XML 36 R25.htm IDEA: XBRL DOCUMENT v3.22.2.2
Note 6 - Acquisitions (Tables)
9 Months Ended
Sep. 30, 2022
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
  

Useful
Lives
(years)

  

Amounts

 

Valuation Methodology

Cash

    $81,473  

Accounts receivable

     611,471  

Other current assets

     6,338  

Intangible assets with estimated useful lives:

      

Customer relationships

 8   1,090,000 

Replacement cost and relief from royalty

Non-compete agreements

 3   120,000 

Multi-period excess earnings

Intangible assets with indefinite lives:

        

Trade names

     280,000  

Goodwill

     785,000  

Total assets acquired

     2,974,282  

Current liabilities

     (458,925) 

Net assets acquired

    $2,515,357  
  

Useful
Lives
(years)

  

Amounts

 

Valuation Methodology

Cash

    $20,235  

Fixed assets

     8,902  

Intangible assets with estimated useful lives:

        

Technology

 5   2,900,000 

Replacement cost and relief from royalty

Customer relationships

 6   3,860,000 

Multi-period excess earnings

Goodwill

     4,560,099  

Total assets acquired

     11,349,236  

Current liabilities

     (344,136) 

Net assets acquired

    $11,005,100  
Business Acquisition, Pro Forma Information [Table Text Block]
  

Three months ended September 30,

  Nine months ended September 30, 
             
  

2022

  

2021

  

2022

  

2021

 

Revenues

 $2,306,379  $4,299,925  $9,619,273  $13,677,429 

Net loss

 $(4,700,519) $(802,424) $(8,304,268) $(2,128,680)
Gray Matters [Member]  
Notes Tables  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]

Net cash consideration

 $7,240,100 

Buyer common stock

  1,500,000 

Fair value of deferred consideration

  1,335,000 

Fair value of contingent consideration

  930,000 

Total

 $11,005,100