XML 37 R25.htm IDEA: XBRL DOCUMENT v3.22.2
3. ACQUISITIONS (Tables)
9 Months Ended
Jun. 30, 2022
Business Combination and Asset Acquisition [Abstract]  
Summary of SWS Consideration

The Company determined the fair value of the consideration given to the sellers of SWS in connection with the transaction in accordance with ASC 820 was as follows:

 

Consideration:

 

Fair Value

 

Cash

 

$

1,350,000

 

Contingent consideration

 

 

155,000

 

310,018 shares of common stock as contingent equity
   consideration

 

$

533,002

 

167,685 shares of common stock

 

 

4,649,905

 

Total Consideration

 

$

6,687,907

 

Summary of SWS Purchase Price Allocation

 

 

Preliminary
Allocation at
Acquisition Date

 

 

Adjustments
to Fair
Value

 

 

Final
Allocation at
Acquisition
Date

 

Customer List

 

$

5,122,733

 

 

$

(4,932,733

)

 

$

190,000

 

Goodwill

 

 

1,642,409

 

 

 

5,178,126

 

 

 

6,820,535

 

Other Assets and Liabilities assumed,
   net

 

 

(77,235

)

 

 

(245,393

)

 

 

(322,628

)

Total

 

$

6,687,907

 

 

$

 

 

$

6,687,907

 

Summary of ATL Purchase Price Allocation

 

Purchase Price Allocation

 

Preliminary
Allocation at
Acquisition
Date

 

 

Adjustments
to Fair Value

 

 

Final
Allocation at
Acquisition
Date

 

Strategic Contract

 

$

7,457,970

 

 

$

2,342,000

 

 

$

9,799,970

 

Goodwill

 

 

14,205,245

 

 

 

(1,264,167

)

 

 

12,941,078

 

Other Assets and Liabilities assumed,
   net

 

 

(479,864

)

 

 

(1,077,833

)

 

 

(1,557,697

)

Total

 

$

21,183,351

 

 

$

 

 

$

21,183,351