XML 44 R26.htm IDEA: XBRL DOCUMENT v3.21.1
3. ACQUISITIONS (Tables)
6 Months Ended
Mar. 31, 2021
Business Combinations [Abstract]  
ACQUISITIONS - SWS Consideration
Consideration:  Fair Value
Cash  $1,350,000
Contingent consideration   2,500,000
477,703   shares of common stock   13,246,704
Total Consideration  $17,096,704
ACQUISITIONS - SWS Purchase Price Allocation
Purchase Price Allocation:   
Customer List  $5,122,733
Goodwill  $12,051,206
Other assets and liabilities assumed, net  $(77,235)
Total  $17,096,704
ACQUISITIONS - ATL Consideration
Consideration:  Fair Value
1,618,285 shares of common stock  $21,183,351
Total Consideration  $21,183,351
ACQUISITIONS - ATL Purchase Price Allocation
Purchase Price Allocation:   
Strategic contract  $7,457,970
Goodwill  $14,079,712
Other assets and liabilities assumed, net  $(354,331)
Total  $21,183,351
ACQUISITIONS - P2K Consideration
Consideration:  Fair Value
Cash  $1,155,000
95,699 shares of common stock  $445,000
26,950 common stock options  $88,935
Total Consideration  $1,688,935
ACQUISITIONS - P2K Purchase Price Allocation
Purchase Price Allocation:   
Customer list  $730,000
Design and other assets  $123,000
Goodwill  $957,388
Other assets and liabilities assumed, net  $(121,453)
Total  $1,688,935
ACQUISITIONS - GRIDFABRIC Consideration
Consideration:  Fair Value
Cash  $400,000
26,427 shares of common stock  $250,000
Contingent consideration - common stock issuable upon achievement of milestone(s)  $750,000
Total Consideration  $1,400,000
ACQUISITIONS - GRIDFABRIC Purchase Price Allocation
Purchase Price Allocation:   
Software  $1,120,000
Customer list  $60,000
Non-compete  $190,000
Goodwill  $26,395
Net Assets  $3,605
Total  $1,400,000