XML 115 R74.htm IDEA: XBRL DOCUMENT v3.22.1
BUSINESS COMBINATION (Details Narrative) - USD ($)
 1 Months Ended
Jul. 07, 2021
May 10, 2021
Sep. 30, 2021
Aug. 27, 2021
Mar. 25, 2021
Jan. 31, 2021
Dec. 13, 2021
Parrut Asset Purchase [Member]              
Contingent consideration $ 1,125,000            
Consisting Cash 500,000            
Promissory note $ 1,750,000            
Interest rate 6.00%            
Maturity date Jul. 01, 2023            
Common stock shares 257,545            
Closing common stock value $ 1,264,551            
Earn-Out Consideration $ 1,350,000            
One Wire Asset Purchase [Member]              
Shareholders Consideration Shares   155,327          
Shareholders Consideration value   $ 1,255,000          
Shareholders Consideration price per share   $ 8.0797          
Additional common stock shares   11,438          
Fair value of additional common stock shares   $ 45,751          
Common stock value at the acquisition date   $ 1,436,777          
Number of reserve shares   31,066          
Purchase price allocation   $ 1,500,000          
Total purchase price   $ 1,482,528          
Upsider Asset Purchase [Member]              
Restricted Common Stock         323,094    
Number of reserve shares         51,940    
Net cash         $ 69,983    
Restricted Stock par value         $ 7.88    
cash consideration     $ 1,325,003        
Total purchase price         $ 3,900,000    
Restricted Stock Expense         $ 2,544,362    
Issuance of earn-out shares         321,390    
Scouted Asset Purchase [Member]              
Restricted Common Stock           224,163  
Number of reserve shares           33,151  
Restricted Stock par value           $ 7.25  
cash consideration           $ 180,000  
Total purchase price           1,800,000  
Shares held in reserve             33,151
Restricted Stock Expense           1,625,183  
Acquired intangible assets           $ 1,800,000  
Novo Asset Purchase [Member]              
Contingent consideratio description       (i) $1,337,500 in cash, (ii) a $3,000,000 promissory note with an interest rate of 6%, that matures on February 1, 2024, (iii) working capital adjustments in the amount of approximately $217,045, which was paid as of September 30, 2021 and (iv) 508,711 restricted shares of common stock is valued at $2,019,583, of which 127,178 of our restricted shares of Common Stock were placed in escrow to account for post-closing adjustments in respect to Novo Group’s revenue from the closing date to the end of the 2021 calendar year, as well as to partially secure the indemnification obligations of Novo Group’s former owners.      
Contingent consideration       $ 543,297      
Base Purchase Price       $ 7,117,425      
Restricted Common Stock       127,178      
Restricted shares       $ 2,019,583