XML 39 R27.htm IDEA: XBRL DOCUMENT v3.22.2.2
4. ACQUISITIONS (Tables)
12 Months Ended
Sep. 30, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of WAHA and SPRE Consideration

The Company determined the fair value of the consideration given to the Sellers in connection with the transaction and the allocation of the purchase price in accordance with ASC 820 were as follows:

 

Consideration:

 

Fair Value

 

Cash

 

$

19,771,610

 

Financing provided by Seller

 

 

1,961,747

 

Mortgage assumed

 

 

2,158,253

 

Total Consideration

 

$

23,891,610

 

Schedule of WAHA and SPRE Purchase Price Allocation

 

Purchase Price Allocation

 

Preliminary
Allocation at
Acquisition
Date

 

Land

 

$

100,000

 

Building/Improvements

 

 

14,700,000

 

Miners

 

 

9,091,610

 

Total

 

$

23,891,610

 

Schedule 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

 

Schedule 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

 

Schedule of ATL Consideration

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

 

Consideration

 

Preliminary Allocation at Acquisition Date

 

 

Adjustments to Fair Value

 

 

Final Allocation at Acquisition Date

 

642,309 shares of common stock

 

$

8,407,826

 

 

 

 

 

$

8,407,826

 

975,976 shares of common stock – held in escrow

 

 

12,775,525

 

 

 

 

 

 

12,775,525

 

Total Consideration

 

$

21,183,351

 

 

 

 

 

$

21,183,351

 

Schedule 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

 

Schedule Unaudited Pro Forma Information Assuming Acquisitions

The following is the unaudited pro forma information for continuing operations assuming the acquisition of WAHA & SPRE occurred on October 1, 2020:

 

 

 

For the Year Ended

 

 

 

September 30,
2022

 

 

September 30, 2021

 

Net sales from continuing operations

 

$

161,090,831

 

 

$

55,571,697

 

Loss from continuing operations

 

$

(34,488,387

)

 

$

(5,457,907

)

Loss from continuing operations per common share - basic

 

$

(0.81

)

 

$

(0.19

)

Weighted average common shares outstanding – basic

 

 

42,614,197

 

 

 

29,441,364

 

Loss from continuing operations per common share - diluted

 

$

(0.81

)

 

$

(0.19

)

Weighted average common shares outstanding – diluted

 

 

42,614,197

 

 

 

29,441,364