XML 39 R27.htm IDEA: XBRL DOCUMENT v3.22.4
SCHEDULE OF UNAUDITED PRO FORMA OPERATING RESULTS (Details) - SCS Inc [Member] - USD ($)
12 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Business Acquisition [Line Items]    
Revenues $ 4,789 $ 2,814
Cost of revenues (2,467) (1,537)
Gross profit 2,322 1,277
Operating expenses (a) [1] 4,860 4,063
Acquisition costs and goodwill impairment [2] 11,888
Operating income (loss) (2,538) (14,674)
Other income and (expenses) 13 194
Net income (loss) before income taxes (2,525) (14,480)
 Income taxes 195
Net income (loss) $ (2,720) $ (14,480)
Basic loss per share (c) [3] $ (0.02) $ (0.13)
[1] All costs incurred in connection with the acquisition have been removed from operating expenses in the proforma statement of operations. Cipherloc incurred $479,055 of transaction expenses and SCS incurred $108,655 of transaction expenses.
[2] The Company deems it highly probable that SCS will achieve the Milestone which triggers contingent consideration of common stock being issued to the Sellers (59.9 million Second Tranche shares). This issuance is being recorded as a $6.1 million increase in additional paid in capital and $6.1 million of acquisition costs.
[3] Pro forma weighted average shares outstanding are 145.1 million and 114.8 million for the years ended September 30, 2022 and 2021 respectively.