XML 52 R40.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisition (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Dec. 31, 2022
Dec. 31, 2021
Oct. 31, 2022
Jun. 30, 2022
Acquisition payable $ 3,978,523     $ 3,978,523     $ 0
Operating expenses 12,451,600 $ 6,808,272   21,466,482 $ 10,285,779    
Revenues $ 27,086,672 4,983,557   38,643,683 8,853,667    
Common stock issued during period for acquisition value     $ 33,740   $ 33,740    
Common stock issued during period for acquisition         4,000,000    
FinderFee [Member]              
Common stock issued during period for acquisition value       33,740 $ 33,740    
Cash payment       $ 70,000      
Common stock per share $ 4.82     $ 4.82      
Common stock issued during period for acquisition       7,000 7,000    
Finder's fee       $ 103,740      
E-Core, Inc [Member]              
Acquisition payable $ 24,100,000     24,100,000      
Cash payment       3,100,000      
Proceeds from issuance of common stock       $ 6,000,000      
Conversion price $ 4.81     $ 4.81   $ 5.30  
Original principal amount $ 5,750,000     $ 5,750,000      
Restricted common stock 1,247,402     1,247,402      
Options to purchase           360,000  
Amortization expense annually       $ 1,750,000      
Amortization expense monthly       145,833      
Amortization expense $ 437,499 437,499     $ 874,998    
Proforma Adjustments [Member]              
Operating expenses 97,222 1,124,499   561,721 2,441,348    
Operating expenses         324,000    
LuckyTail [Member]              
Operating expenses   475,502   383,476 971,139    
Revenues 1,394,459 0   2,219,234 0    
Amortization expense annually       648,000      
Amortization expense monthly       54,000      
Amortization expense       27,000 162,000    
Revenue for the business acquired       $ 1,492,329      
Description of public offering       The base consideration totals $3,000,000 plus the amount of working capital transferred to the Company. The consideration for the purchase consisted of $2,000,000, paid into escrow and released when certain assets were transferred to the Company, (ii) $500,000 payable on the latter of the release from escrow and 90 days post-closing, and (iii) $500,000 payable on the latter of the release from escrow and 180 days      
Tangible Assets 490,822     $ 490,822      
VitaMedica [Member]              
Operating expenses       41,363 255,286    
Revenues $ 1,943,955 $ 1,417,483   3,561,264 2,406,266    
Common stock issued during period for acquisition value         $ 100,000    
Amortization expense annually       496,356      
Amortization expense monthly       $ 41,363      
Common stock per share $ 4.82     $ 4.82      
Common stock issued during period for acquisition         482,000    
Shares of Common stock       100,000      
Amortization expense         $ 41,363    
Purchase method of accounting [Member]              
Acquisition payable $ 74,589     $ 74,589      
Total estimated fair value       3,556,589      
Cash payment       $ 2,000,000      
Purchase price sale of shares 100,000     100,000      
Proceeds from issuance of common stock       $ 482,000      
Conversion price $ 5.00     $ 5.00      
Proceeds from repayment of loans to purchase common stock       $ 500,000      
Original principal amount $ 500,000     500,000      
Cygnet Online, LLC              
Operating expenses       175,000      
Revenues       700,000      
Cash payment       $ 1,500,000      
Purchase price sale of shares 5,100,000     5,100,000      
Proceeds from issuance of common stock       $ 2,550,000      
Amortization expense monthly       $ 175,000      
Shares of Common stock       555,489      
Description of earn out payment       Additionally, Seller will be paid up to $700,000 in the form of an earn-out payment based on 7% of Cygnet’s net revenue during the earn-out period, in accordance with and subject to the terms and conditions of the agreement. The earn-out payment, if any, will be paid 50% in immediately available funds and 50% in Company restricted common stock.      
Original principal amount $ 1,050,000     $ 1,050,000      
Securities purchase agreement description       In addition, the Company has the right to purchase Seller’s remaining membership interests in Cygnet. Commencing on October 10, 2022 and continuing for 180 days thereafter, the Company has the right, but not the obligation, to cause the Seller to sell 15% of the membership interests in Cygnet for $1,650,000 in immediately available funds. Commencing on the date that the Company completes its financial statements for the year ended December 31, 2023, and continuing for 120 days thereafter, the Company has the right, but not the obligation, to cause the Seller to sell the remaining 30% of the membership interests in Cygnet for 30% of the amount equal to four times Cygnet’s Adjusted EBITDA (as defined in the Call Agreement) for calendar year 2023, payable by wire transfer of immediately available funds equal to at least 50% of said purchase price with the balance payable through the issuance to Seller of shares of restricted common stock      
Cygnet Online, LLC | Proforma Adjustments [Member]              
Amortization expense annually       $ 2,100,000      
Amortization expense monthly       175,000      
Amortization expense         525,000    
Interactive Offers, LLC [Member]              
Operating expenses       50,329 1,816,464    
Cash payment       2,100,000      
Proceeds from issuance of common stock       2,733,630      
Amortization expense annually       603,948      
Amortization expense monthly       $ 50,329      
Common stock per share $ 4.88     $ 4.88      
Purchase price for the sale       $ 4,833,630      
Shares of Common stock       560,170      
Interactive Offers, LLC [Member] | Proforma Adjustments [Member]              
Amortization expense         $ 150,987