XML 74 R52.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Business Combinations (Details) - Schedule of Purchase Price
12 Months Ended
Dec. 31, 2023
USD ($)
Initial Allocation [Member]  
Purchase consideration at fair value:  
Cash $ 4,000,000 [1]
Notes payable, net of debt discount 500,000 [1]
Amount of consideration 4,500,000 [1]
Assets acquired and liabilities assumed at fair value  
Cash 329,113 [1]
Accounts receivable 1,922,052 [1]
Inventory 9,997,332 [1]
Prepaids and other current assets 79,777 [1]
Property and equipment 545,670 [1]
Other assets 74,800 [1]
Customer-related intangible [1]
Marketing-related intangible 308,000 [1]
Goodwill [1]
Accounts payable and accrued expenses (6,116,883) [1]
Net assets acquired 7,139,861 [1]
Adjustments [Member]  
Purchase consideration at fair value:  
Cash
Notes payable, net of debt discount
Amount of consideration
Assets acquired and liabilities assumed at fair value  
Cash 19,025
Accounts receivable (75,925)
Inventory (3,357,014)
Prepaids and other current assets 29,959
Property and equipment (146,202)
Other assets
Customer-related intangible 336,000
Marketing-related intangible (69,000)
Goodwill 757,283
Accounts payable and accrued expenses 133,987
Net assets acquired
Updated Allocation [Member]  
Purchase consideration at fair value:  
Cash 4,000,000
Notes payable, net of debt discount 500,000
Amount of consideration 4,500,000
Assets acquired and liabilities assumed at fair value  
Cash 348,138
Accounts receivable 1,846,127
Inventory 6,640,318
Prepaids and other current assets 109,736
Property and equipment 399,468
Other assets 74,800
Customer-related intangible 336,000
Marketing-related intangible 239,000
Goodwill 757,283
Accounts payable and accrued expenses (6,250,870)
Net assets acquired $ 4,500,000
[1] As reported in the Company’s September 30, 2023 Form 10-Q, filed on November 14, 2023.