XML 37 R27.htm IDEA: XBRL DOCUMENT v3.20.4
3. ACQUISITIONS (Tables)
3 Months Ended
Dec. 31, 2020
Business Combinations [Abstract]  
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  $14,205,245
Other assets and liabilities assumed, net  $(479,864)
Total  $21,183,351
ACQUISITIONS - Pro Forma Information
              
   For the Three Months Ended
   December 31, 2020  December 30, 2019
Net sales  $4,343,169   $1,289,810
          
Net loss  $(6,458,903)  $(1,890,994)
          
Loss per common share - basic and diluted  $(0.27)  $(0.29)
          
Weighted average common shares outstanding - basic and diluted   23,765,277    6,521,486
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