ASSETS ACQUIRED

 

  

Cash

$

675

Accounts receivable

 

77

Inventory, net

 

6,969

Due from related party

 

203

Prepaid expenses and other assets

 

41

Intangible assets - trade name/brand

 

6,400

Property, plant, and equipment

 

2,950

Right-of-use assets - operating

 

158

Total assets acquired at fair value

 

17,473

LIABILITIES ASSUMED

 

  

Trade payables

 

373

Accrued liabilities

 

281

Lease liabilities - operating

 

158

Total liabilities assumed at fair value

 

812

Goodwill

 

208

Purchase consideration

$

16,869

On March 30, 2021, the Company completed its acquisition of Greenlight Management, LLC (“Greenlight Management”) and Greenlight Holdings, LLC (“Greenlight Holdings”) through a membership purchase agreement. Greenlight Management has a management agreement with Parma Wellness Center, LLC (“Parma”). The Company determined that it possesses the power to direct activities through the management agreement, thereby classifying the entity as a VIE. On October 5, 2022, Parma was awarded a Certificate of Operation by the state of Ohio and began operations.

5. VARIABLE INTEREST ENTITIES (“VIE”) (Continued)

The following tables present the summarized financial information about the Company’s consolidated VIEs which are included in the balance sheet and statement of operations as of and for the year ended December 31, 2022. All of these entities were determined to be VIEs as the Company possess the power to direct activities and obligation to absorb losses through management services agreements (“MSAs”).

    

TH/NVG

    

Parma

Current assets

$

5,248

$

10,751

Non-current assets

 

6,582

 

14,634

Total assets

 

11,830

 

25,385

Current liabilities

 

1,033

 

14,092

Non-current liabilities

 

898

 

1,952

Total liabilities

 

1,931

 

16,044

Noncontrolling interest

 

7,528

 

(5,528)

Equity attributable to Ayr Wellness Inc.

 

2,371

 

14,869

Total liabilities and equity

$

11,830

$

25,385

    

TH/NVG

    

Parma

Revenues, net of discounts

$

2,316

$

Net income (loss) attributable to noncontrolling interest

 

(4,491)

 

(5,528)

Net loss attributable to Ayr Wellness Inc.

 

 

Net loss

$

(4,491)

$

(5,528)

    

TH/NVG

    

Parma

Noncontrolling interest at January 1, 2021

$

$

(no activity)

Noncontrolling interest at December 31, 2021

 

 

Total purchase consideration

$

16,868

 

Working capital adjustment presented as consideration payable

(4,849)

Net loss during the period

(4,491)

(5,528)

Noncontrolling interest at December 31, 2022

$

7,528

$

(5,528)