XML 33 R23.htm IDEA: XBRL DOCUMENT v3.23.3
Business Combinations (Tables)
 9 Months Ended
Sep. 30, 2023
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 condensed consolidated results of operations for the Company as if the acquisition of Yellow Folder had occurred on January 1, 2022.

 

   September 30, 2023   September 30, 2022 
   For the three months ended 
   (unaudited)   (unaudited) 
   September 30, 2023   September 30, 2022 
Total revenues  $4,248,429   $3,859,627 
           
Net income  $209,331   $217,536 
           
Basic net income per share  $0.05   $0.05 
Diluted net income per share  $0.05   $0.05 

 

   September 30, 2023   September 30, 2022 
   For the nine months ended 
   (unaudited)   (unaudited) 
   September 30, 2023   September 30, 2022 
Total revenues  $12,693,692   $10,756,634 
           
Net (loss) income  $457,628   $(142,241)
           
Basic net income (loss) per share  $0.11   $(0.03)
Diluted net income (loss) per share  $0.10    (0.03)
 

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

 

   For the   For the 
   three months ended   nine months ended 
   September 30, 2023   September 30, 2023 
Yellow Folder:        
Total revenues  $968,870   $2,707,764 
Net income  $181,332   $452,443 

 

    For the
three months ended
September 30, 2022		     For the
nine months ended
September 30, 2022		  
Yellow Folder:                
Total revenues   $ 829,856     $ 1,620,224  
Net income   $ 178,973     $ 375,531