XML 46 R29.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Business Acquisition (Tables)
12 Months Ended
Dec. 31, 2023
Business Acquisition (Tables) [Line Items]  
Schedule of Purchase Price Allocation as of the Acquisition The purchase price and purchase price allocation as of the acquisition completion date follows.
Purchase Price:    
Cash paid at closing  $10 
Due to landlord   755,906 
Total Purchase Price, net of cash acquired   755,916 
      
Assets Acquired:     
Accounts receivable, net   636,550 
Inventory   176,583 
Costs and estimated earnings in excess of billings   181,152 
Machinery and equipment   1,100,000 
Total Assets Acquired:   2,094,285 
      
Liabilities Assumed:     
Billings in excess of costs and earnings on uncompleted contracts   (1,388,838)
Total Liabilities Assumed   (1,388,838)
Net Assets Acquired   705,447 
Excess Purchase Price “Goodwill”  $50,469 
Purchase Price:    
Cash paid at closing, net of cash acquired  $3,828,967 
Common stock   2,597,111 
Series B Preferred Stock   3,712,500 
Series C Preferred Stock   667,947 
Contingent consideration-Common Stock True Up***   2,397,334 
Contingent consideration-Earnout   3,713,875 
Total Purchase Price, net of cash acquired   16,917,734 
      
Assets Acquired:     
Accounts receivable, net   274,574 
Inventory   2,085,912 
Other current assets   415,188 
Fixed assets, net   5,075 
Tradenames/trademarks   1,228,000 
Technology/know-how/trade secrets   1,842,000 
Patented technology   1,710,000 
Customer relationships   4,705,000 
Total Assets Acquired:   12,265,749 
      
Liabilities Assumed:     
Accounts payable and accrued expenses   (936,448)
Deferred revenue   (18,482)
Total Liabilities Assumed   (954,930)
Net Assets Acquired   11,310,819 
Excess Purchase Price “Goodwill”  $5,606,915 
Purchase Price:    
Cash paid at closing  $286,742 
Common stock   1,432,889 
Series C Preferred Stock   396,042 
Contingent considerations-Common Stock True Up***   1,322,665 
Contingent considerations-Earnout   9,885,974 
Total Purchase Price, net of cash acquired   13,324,312 
Assets Acquired:     
Accounts receivable, net   1,461,461 
Inventory   1,925,285 
Other current assets   36,815 
Vendor deposits   375,672 
Costs and estimated earnings in excess of billings   533,638 
Fixed assets, net   106,330 
Trademarks/tradenames   1,806,000 
Technology/know-how/trade secrets   1,169,193 
Vendor relationships   1,416,000 
Rebate program   1,894,703 
Customer relationships   1,962,000 
Other non-current assets   24,819 
Total Assets Acquired:   12,711,916 
Liabilities Assumed:     
Accounts payable   (2,854,509)
Deferred revenue   (2,279,616)
Notes payable   (1,778,666)
Financing lease liability   (25,231)
Total Liabilities Assumed   (6,938,022)
Net Assets Acquired   5,773,894 
Excess Purchase Price “Goodwill”  $7,550,418 
Schedule of Future Maturity of lease Liability Schedule maturities of operating lease liabilities outstanding as of December 31, 2023 are as follows:
Years Ending:     
2024   1,914,173 
2025   1,190,213 
2026   174,900 
Total lease payments   3,279,286 
Less: Imputed Interest   (225,764)
Present value of future minimum lease payments  $3,053,522 
Schedule of Loss on Impairment of Goodwill and Intangibles The loss on impairment of goodwill and intangibles was comprised of the following:
   December 31, 
   2023 
Tradenames  $473,415 
Technology/know-how   817,122 
Customer relationships   2,221,410 
Patented technology   736,020 
Goodwill   2,225,343 
   $6,473,310 
Schedule of Gain on Settlement of Contingent Consideration The gain on settlement of contingent consideration was comprised of the following:
   December 31, 
   2023 
Gain on Make-Whole Provision Adjustment  $3,719,997 
Gain on Settlement of 2022 Earnout Reserve   751,867 
Gain on Adjustment of 2023-2025 Earnout Reserves   3,090,014 
Sub-total   7,561,878 
      
Loss on Exchange of Stock Options for Common Shares clawed-back   (515,942)
Total  $7,045,936 
Landlord [Member]  
Business Acquisition (Tables) [Line Items]  
Schedule of Future Maturity of lease Liability As of December 31, 2023, the future maturity of the lease liability as of December 31, is as follows:
Years Ended December 31,    
2024   372,688 
2025   93,172 
Total   465,860 
Less: Unamortized discount   (72,631)
Total amount due to landlord   393,229 
Less: current portion of amount due to landlord, net of discount   (302,372)
Total long-term portion of amount due to landlord  $90,857