XML 41 R25.htm IDEA: XBRL DOCUMENT v3.21.2
3. ACQUISITIONS (Tables)
 9 Months Ended
Jun. 30, 2021
Business Combination and Asset Acquisition [Abstract]  
3. 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
3 ACQUISITIONS - SWS Purchase Price Allocation
Purchase Price Allocation:   
Customer List  $5,122,733
Goodwill  $12,499,248
Other assets and liabilities assumed, net  $(525,277)
Total  $17,096,704
3. ACQUISITIONS - ATL Consideration
Consideration:  Fair Value
1,550,091 shares of common stock  $20,290,692
Total Consideration  $20,290,692
3. ACQUISITIONS - ATL Purchase Price Allocation
Purchase Price Allocation:   
Strategic contract  $7,457,970
Goodwill  $13,394,675
Other assets and liabilities assumed, net  $(561,953)
Total  $20,290,692
3. 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
3. 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
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
             
   For the Three Months Ended  For the Nine Months Ended
   June 30, 2021  June 30, 2020  June 30, 2021  June 30, 2020 
Net sales  $11,916,065   $4,824,897   $24,883,292   $11,522,066
                    
Net loss  $(16,677,127)  $(8,464,370)  $(17,050,808)  $(16,467,306)
                    
Net loss per common share – basic and diluted  $(0.49)  $(0.64)  $(0.58)  $(1.80)
                    
Weighted average common shares outstanding – basic and diluted   34,014,221    13,173,509    29,382,905    9,145,775