XML 34 R13.htm IDEA: XBRL DOCUMENT
v3.25.1

Acquisition of Card Cash | 12 Months Ended
--- | ---
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract] |
Acquisition of Card Cash | 3. Acquisition of Card Cash On December 29, 2023, the Company completed the acquisition of CardCash. The acquisition was made pursuant to an agreement and plan of merger dated August 18, 2023, between the Company and CardCash. The Company acquired all of the issued and outstanding equity of CardCash for $26,682,000, made up of the issuance of 6,108,007 shares of the Company’s common stock valued at $24,682,000, the issuance of a note payable for $1,500,000, and payment of $750,000 in cash. The Company utilized the acquisition method of accounting for the acquisition in accordance with ASC 805, Business Combinations, and allocated the purchase price to CardCash’s tangible assets, identifiable intangible assets, and assumed liabilities at their estimated fair values as of the date of acquisition. The fair value assigned to the developed technology was determined using the relief from royalty method. The fair value assigned to trade name were determined using the relief from royalty method. The fair value of the customer relationships was determined using the multi-period excess earnings method, which estimates the direct cash flow expected to be generated from the existing customers acquired. The cash flows were based on estimates used to value the acquisition, and the discount rates applied were benchmarked with reference to the implied rate of return from the transaction model, as well as the weighted average cost of capital. The valuation assumptions took into consideration the Company’s estimates of customer attrition and revenue growth projections. The excess of the purchase price paid by the Company over the estimated fair value of identified tangible and intangible assets has been recorded as goodwill. Goodwill also represents the future benefits as a result of the acquisition that the Company believes will enhance the Company’s product offerings and lineup available to both new and existing customers and generate future synergies within the discount coupon and gift card business. In accordance with ASC 805, the Company made an allocation of the purchase price for CardCash based on the fair value of the assets acquired and liabilities assumed. The following table summarizes the allocation of the fair value of the purchase consideration to the fair value of tangible assets, identifiable intangible assets, and assumed liabilities of CardCash on the date of acquisition: Schedule of Fair Value of Assets Acquired and Liabilities Assumed
|  | Fair Value |
Fair value of consideration: |  |  |  |
Cash |  | $ | 750,000 |
Notes payable ($750,000 due December 30, 2024; $750,000 due December 30, 2025) |  |  | 1,500,000 |
Common stock (6,108,007 shares of common stock at $4.00 per share) |  |  | 24,432,000 |
Total purchase price |  | $ | 26,682,000 |
Allocation of the consideration to the fair value of assets acquired and liabilities assumed: |  |  |
Cash |  | $ | 2,061,265 |
Accounts receivable |  |  | 1,582,635 |
Inventories |  |  | 4,152,273 |
Prepaids, deposits, and other |  |  | 220,385 |
Property and equipment, net |  |  | 2,563,312 |
Accounts payable and accrued liabilities |  |  | (2,068,154 | )
Line of credit |  |  | (6,737,385 | )
Deferred tax liability |  |  | (1,800,000 | )
Net tangible assets |  |  | (25,669 | )
Intangible assets: |  |  |  |
Developed technology |  |  | 2,600,000 |
Trade name |  |  | 2,400,000 |
Customer relationships |  |  | 1,700,000 |
Net identifiable intangible assets |  |  | 6,700,000 |
Goodwill |  |  | 20,007,669 |
Fair value of net asset acquired |  | $ | 26,682,000 |
The amount of revenue and net loss of CardCash included in the Company’s (Successor) consolidated statements of operations during the period December 30, 2023 to December 31, 2023, was zero and $5,000,000, respectively. The following unaudited pro forma statements of operations present the Company’s pro forma results of operations after giving effect to the purchase of CardCash based on the historical financial statements of the Company and CardCash. The unaudited pro forma statements of operations for the twelve months ended December 31, 2023, give effect to the transaction as if it had occurred on January 1, 2023. Schedule of Pro Forma Statements of Operations
|  | Year Ended December 31, 2023 |
|  | (Proforma, unaudited) |
Sales |  | $ | 89,307,460 |
Net loss |  | $ | (9,122,246 | )
Net loss per share |  | $ | (0.41 | )

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

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-5 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/805/tableOfContent + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration