XML 99 R82.htm IDEA: XBRL DOCUMENT v3.23.3
BUSINESS COMBINATIONS AND DISPOSITION (Tables)
12 Months Ended
Dec. 31, 2022
BUSINESS COMBINATIONS AND DISPOSITION  
Schedule of components of purchase price consideration

Cash

    

$

7,500,000

Promissory notes payable

 

5,500,000

Common stock

 

1,000,000

Purchase price consideration

$

14,000,000

Schedule of assets and liabilities acquired in business combination

    

Purchase Price

    

Allocation

Cash and cash equivalents

$

252,697

Accounts receivable, net

 

63,956

Due from factor, net

 

387,884

Inventory

 

2,941,755

Prepaid expenses and other current assets

 

32,629

Property, equipment and software, net

 

48,985

Goodwill

 

3,711,322

Intangible assets

 

7,403,800

Accounts payable

 

(615,706)

Accrued expenses and other liabilities

 

(227,321)

Purchase price consideration

$

14,000,000

Schedule of fair value of purchase price consideration

Cash

    

$

500,000

Common stock

 

8,025,542

Contingent consideration

 

3,421,516

Purchase price consideration

$

11,947,058

Schedule of allocation of purchase price in regard to acquisition

Purchase Price

    

Allocation

Cash and cash equivalents

$

24,335

Accounts receivable, net

 

49,472

Due from factor, net

Inventory

 

77,159

Prepaid expenses and other current assets

 

69,715

Property, equipment and software, net

 

83,986

Goodwill

 

9,681,548

Intangible assets

 

3,936,030

Accounts payable

 

(51,927)

Accrued expenses and other liabilities

 

(107,957)

Purchase price consideration

$

11,947,058

Schedule of business acquisition pro forma information

    

Year Ended

December 31, 

2022

2021

Net revenues

$

28,519,261

$

34,635,426

Net loss

$

(42,001,415)

$

(33,171,473)

Net loss per common share

$

(1,361.50)

$

(10,870.25)

June 2023 Disposition  
BUSINESS COMBINATIONS AND DISPOSITION  
Schedule of assets and liabilities acquired in business combination

    

December 31,

 

2022

    

2021

Cash and cash equivalents

$

7,666

$

12,598

Inventory

102,718

95,155

Accounts receivable, net

45,018

22,010

Goodwill

1,130,310

9,681,548

Intangible assets, net

1,521,265

3,578,182

Other current and non-current assets

62,703

161,740

Accounts payable

81,991

54,981

Accrued expenses and other liabilities

520,195

381,290

Deferred revenue

202,129

276,397

Due to related parties

1,008

21,361

Note payable - related party

129,489

299,489

Loan payable

284,059

148,900

June 2023 Disposition | Discontinued operations  
BUSINESS COMBINATIONS AND DISPOSITION  
Schedule of assets and liabilities acquired in business combination

Year Ended

December 31,

2022

    

2021

Net revenues

$

3,637,620

$

1,819,896

Cost of net revenues

1,241,594

1,888,091

Gross profit (loss)

2,396,026

(68,195)

Operating expenses:

General and administrative

2,303,854

603,007

Sales and marketing

931,650

540,873

Impairment

10,036,238

Total operating expenses

13,271,742

1,143,880

Loss from operations

(10,875,716)

(1,212,075)

Other income (expense):

Interest expense

(52,927)

(44,828)

Other non-operating income (expenses)

233,030

Total other income (expense), net

(52,927)

188,202

Income tax benefit (provision)

Net loss from discontinued operations

$

(10,928,643)

$

(1,023,873)

Weighted average common shares outstanding - basic and diluted

30,852

3,052

Net loss from discontinued operations per common share - basic

$

(354.23)

$

(335.52)

Stateside  
BUSINESS COMBINATIONS AND DISPOSITION  
Schedule of fair value of purchase price consideration

Cash

    

$

5,000,000

Common stock

 

3,403,196

Purchase price consideration

$

8,403,196

Schedule of allocation of purchase price in regard to acquisition

Purchase Price

    

Allocation

Cash and cash equivalents

32,700

Accounts receivable, net

 

154,678

Due from factor, net

 

371,247

Inventory

 

603,625

Prepaid expenses and other current assets

 

7,970

Deposits

 

9,595

Property, equipment and software, net

Goodwill

 

2,104,056

Intangible assets

 

5,939,140

Accounts payable

 

(374,443)

Accrued expenses and other liabilities

 

(445,372)

$

8,403,196