XML 27 R16.htm IDEA: XBRL DOCUMENT
v3.23.3

GOODWILL | 9 Months Ended
--- | ---
Sep. 30, 2023
Goodwill and Intangible Assets Disclosure [Abstract] |
GOODWILL | 9. GOODWILL The Company and its subsidiaries continually evaluate potential acquisitions that align with the Company’s plans. Starting an F&B business in Hong Kong, China, and Taiwan can be an excellent opportunity due to the large consumer market, diverse food culture, high demand for international cuisine, favorable business environment, skilled labor force, and opportunities for growth. On October 4, 2022, the Company completed its first F&B business acquisition of MOC HK Limited, a F&B business started in Hong Kong. The accompanying consolidated financial statements include the operations of the acquired entity from its acquisition date. The acquisition has been accounted for as a business combination. Accordingly, consideration paid by the Company to complete the acquisition is initially allocated to the acquired assets and liabilities assumed based upon their estimated acquisition date fair values. The recorded amounts for assets acquired and liabilities assumed are provisional and subject to change during the measurement period, which is up to 12 months from the acquisition date. As a result of the acquisition of MOC, goodwill of $60,363 generated in a business combination represents the purchase price of $70,523 in excess of identifiable tangible and intangible assets. Goodwill and intangible assets that have an indefinite useful life are not amortized. Instead, they are reviewed periodically for impairment. On June 14, 2023, the Company completed its online travel business acquisition of Hapi Travel Limited, an online travel business started in Hong Kong. The accompanying consolidated financial statements include the operations of the acquired entity from its acquisition date. The acquisition has been accounted for as a business combination. Accordingly, consideration paid by the Company to complete the acquisition is initially allocated to the acquired assets and liabilities assumed based upon their estimated acquisition date fair values. The recorded amounts for assets acquired and liabilities assumed are provisional and subject to change during the measurement period, which is up to 12 months from the acquisition date. As a result of the acquisition of HTL, goodwill of $214,174 generated in a business combination represents the purchase price of $214,993 in excess of identifiable tangible and intangible assets. Goodwill and intangible assets that have an indefinite useful life are not amortized. Instead, they are reviewed periodically for impairment. The Company evaluates goodwill on an annual basis in the fourth quarter or more frequently if management believes indicators of impairment exist. Such indicators could include, but are not limited to (1) a significant adverse change in legal factors or in business climate, (2) unanticipated competition, or (3) an adverse action or assessment by a regulator. The Company first assesses qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount, including goodwill. If management concludes that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, management conducts a quantitative goodwill impairment test. The impairment test involves comparing the fair value of the applicable reporting unit with its carrying value. The Company estimates the fair values of its reporting units using a combination of the income, or discounted cash flows, approach and the market approach, which utilizes comparable companies’ data. If the carrying amount of a reporting unit exceeds the reporting unit’s fair value, an impairment loss is recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit. The Company’s evaluation of goodwill completed during the period resulted in no impairment losses. The table below reflects the Company’s estimates of the acquisition date fair value of the assets acquired and liabilities assumed for the 2022 and 2023 acquisition: SCHEDULE OF ESTIMATES OF ACQUISITION FAIR VALUE
|  | MOC |  |  | HTL |
Acquisition Date |  | October 4, 2022 |  |  | June 14, 2023 |
Purchase Price |  |  |  |  |  |  |  |
Cash |  | $ | 70,523 |  |  | $ | 214,993 |
Total purchase consideration |  |  | 70,523 |  |  |  | 214,993 |
Purchase Price Allocation |  |  |  |  |  |  |  |
Assets acquired |  |  |  |  |  |  |  |
Current assets |  |  | 32,700 |  |  |  | 15,098 |
Property and Equipment, net |  |  | 11,266 |  |  |  | 1,485 |
Operating lease right-of-use assets, net |  |  | 114,232 |  |  |  | 16,516 |
Total assets acquired |  |  | 158,198 |  |  |  | 33,099 |
Liabilities assumed: |  |  |  |  |  |  |  |
Current liabilities |  |  | (33,437 | ) |  |  | (20,885 | )
Operating lease liability |  |  | (114,232 | ) |  |  | (11,395 | )
Accrued taxes |  |  | (349 | ) |  |  | - |
Total liabilities assumed |  |  | (148,018 | ) |  |  | (32,280 | )
Net assets acquired |  |  | 10,180 |  |  |  | 819 |
Goodwill |  |  | 60,343 |  |  |  | 214,174 |
Total purchase consideration |  | $ | 70,523 |  |  | $ | 214,993 |
The following table summarizes changes in the carrying amount of goodwill at September 30, 2023 and December 31, 2022 SCHEDULE OF GOODWILL
|  | September 30, 2023 |  |  | December 31, 2022 |
Balance at beginning of the period/year |  | $ | 60,343 |  |  | $ | - |
Acquisitions |  |  | 214,174 |  |  |  | 60,343 |
Foreign currency exchange adjustment |  |  | (72 | ) |  |  |  |
Balance as of end of the period/year |  | $ | 274,445 |  |  | $ | 60,343 |

X
- References No definition available. + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for goodwill. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482573/350-20-50-1 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482548/350-20-55-24 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//350-20/tableOfContent Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482573/350-20-50-2 + Details
Name: | us-gaap_GoodwillDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration