XML 61 R50.htm IDEA: XBRL DOCUMENT v3.22.1
Acquisitions (Details Narrative) - USD ($)
 3 Months Ended 12 Months Ended
Jan. 14, 2021
Mar. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Business Acquisition Description the Company acquired 100% of the issued and outstanding shares of Centric Telecom, Inc., a provider of telecommunications products, services, and solutions in Northern Virginia. The aggregate purchase price of $3,255,000 consisted of $2,163,000 of cash paid at closing, 46,662 shares of our      
Aggregate Purchase Price   $ 4,910,000    
Comon Stock Shares For Services   4,482,328    
Consideration Amount   $ 1,690,000    
Aggregate Vaue Of Comon Stock   $ 2,210,000    
Decrease In The Fair Value Of The Intangible Asset     $ 420,000  
Less Amortization Expense In Cost Of Software Solutions     59,000  
Additional Amortization Expense In Sales And Marketing     98,000  
Additional Amortization Expense In General And Administrative     37,000  
Increase In Opening Balance Sheet Cash And Accrued Liabilities     739,000  
Increase Of Assets Acquired     9,000  
Increase In Liabilities Assumed     147,000  
Increase To Goodwill Adjustment     140,000  
Increase Of Right To Use Assets Balance     4,000  
Increase Of Operating Lease Liability     1,000  
Deferred Tax Assets, Initial Valuation     2,829,000  
Decrease To Goodwill     3,000  
Deferred Tax Liability     $ 5,033,000  
Weighted-average Tax Rate     25.00%  
Contract Cost     $ 105,000  
Increase To Current And Long-term Accounts Receivables     170,000  
Increase In Contract Liabilities     103,000  
Decrease To Goodwill Adjustment     $ 172,000  
Estimated Economic Life   16 years    
Weighted Average Cost Of Capital, Rate     11.00%  
Description Of Key Assumptions Used In Valuing The Developed Technology   The key assumptions used in valuing the customer relationships acquired are as follows: weighted average cost of capital of 14.0%, tax rate of 25.0%, and estimated economic life of 15 years    
Acquisition Related Expenses Incurred   $ 970,000    
Estimated Contingent Consideration     $ 746,000  
Stock Options       $ 453,000
Centric Telecom, Inc.        
Deferred Tax Liability     534,000  
Description Of Key Assumptions Used In Valuing The Developed Technology   The key assumptions used in valuing the developed technology are as follows: royalty rate of 7%, discount rate of 11.0%, tax rate of 25% and estimated average economic life of 6 years. The key assumptions used in valuing the existing trademarks are as follows: royalty rate of 1.0%, discount rate of 11.0%, tax rate of 25% and estimated average economic life of 4 years    
Acquisition Related Expenses Incurred   $ 67,000    
Intangible Assets Acauired, Adjustments     38,000  
Increase To Accrued Liabilities     8,000  
Decrease In Amortization Expense     16,000  
Increase To Goodwill     38,000  
Increase To Goodwill Due To Recording Of Pre-acquisition Liabilities     8,000  
Increase In Operating Lease Liability Due To Adoption Of Asc 842     16,000  
Increase To Goodwill Due To Adoption Of Asc 842     16,000  
Increase To Goodwill Due To Recording Of Deferred Tax Liability     $ 534,000  
Merger [Member] | June 1, 2021 [Member]        
Comon Stock Shares For Services   3,097,309    
Stock Options   $ 39,000,000    
Cash Amount   $ 10,000,000    
Common Stock Price Per Share $ 7.42 $ 5.47    
Aggregate Exercise Price   $ 560,000