XML 54 R35.htm IDEA: XBRL DOCUMENT v3.21.2
Business Acquisitions (Tables)
12 Months Ended
Jul. 31, 2021
Business Combinations [Abstract]  
Schedule of fair values intangible assets
   Nexogy   ActivePBX    Total 
       (in thousands)     
             
Cash  $358   $
-
   $358 
Accounts receivables   278    78    356 
Intangible Assets and Goodwill   9,036    2,555    11,591 
Property and equipment, net   
-
    
-
    
-
 
Other Assets   48    2    50 
Right-to-use Asset   646    
-
    646 
                
Total identifiable assets  $10,366   $2,635   $13,001 
                
Less: Liabilities assumed   (268)   (80)   (348)
Less: Operating lease liability   (646)   
-
    (646)
                
Total Purchase price  $9,452   $2,555   $12,007 

 

Schedule of the estimated cost of intangible assets related to the acquisition
                      Useful life  
    Nexogy     ActivePBX     Total     (years)  
          (in thousands)              
                         
Customer  Relationships   $ 3,700     $ 1,610     $ 5,310       7  
Trade Names & Trademarks     2,600       270       2,870       7  
Non-compete Agreement     200       90       290        2-3   
Goodwill     2,536       585       3,121        N/A   
                                 
    $ 9,036     $ 2,555     $ 11,591          

 

Schedule of proforma results of operations in acquisition
   Year ended July 31, 
   2021   2020 
   Reported   Pro-forma   Reported   Pro-forma 
Revenue  $12,416   $14,914   $6,279   $14,575 
Income (loss) from operations   (2,398)   (1,881)   (2,112)   (2,085)
Net income (loss)  $(17,015)  $(16,570)  $(3,424)  $(3,573)
Earnings (loss) per common share-Basic and Diluted  $(0.13)  $(0.13)  $(0.06)  $(0.07)