XML 44 R27.htm IDEA: XBRL DOCUMENT v3.21.2
3. ACQUISITIONS (Tables)
12 Months Ended
Sep. 30, 2021
Business Combination and Asset Acquisition [Abstract]  
3. ACQUISITIONS - SWS Consideration
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
3. ACQUISITIONS - SWS Purchase Price Allocation
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
3. ACQUISITIONS - ATL Consideration
 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
3. ACQUISITIONS - 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   $     $21,183,351
3. ACQUISITIONS - P2K Consideration
Cash Consideration ($):   
Cash   1,155,000
95,699 shares of common stock   445,000
26,950 common stock options   88,935
Total Consideration   1,688,935
3. ACQUISITIONS - P2K Purchase Price Allocation
Purchase Price Allocation ($):   
Customer list   710,000
Design and other assets   123,000
Goodwill   977,388
Other assets and liabilities assumed, net   (121,453)
Total   1,688,935
3. ACQUISITIONS - GridFabric Consideration
Consideration:  Fair Value ($)
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
3. 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
3. ACQUISITIONS - Unaudited Pro Forma Information Assuming Acquisitions
               
   September 30, 2021  September 30, 2020
Net sales  $35,581,937   $25,627,704
          
Net income (loss)   12,848,264    (47,333,110)
          
Net profit / (loss) per common share – basic and diluted  $0.43   $(4.04)
          

Weighted average common shares outstanding – basic and diluted

  $29,939,290   $11,701,937