2024 Q2 Form 10-Q Financial Statement
#000164033424000994 Filed on June 20, 2024
Income Statement
Concept | 2024 Q2 |
---|---|
Revenue | $4.406M |
YoY Change | -39.75% |
Cost Of Revenue | $2.442M |
YoY Change | -53.36% |
Gross Profit | $1.964M |
YoY Change | -5.43% |
Gross Profit Margin | 44.58% |
Selling, General & Admin | $3.209M |
YoY Change | 6.49% |
% of Gross Profit | 163.39% |
Research & Development | |
YoY Change | |
% of Gross Profit | |
Depreciation & Amortization | $159.0K |
YoY Change | -54.74% |
% of Gross Profit | 8.09% |
Operating Expenses | -$3.303M |
YoY Change | -10.84% |
Operating Profit | -$1.339M |
YoY Change | -17.75% |
Interest Expense | -$141.6K |
YoY Change | -69.72% |
% of Operating Profit | |
Other Income/Expense, Net | $974.2K |
YoY Change | 2.25% |
Pretax Income | -$2.161M |
YoY Change | -19.04% |
Income Tax | $388.4K |
% Of Pretax Income | |
Net Earnings | -$2.538M |
YoY Change | -29.67% |
Net Earnings / Revenue | -57.61% |
Basic Earnings Per Share | |
Diluted Earnings Per Share | -$0.02 |
COMMON SHARES | |
Basic Shares Outstanding | 147.7M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2024 Q2 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $291.5K |
YoY Change | -89.06% |
Cash & Equivalents | $291.5K |
Short-Term Investments | |
Other Short-Term Assets | $1.538M |
YoY Change | 104.75% |
Inventory | $632.6K |
Prepaid Expenses | $571.1K |
Receivables | $41.93K |
Other Receivables | $100.0K |
Total Short-Term Assets | $4.696M |
YoY Change | -34.84% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $1.606M |
YoY Change | -69.96% |
Goodwill | |
YoY Change | |
Intangibles | |
YoY Change | |
Long-Term Investments | |
YoY Change | |
Other Assets | $1.035M |
YoY Change | 1948.75% |
Total Long-Term Assets | $11.49M |
YoY Change | -54.77% |
TOTAL ASSETS | |
Total Short-Term Assets | $4.696M |
Total Long-Term Assets | $11.49M |
Total Assets | $16.19M |
YoY Change | -50.36% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $3.344M |
YoY Change | -12.92% |
Accrued Expenses | $297.0K |
YoY Change | -6.78% |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $0.00 |
YoY Change | |
Long-Term Debt Due | $493.3K |
YoY Change | 1621.32% |
Total Short-Term Liabilities | $10.11M |
YoY Change | -5.99% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $4.869M |
YoY Change | -52.34% |
Other Long-Term Liabilities | $13.14M |
YoY Change | 35.17% |
Total Long-Term Liabilities | $18.01M |
YoY Change | -9.67% |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $10.11M |
Total Long-Term Liabilities | $18.01M |
Total Liabilities | $28.12M |
YoY Change | -9.39% |
SHAREHOLDERS EQUITY | |
Retained Earnings | -$69.60M |
YoY Change | 25.48% |
Common Stock | $14.77K |
YoY Change | 0.72% |
Preferred Stock | |
YoY Change | |
Treasury Stock (at cost) | |
YoY Change | |
Treasury Stock Shares | |
Shareholders Equity | -$13.09M |
YoY Change | |
Total Liabilities & Shareholders Equity | $16.19M |
YoY Change | -50.36% |
Cashflow Statement
Concept | 2024 Q2 |
---|---|
OPERATING ACTIVITIES | |
Net Income | -$2.538M |
YoY Change | -29.67% |
Depreciation, Depletion And Amortization | $159.0K |
YoY Change | -54.74% |
Cash From Operating Activities | -$1.358M |
YoY Change | -609.04% |
INVESTING ACTIVITIES | |
Capital Expenditures | $0.00 |
YoY Change | -100.0% |
Acquisitions | |
YoY Change | |
Other Investing Activities | $38.91K |
YoY Change | -82.33% |
Cash From Investing Activities | $38.91K |
YoY Change | -105.13% |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | 6.960K |
YoY Change | -120.72% |
NET CHANGE | |
Cash From Operating Activities | -1.358M |
Cash From Investing Activities | 38.91K |
Cash From Financing Activities | 6.960K |
Net Change In Cash | -1.312M |
YoY Change | 150.21% |
FREE CASH FLOW | |
Cash From Operating Activities | -$1.358M |
Capital Expenditures | $0.00 |
Free Cash Flow | -$1.358M |
YoY Change | 90.99% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
147686393 | shares |
CY2023Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
146636974 | shares |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001715611 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--07-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
BC | ||
CY2023Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
900000000 | shares |
CY2023Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2023Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
146636974 | shares |
CY2024Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
147686393 | shares |
bmmj |
Other Overheadexpenses
OtherOverheadexpenses
|
1250000 | usd | |
bmmj |
Expected Life Of The Options
ExpectedLifeOfTheOptions
|
P1Y8M12D | ||
CY2024Q2 | us-gaap |
Unsecured Debt
UnsecuredDebt
|
0 | usd |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-04-30 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
000-55940 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
BODY AND MIND INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
98-1319227 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
750 – 1095 West Pender Street | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Vancouver | ||
dei |
Entity Address Country
EntityAddressCountry
|
CA | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
V6E 2M6 | ||
dei |
City Area Code
CityAreaCode
|
800 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
361-6312 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
true | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2024Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
147686393 | shares |
CY2024Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
291543 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1460311 | usd |
CY2024Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
41932 | usd |
CY2023Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
27234 | usd |
CY2024Q2 | us-gaap |
Other Receivables
OtherReceivables
|
1850000 | usd |
CY2023Q3 | us-gaap |
Other Receivables
OtherReceivables
|
0 | usd |
CY2024Q2 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
342000 | usd |
CY2023Q3 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
294000 | usd |
CY2024Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
571108 | usd |
CY2023Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
448341 | usd |
CY2024Q2 | us-gaap |
Inventory Net
InventoryNet
|
632594 | usd |
CY2023Q3 | us-gaap |
Inventory Net
InventoryNet
|
909875 | usd |
CY2024Q2 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
966835 | usd |
CY2023Q3 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
6290210 | usd |
CY2024Q2 | us-gaap |
Assets Current
AssetsCurrent
|
4696012 | usd |
CY2023Q3 | us-gaap |
Assets Current
AssetsCurrent
|
9429971 | usd |
CY2024Q2 | us-gaap |
Deposit Assets
DepositAssets
|
1035026 | usd |
CY2023Q3 | us-gaap |
Deposit Assets
DepositAssets
|
72617 | usd |
CY2024Q2 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
1250000 | usd |
CY2023Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
1700411 | usd |
CY2024Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1606266 | usd |
CY2023Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1827215 | usd |
CY2024Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
4028355 | usd |
CY2023Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
4329634 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3571716 | usd |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3849932 | usd |
CY2024Q2 | us-gaap |
Assets
Assets
|
16187375 | usd |
CY2023Q3 | us-gaap |
Assets
Assets
|
21209780 | usd |
CY2024Q2 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
0 | usd |
CY2023Q3 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
509937 | usd |
CY2024Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3343575 | usd |
CY2023Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2499181 | usd |
CY2024Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
296976 | usd |
CY2023Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
462025 | usd |
CY2024Q2 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
2768351 | usd |
CY2023Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
1758267 | usd |
CY2024Q2 | bmmj |
Due To Related Party Current
DueToRelatedPartyCurrent
|
87966 | usd |
CY2023Q3 | bmmj |
Due To Related Party Current
DueToRelatedPartyCurrent
|
93481 | usd |
CY2024Q2 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
493333 | usd |
CY2023Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
166001 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
928195 | usd |
CY2023Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
980265 | usd |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Other Current Liabilities
DisposalGroupIncludingDiscontinuedOperationOtherCurrentLiabilities
|
2188623 | usd |
CY2023Q3 | us-gaap |
Disposal Group Including Discontinued Operation Other Current Liabilities
DisposalGroupIncludingDiscontinuedOperationOtherCurrentLiabilities
|
2260953 | usd |
CY2024Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
10107019 | usd |
CY2023Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
8730110 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
5968844 | usd |
CY2023Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
6801711 | usd |
CY2024Q2 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
2300000 | usd |
CY2023Q3 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
7779659 | usd |
CY2024Q2 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
2569427 | usd |
CY2023Q3 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
2480522 | usd |
CY2024Q2 | us-gaap |
Taxes Payable Current And Noncurrent
TaxesPayableCurrentAndNoncurrent
|
7173713 | usd |
CY2023Q3 | us-gaap |
Taxes Payable Current And Noncurrent
TaxesPayableCurrentAndNoncurrent
|
4757387 | usd |
CY2024Q2 | us-gaap |
Liabilities
Liabilities
|
28119003 | usd |
CY2023Q3 | us-gaap |
Liabilities
Liabilities
|
30549389 | usd |
CY2024Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
900000000 | shares |
CY2024Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2024Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
14768 | usd |
CY2023Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
14663 | usd |
CY2024Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
55338820 | usd |
CY2023Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
55057531 | usd |
CY2024Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
1152329 | usd |
CY2023Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
1482567 | usd |
CY2024Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-69596086 | usd |
CY2023Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-66829507 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-13090169 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-10274746 | usd |
CY2024Q2 | us-gaap |
Minority Interest
MinorityInterest
|
1158541 | usd |
CY2023Q3 | us-gaap |
Minority Interest
MinorityInterest
|
935137 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-11931628 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-9339609 | usd |
CY2024Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
16187375 | usd |
CY2023Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
21209780 | usd |
CY2024Q2 | us-gaap |
Revenues
Revenues
|
4406132 | usd |
CY2023Q2 | us-gaap |
Revenues
Revenues
|
4171339 | usd |
us-gaap |
Revenues
Revenues
|
13393018 | usd | |
us-gaap |
Revenues
Revenues
|
13237458 | usd | |
CY2024Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2441826 | usd |
CY2023Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2244898 | usd |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
7338477 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
7811513 | usd | |
CY2024Q2 | us-gaap |
Gross Profit
GrossProfit
|
1964306 | usd |
CY2023Q2 | us-gaap |
Gross Profit
GrossProfit
|
1926441 | usd |
us-gaap |
Gross Profit
GrossProfit
|
6054541 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
5425945 | usd | |
CY2024Q2 | us-gaap |
Legal Fees
LegalFees
|
428556 | usd |
CY2023Q2 | us-gaap |
Legal Fees
LegalFees
|
199558 | usd |
us-gaap |
Legal Fees
LegalFees
|
1058957 | usd | |
us-gaap |
Legal Fees
LegalFees
|
863227 | usd | |
CY2024Q2 | us-gaap |
Business Development
BusinessDevelopment
|
199071 | usd |
CY2023Q2 | us-gaap |
Business Development
BusinessDevelopment
|
340106 | usd |
us-gaap |
Business Development
BusinessDevelopment
|
201830 | usd | |
us-gaap |
Business Development
BusinessDevelopment
|
754364 | usd | |
CY2024Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
346025 | usd |
CY2023Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
99553 | usd |
us-gaap |
Professional Fees
ProfessionalFees
|
805907 | usd | |
us-gaap |
Professional Fees
ProfessionalFees
|
502920 | usd | |
CY2024Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
93952 | usd |
CY2023Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
261013 | usd |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
286033 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
800635 | usd | |
CY2024Q2 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
316250 | usd |
CY2023Q2 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
371215 | usd |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
823869 | usd | |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
868869 | usd | |
CY2024Q2 | us-gaap |
Other Expenses
OtherExpenses
|
974202 | usd |
CY2023Q2 | us-gaap |
Other Expenses
OtherExpenses
|
848968 | usd |
us-gaap |
Other Expenses
OtherExpenses
|
3110478 | usd | |
us-gaap |
Other Expenses
OtherExpenses
|
2542463 | usd | |
CY2024Q2 | us-gaap |
Management Fee Expense
ManagementFeeExpense
|
93883 | usd |
CY2023Q2 | us-gaap |
Management Fee Expense
ManagementFeeExpense
|
100195 | usd |
us-gaap |
Management Fee Expense
ManagementFeeExpense
|
323945 | usd | |
us-gaap |
Management Fee Expense
ManagementFeeExpense
|
304152 | usd | |
CY2024Q2 | us-gaap |
Salaries And Wages
SalariesAndWages
|
851405 | usd |
CY2023Q2 | us-gaap |
Salaries And Wages
SalariesAndWages
|
988387 | usd |
us-gaap |
Salaries And Wages
SalariesAndWages
|
2699342 | usd | |
us-gaap |
Salaries And Wages
SalariesAndWages
|
2614555 | usd | |
CY2024Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
-3303344 | usd |
CY2023Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
-3208995 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
-9310361 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
-9251185 | usd | |
CY2024Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1339038 | usd |
CY2023Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1282554 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3255820 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3825240 | usd | |
CY2024Q2 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
16 | usd |
CY2023Q2 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-1153 | usd |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-1252 | usd | |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
1013 | usd | |
CY2024Q2 | bmmj |
Gain Loss On Fair Value Adjustment Of Convertible Loan
GainLossOnFairValueAdjustmentOfConvertibleLoan
|
-659834 | usd |
CY2023Q2 | bmmj |
Gain Loss On Fair Value Adjustment Of Convertible Loan
GainLossOnFairValueAdjustmentOfConvertibleLoan
|
359088 | usd |
bmmj |
Gain Loss On Fair Value Adjustment Of Convertible Loan
GainLossOnFairValueAdjustmentOfConvertibleLoan
|
-450411 | usd | |
bmmj |
Gain Loss On Fair Value Adjustment Of Convertible Loan
GainLossOnFairValueAdjustmentOfConvertibleLoan
|
359088 | usd | |
CY2024Q2 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
153620 | usd |
CY2023Q2 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
483247 | usd |
us-gaap |
Interest Expense Other
InterestExpenseOther
|
2224725 | usd | |
us-gaap |
Interest Expense Other
InterestExpenseOther
|
1288907 | usd | |
CY2024Q2 | us-gaap |
Interest Income Other
InterestIncomeOther
|
12000 | usd |
CY2023Q2 | us-gaap |
Interest Income Other
InterestIncomeOther
|
18000 | usd |
us-gaap |
Interest Income Other
InterestIncomeOther
|
48000 | usd | |
us-gaap |
Interest Income Other
InterestIncomeOther
|
54000 | usd | |
CY2024Q2 | bmmj |
Loss On Settlement Of Related Party Liability
LossOnSettlementOfRelatedPartyLiability
|
30700 | usd |
CY2023Q2 | bmmj |
Loss On Settlement Of Related Party Liability
LossOnSettlementOfRelatedPartyLiability
|
0 | usd |
bmmj |
Loss On Settlement Of Related Party Liability
LossOnSettlementOfRelatedPartyLiability
|
30700 | usd | |
bmmj |
Loss On Settlement Of Related Party Liability
LossOnSettlementOfRelatedPartyLiability
|
0 | usd | |
CY2024Q2 | us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
0 | usd |
CY2023Q2 | us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
0 | usd |
us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
-124649 | usd | |
us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
0 | usd | |
CY2024Q2 | us-gaap |
Other Income
OtherIncome
|
9826 | usd |
CY2023Q2 | us-gaap |
Other Income
OtherIncome
|
10800 | usd |
us-gaap |
Other Income
OtherIncome
|
25829 | usd | |
us-gaap |
Other Income
OtherIncome
|
70488 | usd | |
CY2024Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-822312 | usd |
CY2023Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-96512 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-2757908 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-804318 | usd | |
CY2024Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2161350 | usd |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1379066 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-6013728 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-4629558 | usd | |
CY2024Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
388351 | usd |
CY2023Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
449397 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1751866 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1196343 | usd | |
CY2024Q2 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-2549701 | usd |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-1828463 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-7765594 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-5825901 | usd | |
CY2024Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
11511 | usd |
CY2023Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-1780309 | usd |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-1124629 | usd | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-3476714 | usd | |
CY2024Q2 | bmmj |
Gain On Sale Of Nmg Oh1 Llc Net Of Tax
GainOnSaleOfNmgOh1LlcNetOfTax
|
0 | usd |
CY2023Q2 | bmmj |
Gain On Sale Of Nmg Oh1 Llc Net Of Tax
GainOnSaleOfNmgOh1LlcNetOfTax
|
0 | usd |
bmmj |
Gain On Sale Of Nmg Oh1 Llc Net Of Tax
GainOnSaleOfNmgOh1LlcNetOfTax
|
4058665 | usd | |
bmmj |
Gain On Sale Of Nmg Oh1 Llc Net Of Tax
GainOnSaleOfNmgOh1LlcNetOfTax
|
0 | usd | |
CY2024Q2 | bmmj |
Gain On Sale Of Nmg Net Of Tax
GainOnSaleOfNmgNetOfTax
|
0 | usd |
CY2023Q2 | bmmj |
Gain On Sale Of Nmg Net Of Tax
GainOnSaleOfNmgNetOfTax
|
0 | usd |
bmmj |
Gain On Sale Of Nmg Net Of Tax
GainOnSaleOfNmgNetOfTax
|
2288383 | usd | |
bmmj |
Gain On Sale Of Nmg Net Of Tax
GainOnSaleOfNmgNetOfTax
|
0 | usd | |
CY2024Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2538190 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3608772 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2543175 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-9302615 | usd | |
CY2024Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
148755 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
32315 | usd |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-330238 | usd | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-48087 | usd | |
CY2024Q2 | us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
-2389435 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
-3576457 | usd |
us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
-2873413 | usd | |
us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
-9350702 | usd | |
CY2024Q2 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-2608402 | usd |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-1978527 | usd |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-7988998 | usd | |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-6183082 | usd | |
CY2024Q2 | us-gaap |
Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
|
58701 | usd |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
|
150064 | usd |
us-gaap |
Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
|
223404 | usd | |
us-gaap |
Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
|
357181 | usd | |
CY2024Q2 | us-gaap |
Income Loss Attributable To Parent
IncomeLossAttributableToParent
|
-2596891 | usd |
CY2023Q2 | us-gaap |
Income Loss Attributable To Parent
IncomeLossAttributableToParent
|
-3758836 | usd |
us-gaap |
Income Loss Attributable To Parent
IncomeLossAttributableToParent
|
-2766579 | usd | |
us-gaap |
Income Loss Attributable To Parent
IncomeLossAttributableToParent
|
-9659796 | usd | |
CY2024Q2 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
58701 | usd |
CY2023Q2 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
150064 | usd |
us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
223404 | usd | |
us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
357181 | usd | |
CY2024Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-2448136 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-3726521 | usd |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-3096817 | usd | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-9707883 | usd | |
CY2024Q2 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
58701 | usd |
CY2023Q2 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
150064 | usd |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
223404 | usd | |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
357181 | usd | |
CY2024Q2 | bmmj |
Income Loss Per Basic And Diluted Share From Continuing Operations
IncomeLossPerBasicAndDilutedShareFromContinuingOperations
|
-0.02 | |
CY2023Q2 | bmmj |
Income Loss Per Basic And Diluted Share From Continuing Operations
IncomeLossPerBasicAndDilutedShareFromContinuingOperations
|
-0.01 | |
bmmj |
Income Loss Per Basic And Diluted Share From Continuing Operations
IncomeLossPerBasicAndDilutedShareFromContinuingOperations
|
-0.05 | ||
bmmj |
Income Loss Per Basic And Diluted Share From Continuing Operations
IncomeLossPerBasicAndDilutedShareFromContinuingOperations
|
-0.05 | ||
CY2024Q2 | bmmj |
Income Loss Per Basic And Diluted Share From Discontinued Operations Net Of Tax
IncomeLossPerBasicAndDilutedShareFromDiscontinuedOperationsNetOfTax
|
0.00 | |
CY2023Q2 | bmmj |
Income Loss Per Basic And Diluted Share From Discontinued Operations Net Of Tax
IncomeLossPerBasicAndDilutedShareFromDiscontinuedOperationsNetOfTax
|
-0.01 | |
bmmj |
Income Loss Per Basic And Diluted Share From Discontinued Operations Net Of Tax
IncomeLossPerBasicAndDilutedShareFromDiscontinuedOperationsNetOfTax
|
0.04 | ||
bmmj |
Income Loss Per Basic And Diluted Share From Discontinued Operations Net Of Tax
IncomeLossPerBasicAndDilutedShareFromDiscontinuedOperationsNetOfTax
|
-0.03 | ||
CY2024Q2 | bmmj |
Earnings Per Shares Basic And Diluted
EarningsPerSharesBasicAndDiluted
|
-0.02 | |
CY2023Q2 | bmmj |
Earnings Per Shares Basic And Diluted
EarningsPerSharesBasicAndDiluted
|
-0.02 | |
bmmj |
Earnings Per Shares Basic And Diluted
EarningsPerSharesBasicAndDiluted
|
-0.01 | ||
bmmj |
Earnings Per Shares Basic And Diluted
EarningsPerSharesBasicAndDiluted
|
-0.08 | ||
CY2024Q2 | bmmj |
Weightedaveragenumberofsharesissuedbasic Continuing Operations
WeightedaveragenumberofsharesissuedbasicContinuingOperations
|
147416354 | shares |
CY2023Q2 | bmmj |
Weightedaveragenumberofsharesissuedbasic Continuing Operations
WeightedaveragenumberofsharesissuedbasicContinuingOperations
|
146636974 | shares |
bmmj |
Weightedaveragenumberofsharesissuedbasic Continuing Operations
WeightedaveragenumberofsharesissuedbasicContinuingOperations
|
146519397 | shares | |
bmmj |
Weightedaveragenumberofsharesissuedbasic Continuing Operations
WeightedaveragenumberofsharesissuedbasicContinuingOperations
|
130203817 | shares | |
CY2024Q2 | bmmj |
Weightedaveragenumberofdilutedsharesoutstanding Continuing Operations
WeightedaveragenumberofdilutedsharesoutstandingContinuingOperations
|
147416354 | shares |
CY2023Q2 | bmmj |
Weightedaveragenumberofdilutedsharesoutstanding Continuing Operations
WeightedaveragenumberofdilutedsharesoutstandingContinuingOperations
|
146636974 | shares |
bmmj |
Weightedaveragenumberofdilutedsharesoutstanding Continuing Operations
WeightedaveragenumberofdilutedsharesoutstandingContinuingOperations
|
146519397 | shares | |
bmmj |
Weightedaveragenumberofdilutedsharesoutstanding Continuing Operations
WeightedaveragenumberofdilutedsharesoutstandingContinuingOperations
|
130203817 | shares | |
CY2024Q2 | bmmj |
Eighted Average Number Of Shares Outstanding Discontinuing Operations Basic
eightedAverageNumberOfSharesOutstandingDiscontinuingOperationsBasic
|
147416354 | shares |
CY2023Q2 | bmmj |
Eighted Average Number Of Shares Outstanding Discontinuing Operations Basic
eightedAverageNumberOfSharesOutstandingDiscontinuingOperationsBasic
|
146636974 | shares |
bmmj |
Eighted Average Number Of Shares Outstanding Discontinuing Operations Basic
eightedAverageNumberOfSharesOutstandingDiscontinuingOperationsBasic
|
146519397 | shares | |
bmmj |
Eighted Average Number Of Shares Outstanding Discontinuing Operations Basic
eightedAverageNumberOfSharesOutstandingDiscontinuingOperationsBasic
|
130203817 | shares | |
CY2024Q2 | bmmj |
Weightedaveragenumberofdilutedsharesoutstanding Discontinuingoperations
WeightedaveragenumberofdilutedsharesoutstandingDiscontinuingoperations
|
147416354 | shares |
CY2023Q2 | bmmj |
Weightedaveragenumberofdilutedsharesoutstanding Discontinuingoperations
WeightedaveragenumberofdilutedsharesoutstandingDiscontinuingoperations
|
146636974 | shares |
bmmj |
Weightedaveragenumberofdilutedsharesoutstanding Discontinuingoperations
WeightedaveragenumberofdilutedsharesoutstandingDiscontinuingoperations
|
146519397 | shares | |
bmmj |
Weightedaveragenumberofdilutedsharesoutstanding Discontinuingoperations
WeightedaveragenumberofdilutedsharesoutstandingDiscontinuingoperations
|
130203817 | shares | |
CY2023Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-9339609 | usd |
CY2023Q4 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation And Exercise Of Stock Options
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions
|
35343 | usd |
CY2023Q4 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-369202 | usd |
CY2023Q4 | us-gaap |
Profit Loss
ProfitLoss
|
163815 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-9509653 | usd |
CY2024Q1 | bmmj |
Shares Returned To Treasury Related To Investment In Gldh Amount
SharesReturnedToTreasuryRelatedToInvestmentInGldhAmount
|
0 | usd |
CY2024Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation And Exercise Of Stock Options
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions
|
18465 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-109791 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-168800 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-9769779 | usd |
CY2024Q2 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
210700 | usd |
CY2024Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation And Exercise Of Stock Options
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions
|
16886 | usd |
CY2024Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
148755 | usd |
CY2024Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-2538190 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-11931628 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
10105419 | usd |
CY2022Q4 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation And Exercise Of Stock Options
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions
|
32458 | usd |
CY2022Q4 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-70060 | usd |
CY2022Q4 | us-gaap |
Profit Loss
ProfitLoss
|
-2952795 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
7115022 | usd |
CY2023Q1 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
0 | usd |
CY2023Q1 | bmmj |
Common Stock Issued In Merger Of Craftedplants Nj Amount
CommonStockIssuedInMergerOfCraftedplantsNjAmount
|
0 | usd |
CY2023Q1 | bmmj |
Debt Conversion Converted Instrument Warrants Or Options Issued1 Value
DebtConversionConvertedInstrumentWarrantsOrOptionsIssued1Value
|
592159 | usd |
CY2023Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation And Exercise Of Stock Options
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions
|
22013 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-10342 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-2741050 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
4977802 | usd |
CY2023Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation And Exercise Of Stock Options
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions
|
177642 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
32315 | usd |
CY2023Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-3608770 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1578989 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-7765594 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-5825901 | usd | |
bmmj |
Accrued Interest And Accretion Expense
AccruedInterestAndAccretionExpense
|
1275913 | usd | |
bmmj |
Accrued Interest And Accretion Expense
AccruedInterestAndAccretionExpense
|
601775 | usd | |
bmmj |
Accrued Interest Income
AccruedInterestIncome
|
48000 | usd | |
bmmj |
Accrued Interest Income
AccruedInterestIncome
|
54000 | usd | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
278216 | usd | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
763846 | usd | |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
301279 | usd | |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
868869 | usd | |
us-gaap |
Depreciation
Depreciation
|
208120 | usd | |
us-gaap |
Depreciation
Depreciation
|
141055 | usd | |
bmmj |
Loss Gain On Fair Value Adjustment Of Convertible Loan
LossGainOnFairValueAdjustmentOfConvertibleLoan
|
450411 | usd | |
bmmj |
Loss Gain On Fair Value Adjustment Of Convertible Loan
LossGainOnFairValueAdjustmentOfConvertibleLoan
|
-359088 | usd | |
bmmj |
Loss On Settlement Of Related Party Liability
LossOnSettlementOfRelatedPartyLiability
|
30700 | usd | |
bmmj |
Loss On Settlement Of Related Party Liability
LossOnSettlementOfRelatedPartyLiability
|
0 | usd | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
124649 | usd | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
70694 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
232113 | usd | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
1987465 | usd | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
36306 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-277281 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
74936 | usd | |
us-gaap |
Increase Decrease In Deposits
IncreaseDecreaseInDeposits
|
-962409 | usd | |
us-gaap |
Increase Decrease In Deposits
IncreaseDecreaseInDeposits
|
63309 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
833088 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
1045327 | usd | |
us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
1648734 | usd | |
us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
2169993 | usd | |
bmmj |
Increase Decrease In Due To Related Party
IncreaseDecreaseInDueToRelatedParty
|
-5515 | usd | |
bmmj |
Increase Decrease In Due To Related Party
IncreaseDecreaseInDueToRelatedParty
|
-15523 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-884937 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-916207 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-6154835 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-1395674 | usd | |
us-gaap |
Cash Provided By Used In Operating Activities Discontinued Operations
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
3906118 | usd | |
us-gaap |
Cash Provided By Used In Operating Activities Discontinued Operations
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
-489798 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2248717 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1885472 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
111820 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
965046 | usd | |
bmmj |
Net Proceeds From Loans Payable
NetProceedsFromLoansPayable
|
345112 | usd | |
bmmj |
Net Proceeds From Loans Payable
NetProceedsFromLoansPayable
|
769180 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
233292 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-195866 | usd | |
us-gaap |
Cash Provided By Used In Investing Activities Discontinued Operations
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
|
8297983 | usd | |
us-gaap |
Cash Provided By Used In Investing Activities Discontinued Operations
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
|
-36508 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
8531275 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-232374 | usd | |
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
-509937 | usd | |
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
0 | usd | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
6658190 | usd | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
22826 | usd | |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
0 | usd | |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
3000000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-7168127 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2977174 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
-330238 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
-48087 | usd | |
bmmj |
Cash Transferred From Assets Held For Sale
CashTransferredFromAssetsHeldForSale
|
47039 | usd | |
bmmj |
Cash Transferred From Assets Held For Sale
CashTransferredFromAssetsHeldForSale
|
256789 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-1168768 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
1068030 | usd | |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1460311 | usd |
CY2024Q2 | us-gaap |
Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
|
291543 | usd |
CY2022Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1431697 | usd |
CY2024Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
291543 | usd |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2499727 | usd |
us-gaap |
Nature Of Operations
NatureOfOperations
|
<p style="font-size:10pt;font-family:times new roman;margin:0px"><strong>1.Nature and Continuance of Operations</strong> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0.25in; text-align:justify;">Body and Mind Inc. (the “Company”) was incorporated on 5 November 1998 in the State of Delaware, USA, under the name Concept Development Group, Inc. In May 2004, the Company acquired 100% of Vocalscape, Inc. and changed its name to Vocalscape, Inc. On October 28, 2005, the Company changed its name to Nevstar Precious Metals Inc. On October 23, 2008, the Company changed its name to Deploy Technologies Inc. (“Deploy Tech”) and, on September 15, 2010, the Company incorporated a wholly-owned subsidiary, Deploy Acquisition Corp. (“Deploy”) under the laws of the State of Nevada, USA. On September 17, 2010, the Company merged with and into Deploy under the laws of the State of Nevada. Deploy, as the surviving corporation of the merger, assumed all the assets, obligations and commitments of Deploy Tech, and we were effectively re-domiciled in the State of Nevada. Upon the completion of the merger, Deploy assumed the name “Deploy Technologies Inc.”, and all of the issued and outstanding common stock of Deploy Tech was automatically converted into and became Deploy’s issued and outstanding common stock.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0.25in; text-align:justify;">On 14 November 2017, the Company acquired Nevada Medical Group, LLC (“NMG”) and changed its name to Body and Mind Inc. The Company is now a supplier and grower of medical and recreational cannabis in the state of Nevada, and has retail operations in California, Ohio, Illinois and Arkansas (through March 15, 2024).</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0.25in; text-align:justify;"><strong><span style="text-decoration:underline">Principles of Consolidation</span></strong></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0.25in; text-align:justify;">These consolidated financial statements include the financial statements of the Company and its subsidiaries as follows:</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><table cellpadding="0" style="border-spacing:0;font-size:10pt;width:100%"><tbody><tr style="height:15px"><td style="BORDER-BOTTOM: #000000 1px solid;vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px"><strong>Name</strong></p></td><td style="width:2%;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: #000000 1px solid;width:14%;vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>Jurisdiction</strong></p></td><td style="width:2%;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: #000000 1px solid;width:15%;vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>Ownership</strong></p></td><td style="width:2%;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: #000000 1px solid;width:17%;vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>Date of acquisition or formation</strong></p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">DEP Nevada Inc. (“DEP Nevada”)</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">Nevada, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">10 August 2017</p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">NMG Long Beach LLC (“NMG LB”)</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">California, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">18 December 2018</p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">NMG San Diego LLC (“NMG SD”)</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">California, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">60%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">30 January 2019</p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">NMG Ohio LLC (“NMG Ohio”)</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"> Ohio, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">27 April 2017</p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">NMG OH P1, LLC (“NMG OH P1”)</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">Ohio, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">30 January 2020</p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">NMG MI C1 Inc.</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">Michigan, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">24 June 2021</p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">NMG MI P1 Inc.</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">Michigan, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">24 June 2021</p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Canopy Monterey Bay, LLC (“Canopy”)</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">California, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">30 November 2021</p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">NMG CA P1, LLC (“NMG CA P1”)</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">California, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">7 January 2020</p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">NMG CA C1, LLC (“NMG CA C1”)</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">California, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">7 October 2020</p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">BaM Body and Mind Dispensary NJ, Inc. (“BAM NJ”)</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">New Jersey, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">95%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">21 December 2022</p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">NMG TX 1 LLC </p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">Texas, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">22 March 2023</p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">NMG IL4, LLC (“NMG IL 4”)</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">Illinois, USA</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">100%</p></td><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;">25 April 2023</p></td></tr></tbody></table><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0.25in; text-align:justify;">These consolidated financial statements include the Company’s wholly-owned subsidiaries of NMG MI 1, Inc. (“NMG MI 1”), NMG OH 1, LLC (“NMG OH 1”) and Nevada Medical Group LLC (“NMG”) up to the date of disposition on June 13, 2023, on October 17,2023 and on December 15, 2023, respectively (Note 21). Also see the Consolidated Variable Interest Entity accounting policy in Note 3.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0.25in; text-align:justify;">All inter-company transactions and balances are eliminated upon consolidation.</p> | ||
bmmj |
Schedule Of Property Plant And Equipment Useful Lives
ScheduleOfPropertyPlantAndEquipmentUsefulLives
|
<table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;margin-left:auto;margin-right:auto;width:85%"><tbody><tr style="height:15px"><td style="width:20%;vertical-align:top;">Office equipment </td><td><p style="font-size:10pt;font-family:times new roman;margin:0px">7 years</p></td></tr><tr style="height:15px"><td style="vertical-align:top;">Cultivation equipment </td><td><p style="font-size:10pt;font-family:times new roman;margin:0px">7 years</p></td></tr><tr style="height:15px"><td style="vertical-align:top;">Production equipment </td><td><p style="font-size:10pt;font-family:times new roman;margin:0px">7 years</p></td></tr><tr style="height:15px"><td style="vertical-align:top;">Kitchen equipment</td><td><p style="font-size:10pt;font-family:times new roman;margin:0px">7 years</p></td></tr><tr style="height:15px"><td style="vertical-align:top;">Vehicles</td><td><p style="font-size:10pt;font-family:times new roman;margin:0px">7 years</p></td></tr><tr style="height:15px"><td style="vertical-align:top;">Vault equipment </td><td><p style="font-size:10pt;font-family:times new roman;margin:0px">7 years</p></td></tr><tr style="height:15px"><td style="vertical-align:top;">Leasehold improvements </td><td><p style="font-size:10pt;font-family:times new roman;margin:0px">shorter of useful life or the term of the lease</p></td></tr></tbody></table> | ||
CY2024Q2 | bmmj |
Working Capital Deficit
WorkingCapitalDeficit
|
-5411007 | usd |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
15296000 | shares | |
us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
20800000 | shares | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0.25in; text-align:justify;">The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts of assets and liabilities and disclosures of contingent assets and liabilities, if any, at the date of the consolidated financial statements and the reported amounts of revenues and expenditures during the reporting period. Actual results could differ from these estimates.</p> | ||
CY2024Q2 | us-gaap |
Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
|
291543 | usd |
CY2023Q3 | us-gaap |
Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
|
1460311 | usd |
CY2024Q2 | bmmj |
Convertible Loan Receivable Fair Value Disclosure
ConvertibleLoanReceivableFairValueDisclosure
|
1250000 | usd |
CY2023Q3 | bmmj |
Convertible Loan Receivable Fair Value Disclosure
ConvertibleLoanReceivableFairValueDisclosure
|
1700411 | usd |
CY2024Q2 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
1541543 | usd |
CY2023Q3 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
3160722 | usd |
CY2024Q2 | us-gaap |
Other Receivables
OtherReceivables
|
1850000 | usd |
CY2023Q3 | us-gaap |
Other Receivables
OtherReceivables
|
0 | usd |
CY2024Q2 | us-gaap |
Deposits
Deposits
|
1035026 | usd |
CY2023Q3 | us-gaap |
Deposits
Deposits
|
72617 | usd |
CY2024Q2 | bmmj |
Inventory Consumables
InventoryConsumables
|
632594 | usd |
CY2023Q3 | bmmj |
Inventory Consumables
InventoryConsumables
|
909875 | usd |
CY2024Q2 | us-gaap |
Inventory Gross
InventoryGross
|
632594 | usd |
CY2023Q3 | us-gaap |
Inventory Gross
InventoryGross
|
909875 | usd |
CY2024Q2 | bmmj |
Loan Receivable
LoanReceivable
|
1250000 | usd |
CY2023Q3 | bmmj |
Loan Receivable
LoanReceivable
|
1250000 | usd |
CY2024Q2 | bmmj |
Accrued Interest Income Loss
AccruedInterestIncomeLoss
|
12000 | usd |
CY2023Q2 | bmmj |
Accrued Interest Income Loss
AccruedInterestIncomeLoss
|
18000 | usd |
bmmj |
Accrued Interest Income Loss
AccruedInterestIncomeLoss
|
48000 | usd | |
bmmj |
Accrued Interest Income Loss
AccruedInterestIncomeLoss
|
54000 | usd | |
CY2024Q2 | us-gaap |
Interest Receivable
InterestReceivable
|
342000 | usd |
CY2023Q3 | us-gaap |
Interest Receivable
InterestReceivable
|
294000 | usd |
bmmj |
Description Management Agreement Expiring Date
DescriptionManagementAgreementExpiringDate
|
the right to an allocative share of sixty-six and 67/100 percent (66.67%) of the net profits of CCG and the right to distributions equal to sixty-six and 67/100 percent (66.67%) of the net profits on a monthly basis; (ii) the right to a sixty-six and 67/100 percent (66.67%) share of CCG’s assets upon dissolution of CCG; and (iii) the right to sixty-six and 67/100 percent (66.67%) of all voting rights of members of CCG. On or around September 18, 2023 | ||
bmmj |
Equity Price
EquityPrice
|
75000 | usd | |
CY2024Q2 | us-gaap |
Loans Receivable Fair Value Disclosure
LoansReceivableFairValueDisclosure
|
1250000 | usd |
CY2023Q3 | bmmj |
Operating Cost Of Property Plant And Equipments
OperatingCostOfPropertyPlantAndEquipments
|
2479453 | usd |
us-gaap |
Property Plant And Equipment Additions
PropertyPlantAndEquipmentAdditions
|
111820 | usd | |
bmmj |
Impairmentof Office Equipment
ImpairmentofOfficeEquipment
|
-257737 | usd | |
CY2024Q2 | bmmj |
Operating Cost Of Property Plant And Equipments
OperatingCostOfPropertyPlantAndEquipments
|
2333536 | usd |
CY2023Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
652238 | usd |
us-gaap |
Depletion
Depletion
|
208120 | usd | |
bmmj |
Impairment Accumulated Depreciation
ImpairmentAccumulatedDepreciation
|
-133088 | usd | |
CY2024Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
727270 | usd |
bmmj |
Net Book Value Beginning Balance
NetBookValueBeginningBalance
|
1827215 | usd | |
bmmj |
Net Book Value Ending Balance
NetBookValueEndingBalance
|
1606266 | usd | |
us-gaap |
Depreciation Nonproduction
DepreciationNonproduction
|
7816 | usd | |
us-gaap |
Depreciation Nonproduction
DepreciationNonproduction
|
36789 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
200304 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
104266 | usd | |
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
124649 | usd | |
CY2021Q4 | bmmj |
Business Combination Consideration Transferred Promissory Note
BusinessCombinationConsiderationTransferredPromissoryNote
|
2300000 | usd |
us-gaap |
Conversion Of Stock Shares Issued1
ConversionOfStockSharesIssued1
|
16301694 | shares | |
CY2022 | us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
503179 | usd |
CY2022 | bmmj |
Business Acquisitions Payment Of Consulting Fees
BusinessAcquisitionsPaymentOfConsultingFees
|
100000 | usd |
CY2022Q4 | bmmj |
Lease Liability And Right Of Use Assets
LeaseLiabilityAndRightOfUseAssets
|
170000 | usd |
us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
278216 | usd | |
us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
763846 | usd | |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
93415 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
370616 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
370616 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
370616 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
371632 | usd |
CY2024Q2 | bmmj |
Finite Lived Intangible Assets Amortization Expense There After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseThereAfterYearFive
|
1774821 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
3351716 | usd |
CY2024Q2 | us-gaap |
Payment For Management Fee
PaymentForManagementFee
|
93883 | usd |
CY2023Q2 | us-gaap |
Payment For Management Fee
PaymentForManagementFee
|
100195 | usd |
us-gaap |
Payment For Management Fee
PaymentForManagementFee
|
323945 | usd | |
us-gaap |
Payment For Management Fee
PaymentForManagementFee
|
304152 | usd | |
bmmj |
Commision Interest Percentage Rate
CommisionInterestPercentageRate
|
0.025 | pure | |
CY2024Q2 | bmmj |
Focusgrowth Loan
FocusgrowthLoan
|
0 | usd |
CY2023Q3 | bmmj |
Focusgrowth Loan
FocusgrowthLoan
|
6666667 | usd |
CY2024Q2 | bmmj |
Long Beach Loan
LongBeachLoan
|
0 | usd |
CY2023Q3 | bmmj |
Long Beach Loan
LongBeachLoan
|
10728 | usd |
CY2024Q2 | bmmj |
Ccg Loan
CcgLoan
|
493333 | usd |
CY2023Q3 | bmmj |
Ccg Loan
CcgLoan
|
148221 | usd |
CY2024Q2 | bmmj |
Secured Promissory Note
SecuredPromissoryNote
|
2300000 | usd |
CY2023Q3 | bmmj |
Secured Promissory Note
SecuredPromissoryNote
|
2300000 | usd |
CY2024Q2 | us-gaap |
Unsecured Long Term Debt
UnsecuredLongTermDebt
|
0 | usd |
CY2023Q3 | us-gaap |
Unsecured Long Term Debt
UnsecuredLongTermDebt
|
7052 | usd |
CY2024Q2 | us-gaap |
Investment Owned Balance Principal Amount
InvestmentOwnedBalancePrincipalAmount
|
2793333 | usd |
CY2023Q3 | us-gaap |
Investment Owned Balance Principal Amount
InvestmentOwnedBalancePrincipalAmount
|
9132668 | usd |
CY2024Q2 | bmmj |
Debt Instrument Discount
DebtInstrumentDiscount
|
0 | usd |
CY2023Q3 | bmmj |
Debt Instrument Discount
DebtInstrumentDiscount
|
-1187008 | usd |
CY2024Q2 | bmmj |
Outstanding Loan Balance
OutstandingLoanBalance
|
2793333 | usd |
CY2023Q3 | bmmj |
Outstanding Loan Balance
OutstandingLoanBalance
|
7945660 | usd |
CY2024Q2 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
493333 | usd |
CY2023Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
166001 | usd |
CY2024Q2 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
2300000 | usd |
CY2023Q3 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
7779659 | usd |
CY2021Q3 | bmmj |
Origination Discount Rate
OriginationDiscountRate
|
0.10 | pure |
bmmj |
Legal Fees And Other Fees
LegalFeesAndOtherFees
|
175758 | usd | |
bmmj |
Warrants Issued For Services Shares
WarrantsIssuedForServicesShares
|
4800000 | shares | |
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
1037146 | usd | |
bmmj |
Combined Fees
CombinedFees
|
175758 | usd | |
us-gaap |
Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
|
666667 | usd | |
bmmj |
Debt Discount Loan
DebtDiscountLoan
|
1883901 | usd | |
CY2022Q2 | bmmj |
Description Of Second Amendment To The Loan Agreement
DescriptionOfSecondAmendmentToTheLoanAgreement
|
the Company entered into a second amendment to the Loan Agreement (“Amendment No. 2 to Loan Agreement”) to extend the maturity date by one year to 19 July 2026. Additionally, Amendment No. 2 to Loan Agreement allows the outside date for the Company to draw on the delayed draw term loan of US$4.44 million to be extended from June 1, 2022 to March 31, 2023, whereby US$4 million in funds will be advanced to the Company. The ability of the Company to draw on the delayed draw term loan was subject to compliance with certain provisions in Loan Agreement including provision of a satisfactory budget approved at the sole discretion of the Lender. The Company did not draw or extend the Delayed Draw Term Loan and has expired | |
CY2022Q2 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
79585 | usd |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
7335722 | usd | |
bmmj |
Principal Balance
PrincipalBalance
|
6666666 | usd | |
us-gaap |
Debt Instrument Increase Accrued Interest
DebtInstrumentIncreaseAccruedInterest
|
326512 | usd | |
us-gaap |
Payments To Acquire Projects
PaymentsToAcquireProjects
|
342543 | usd | |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
1415504 | usd | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
1187008 | usd | |
CY2023Q3 | us-gaap |
Unsecured Debt
UnsecuredDebt
|
10728 | usd |
CY2021Q3 | bmmj |
Periodic Rent Payable Percentage
PeriodicRentPayablePercentage
|
0.03 | pure |
CY2021Q3 | bmmj |
Periodic Rent Payable Amount
PeriodicRentPayableAmount
|
9913 | usd |
us-gaap |
Sale Leaseback Transaction Monthly Rental Payments
SaleLeasebackTransactionMonthlyRentalPayments
|
823869 | usd | |
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
1470578 | usd | |
bmmj |
Weighted Average Remaining Lease Term Operating Leases
WeightedAverageRemainingLeaseTermOperatingLeases
|
P6Y2M23D | ||
CY2024Q2 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.12 | pure |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due In Rolling Year Two
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearTwo
|
425024 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due In Rolling Year Three
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearThree
|
1712955 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due In Rolling Year Four
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearFour
|
1740745 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due After Rolling Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterRollingYearFive
|
1469408 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
|
4650416 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
9998548 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
3101509 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
6897039 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
928195 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
5968844 | usd |
CY2024Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
900000000 | shares |
CY2024Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2021Q3 | bmmj |
Issuance Of Aggregate Common Stock Shares
IssuanceOfAggregateCommonStockShares
|
319149 | shares |
CY2024Q2 | bmmj |
Issuance Of Aggregate Common Stock Shares
IssuanceOfAggregateCommonStockShares
|
16301694 | shares |
CY2022Q4 | bmmj |
Common Stcok Shares Held In Escrow
CommonStcokSharesHeldInEscrow
|
2238806 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16666667 | shares |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
15296000 | shares |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
13271000 | shares |
us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
395526 | usd | |
CY2024Q2 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
16886 | usd |
CY2023Q2 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
177642 | usd |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
70694 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
232113 | usd | |
bmmj |
Total Of Revanue
TotalOfRevanue
|
-7765594 | usd | |
bmmj |
Commision Interest Rate
CommisionInterestRate
|
0.10 | pure | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
206440 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
663433 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
5677 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
15171 | usd | |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16666667 | shares |
CY2022Q4 | us-gaap |
Business Acquisition Pro Forma Information Description
BusinessAcquisitionProFormaInformationDescription
|
The Company entered into a three-year strategic advisory services agreement with Bengal Capital dated 5 January 2023 (“Bengal Advisory Agreement”). The Company shall pay Bengal Capital $240,000 on each anniversary, of which $60,000 is to be paid in cash and $180,000 is to be paid in cash, common stock, or warrants to purchase shares of the Company’s common stock, in such proportions as are determined by the Company. In February 2024, the Company settled the annual advisory fees of $240,000 accrued as of January 5, 2024, of which $60,000 was paid in cash and $180,000 was paid by issuing 2,700,393 common shares (Note 16). The Company has accrued $80,000 under this agreement as of 30 April 2024. In addition, if the Company successfully obtains a cultivation license in New Jersey during the term of the Bengal Advisory Agreement, the Company will owe a fee of $1,000,000, which will be payable in the form of the Company’s common stock or a warrant to purchase shares of the Company’s common stock, in either case as requested by Bengal Capital. As of 30 April 2024, no license has been obtained and therefore the related fee has not been paid or accrued | |
CY2023Q1 | us-gaap |
Business Acquisition Pro Forma Information Description
BusinessAcquisitionProFormaInformationDescription
|
the Company entered into an agreement with John Kim, our consultant in the State of Illinois for a two-year services related to licensing process for a total payment of $86,500 payable in tranches until 10 June 2023, as well as $15,000 per month to three designated individuals for two (2) years ending on 31 December 2024, and $5,000 per month to one additional individual for six (6) months ending 30 June 2023 for an aggregate total of $476,500 | |
bmmj |
Payments To Committed Payments
PaymentsToCommittedPayments
|
733150 | usd | |
CY2021Q3 | us-gaap |
Subordinated Borrowing Interest Rate
SubordinatedBorrowingInterestRate
|
0.85 | pure |
CY2024Q2 | us-gaap |
Deposits
Deposits
|
1035026 | usd |
CY2023Q3 | us-gaap |
Deposits
Deposits
|
72617 | usd |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
80989 | usd |
CY2023Q2 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
3141358 | usd |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
2662441 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
9648988 | usd | |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
24969 | usd |
CY2023Q2 | us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
2990602 | usd |
us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
2354957 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
9092205 | usd | |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
56020 | usd |
CY2023Q2 | us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
150756 | usd |
us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
307484 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
556783 | usd | |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
141897 | usd |
CY2023Q2 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
496144 | usd |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
800434 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
2100215 | usd | |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Other Income
DisposalGroupIncludingDiscontinuedOperationOtherIncome
|
67 | usd |
CY2023Q2 | us-gaap |
Disposal Group Including Discontinued Operation Other Income
DisposalGroupIncludingDiscontinuedOperationOtherIncome
|
945291 | usd |
us-gaap |
Disposal Group Including Discontinued Operation Other Income
DisposalGroupIncludingDiscontinuedOperationOtherIncome
|
581350 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Other Income
DisposalGroupIncludingDiscontinuedOperationOtherIncome
|
944462 | usd | |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Operating Income Loss
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss
|
-141964 | usd |
CY2023Q2 | us-gaap |
Disposal Group Including Discontinued Operation Operating Income Loss
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss
|
-1441435 | usd |
us-gaap |
Disposal Group Including Discontinued Operation Operating Income Loss
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss
|
-1381784 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Operating Income Loss
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss
|
-3044677 | usd | |
CY2024Q2 | us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Before Income Tax
DiscontinuedOperationProvisionForLossGainOnDisposalBeforeIncomeTax
|
-85944 | usd |
CY2023Q2 | us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Before Income Tax
DiscontinuedOperationProvisionForLossGainOnDisposalBeforeIncomeTax
|
-1290679 | usd |
us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Before Income Tax
DiscontinuedOperationProvisionForLossGainOnDisposalBeforeIncomeTax
|
-1074300 | usd | |
us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Before Income Tax
DiscontinuedOperationProvisionForLossGainOnDisposalBeforeIncomeTax
|
-2487894 | usd | |
CY2024Q2 | us-gaap |
Discontinued Operation Tax Expense Benefit From Provision For Gain Loss On Disposal
DiscontinuedOperationTaxExpenseBenefitFromProvisionForGainLossOnDisposal
|
97455 | usd |
CY2023Q2 | us-gaap |
Discontinued Operation Tax Expense Benefit From Provision For Gain Loss On Disposal
DiscontinuedOperationTaxExpenseBenefitFromProvisionForGainLossOnDisposal
|
-489630 | usd |
us-gaap |
Discontinued Operation Tax Expense Benefit From Provision For Gain Loss On Disposal
DiscontinuedOperationTaxExpenseBenefitFromProvisionForGainLossOnDisposal
|
-50329 | usd | |
us-gaap |
Discontinued Operation Tax Expense Benefit From Provision For Gain Loss On Disposal
DiscontinuedOperationTaxExpenseBenefitFromProvisionForGainLossOnDisposal
|
-988820 | usd | |
CY2024Q2 | us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Net Of Tax
DiscontinuedOperationProvisionForLossGainOnDisposalNetOfTax
|
11511 | usd |
CY2023Q2 | us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Net Of Tax
DiscontinuedOperationProvisionForLossGainOnDisposalNetOfTax
|
-1780309 | usd |
us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Net Of Tax
DiscontinuedOperationProvisionForLossGainOnDisposalNetOfTax
|
-1124629 | usd | |
us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Net Of Tax
DiscontinuedOperationProvisionForLossGainOnDisposalNetOfTax
|
-3476714 | usd | |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Cash And Cash Equivalents
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
|
13514 | usd |
CY2023Q3 | us-gaap |
Disposal Group Including Discontinued Operation Cash And Cash Equivalents
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
|
215622 | usd |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Notes And Loans Receivable Net
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet
|
17319 | usd |
CY2023Q3 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Notes And Loans Receivable Net
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet
|
564392 | usd |
CY2024Q2 | us-gaap |
Accrued Fees And Other Revenue Receivable
AccruedFeesAndOtherRevenueReceivable
|
0 | usd |
CY2023Q3 | us-gaap |
Accrued Fees And Other Revenue Receivable
AccruedFeesAndOtherRevenueReceivable
|
20000 | usd |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Prepaid And Other Assets Current
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent
|
16251 | usd |
CY2023Q3 | us-gaap |
Disposal Group Including Discontinued Operation Prepaid And Other Assets Current
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent
|
332814 | usd |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Inventory Current
DisposalGroupIncludingDiscontinuedOperationInventoryCurrent
|
156240 | usd |
CY2023Q3 | us-gaap |
Disposal Group Including Discontinued Operation Inventory Current
DisposalGroupIncludingDiscontinuedOperationInventoryCurrent
|
1609521 | usd |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Current
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentCurrent
|
585936 | usd |
CY2023Q3 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Current
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentCurrent
|
1143818 | usd |
CY2024Q2 | bmmj |
Disposal Group Including Discontinued Operation Operating Lease Right Of Use Asset
DisposalGroupIncludingDiscontinuedOperationOperatingLeaseRightOfUseAsset
|
177575 | usd |
CY2023Q3 | bmmj |
Disposal Group Including Discontinued Operation Operating Lease Right Of Use Asset
DisposalGroupIncludingDiscontinuedOperationOperatingLeaseRightOfUseAsset
|
356748 | usd |
CY2024Q2 | bmmj |
Disposal Group Including Discontinued Operation Brand And Licenses Net
DisposalGroupIncludingDiscontinuedOperationBrandAndLicensesNet
|
0 | usd |
CY2023Q3 | bmmj |
Disposal Group Including Discontinued Operation Brand And Licenses Net
DisposalGroupIncludingDiscontinuedOperationBrandAndLicensesNet
|
2047295 | usd |
CY2024Q2 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation
AssetsOfDisposalGroupIncludingDiscontinuedOperation
|
966835 | usd |
CY2023Q3 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation
AssetsOfDisposalGroupIncludingDiscontinuedOperation
|
6290210 | usd |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable And Accrued Liabilities
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilities
|
2006371 | usd |
CY2023Q3 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable And Accrued Liabilities
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilities
|
479619 | usd |
CY2024Q2 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
0 | usd |
CY2023Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
239434 | usd |
CY2024Q2 | us-gaap |
Disposal Group Including Discontinued Operation Other Liabilities
DisposalGroupIncludingDiscontinuedOperationOtherLiabilities
|
182252 | usd |
CY2023Q3 | us-gaap |
Disposal Group Including Discontinued Operation Other Liabilities
DisposalGroupIncludingDiscontinuedOperationOtherLiabilities
|
1541900 | usd |
CY2024Q2 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation
|
2188623 | usd |
CY2023Q3 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation
|
2260953 | usd |
CY2023Q3 | bmmj |
Cost Of Purchased Paid
CostOfPurchasedPaid
|
2000000 | usd |
CY2023Q3 | us-gaap |
Repurchase Agreements Interest Expense Amount
RepurchaseAgreementsInterestExpenseAmount
|
1000000 | usd |
CY2024Q1 | bmmj |
Cost Of Purchased Paid
CostOfPurchasedPaid
|
2000000 | usd |
bmmj |
Description Of Letter Agreement
DescriptionOfLetterAgreement
|
The purchase price of US$2,000,000 consists of: (i) a cash deposit of US$250,000 (paid); (ii) US$750,000 in cash to be paid within six months of receipt of regulatory approval by the Nevada Cannabis Compliance Board, which cash payment will be covered by a personal guarantee of an affiliate of Vegas Brazil; and (iii) a secured promissory note in the amount of US$1,000,000 (the "Note") to be delivered by Vegas Brazil to DEP on the closing date, and which Note will be personally guaranteed by an affiliate of Vegas Brazil. The Note shall bear interest at the applicable federal rate as of the closing date and the Note will be paid in six (6) equal monthly payments with the first payment occurring on the seven (7) month anniversary of the closing date | ||
CY2024Q2 | us-gaap |
Deposit Liabilities Reclassified As Loans Receivable1
DepositLiabilitiesReclassifiedAsLoansReceivable1
|
1750000 | usd |
CY2024Q2 | us-gaap |
Cash
Cash
|
750000 | usd |
us-gaap |
Notes Issued1
NotesIssued1
|
1000000 | usd | |
bmmj |
Descriptionofmanufacturing Equipment Lease Agreement
DescriptionofmanufacturingEquipmentLeaseAgreement
|
The term of the agreement commenced on 21 July 2023 and received a deposit of $20,000 that will be applied to the last monthly rent payment. For the first year of the lease, the rent is $20,000 per month. The lease can be terminated by either party with a 90-day written notice, or 30-day notice with cause | ||
CY2023Q4 | us-gaap |
Cost Of Services Catering
CostOfServicesCatering
|
7975000 | usd |
CY2023Q4 | us-gaap |
Payments For Deposits
PaymentsForDeposits
|
250000 | usd |
bmmj |
Cost Of Purchased Paid
CostOfPurchasedPaid
|
100000 | usd | |
CY2024Q2 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
100000 | usd |
us-gaap |
Payments For Rent
PaymentsForRent
|
2500000 | usd | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
7330000 | usd | |
CY2023 | us-gaap |
Sales Type Lease Impairment Loss
SalesTypeLeaseImpairmentLoss
|
944015 | usd |
CY2024Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
388351 | usd |
CY2023Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
449397 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1751866 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1196343 | usd | |
CY2024Q2 | us-gaap |
Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
|
6236092 | usd |
us-gaap |
Unrecognized Tax Benefits Interest On Income Taxes Expense
UnrecognizedTaxBenefitsInterestOnIncomeTaxesExpense
|
706210 | usd | |
us-gaap |
Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
|
107001 | usd |