XML 234 R62.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
CONTINGENT LIABILITIES (Tables)
 12 Months Ended
Dec. 31, 2023
Contingent Liabilities  
SCHEDULE OF CONTINGENT LIABILITIES

Contingent liabilities as of December 31, 2023 and December 31, 2022 consist of the following:

 

 SCHEDULE OF CONTINGENT LIABILITIES

   As of
December 31,
2023		   As of
December 31,
2022		 
Options  $1,690,000    24,041,198 
Contingent consideration   2,024,000    12,447,396 
Contingent liabilities  $3,714,000    36,488,594 
SCHEDULE OF DERIVATIVE LIABILITIES OPTIONS EXPLANATORY

 

   Opening   Adjustments   Closing Value 
PIN  $22,350,000   $(22,350,000)  $- 
ESQ   1,691,198    (1,198)   1,690,000 
   $24,041,198   $(22,351,198)  $1,690,000 
SCHEDULE OF CONTINGENT CONSIDERATION EXPLANATORY

 

   Opening   Adjustments   Closing Value 
RF  $10,380,396   $(8,356,396)  $2,024,000 
UAV   1,208,000    (1,208,000)   - 
PIN   859,000    (859,000)   - 
   $12,447,396   $(10,423,396)  $2,024,000 

 

 

Contingent Consideration as of December 31, 2022

 

   Acquisition Value   Adjustments   Closing Value 
RF  $10,380,396   $-   $10,380,396 
UAV   1,017,000    191,000    1,208,000 
PIN   701,000    158,000    859,000 
   $12,098,396   $349,000   $12,447,396