XML 38 R25.htm IDEA: XBRL DOCUMENT v3.23.1
Business Acquisitions (Tables)
 12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Fair Value of Assets Acquired and Liabilities Assumed

The purchase price has been preliminarily allocated to assets acquired and liabilities assumed based on the estimated fair value of such assets and liabilities at the date of acquisitions as follows:

 

      
Assets acquired:     
Accounts receivable  $68,380 
Prepaid expenses   38,913 
Property and equipment   30,018 
Intangible assets (see Note 5)   3,888,000 
Assets   4,025,311 
Liabilities assumed:     
Accounts payable   36,446 
Deferred revenue   1,072,530 
Liabilities   1,108,976 
      
Total identifiable net assets   2,916,335 
      
Purchase price   6,383,269 
      
Goodwill - Excess of purchase price over fair value of net assets acquired  $3,466,934 
Schedule of Pro Forma Information

The following unaudited pro forma information presents a summary of the consolidated results of operations for the Company as if the acquisition of Yellow Folder had occurred on January 1, 2021.

 

           
   For the twelve months ended 
   (unaudited)   (unaudited) 
   December 31, 2022   December 31, 2021 
Total revenues  $14,794,780   $14,273,739 
           
Net income  $58,543   $1,316,854 
           
Basic net income per share  $0.01   $0.32 
Diluted net income per share  $0.01   $0.29 

 

The following tables present the amounts of revenue and earnings of Yellow Folder since the acquisition date included in the consolidated income statement for the reporting period.

 

   For the twelve months ended 
   December 31, 2022 
Yellow Folder:     
Total revenues  $2,460,474 
Net income  $520,186