XML 31 R20.htm IDEA: XBRL DOCUMENT v3.22.2.2
GOODWILL AND OTHER INTANGIBLE ASSETS (Tables)
6 Months Ended
Jun. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
SCHEDULE OF IMPAIRMENT OF GOODWILL

 SCHEDULE OF IMPAIRMENT OF GOODWILL

   Goodwill 
December 31, 2020  $8,761,725 
Goodwill recognized in connection with Kush acquisition on May 1, 2021  $1,288,552 
December 31, 2021  $10,050,277 
Goodwill recognized in connection with Medigap acquisition on January 10, 2022  $19,199,008 
Goodwill recognized in connection with Barra acquisition on April 26, 2022   4,236,822 
June 30, 2022  $33,486,107 
SCHEDULE OF INTANGIBLE ASSETS AND WEIGHTED-AVERAGE REMAINING AMORTIZATION PERIOD

The following table sets forth the major categories of the Company’s intangible assets and the weighted-average remaining amortization period as of June 30, 2022:

 

 

   Weighted Average Remaining Amortization period (Years)  

Gross

Carrying

Amount

   Accumulated Amortization  

Net

Carrying Amount

 
Trade name and trademarks   4.9   $2,142,858   $(804,020)  $1,338,838 
Internally developed software   4.5    1,326,158    (131,655)   1,194,503 
Customer relationships   9.53    11,922,290    (1,517,174)   10,405,116 
Purchased software   -    562,327    (562,327)   - 
Video Production Assets   0.6    50,000    (23,242)   26,758 
Non-competition agreements   2.4    3,504,810    (1,827,590)   1,677,220 
Contracts Backlog   0.5    210,000    (100,684)   109,316 
        $19,718,443   $(4,966,692)  $14,751,751 

 

The following table sets forth the major categories of the Company’s intangible assets and the weighted-average remaining amortization period as of December 31, 2021:

 

   Weighted Average Remaining Amortization period (Years)  

Gross

Carrying

Amount

   Accumulated Amortization  

Net

Carrying Amount

 
Trade name and trademarks   3.5   $1,777,475   $(609,822)  $1,167,653 
Internally developed software   4.7    595,351    (28,443)   566,908 
Customer relationships   7.7    4,237,290    (1,048,726)   3,188,564 
Purchased software   0.6    562,327    (452,985)   109,342 
Video Production Assets   1.0    20,000    -    20,000 
Non-competition agreements   2.9    3,504,809    (1,478,376)   2,026,433 
        $10,697,252   $(3,618,352)  $7,078,900 
SCHEDULE OF AMORTIZATION EXPENSE OF ACQUIRED INTANGIBLES ASSETS

The following table reflects expected amortization expense as of June 30, 2022, for each of the following five years and thereafter:

 

Years ending December 31,  Amortization Expense 
2022 (remainder of year)  $1,374,512 
2023   2,461,552 
2024   2,083,450 
2025   1,703,824 
2026   1,463,747 
Thereafter   5,664,666 
Total  $14,751,751