XML 75 R65.htm IDEA: XBRL DOCUMENT v3.22.2.2
BUSINESS COMBINATION (Details Narrative) - USD ($)
 1 Months Ended 6 Months Ended
Apr. 02, 2022
Jul. 07, 2021
May 10, 2021
Aug. 27, 2021
Mar. 25, 2021
Jan. 31, 2021
Jun. 30, 2022
Jun. 01, 2022
Apr. 01, 2022
Dec. 13, 2021
Novo Agreement [Member]                    
Principal Amount Owed                 $ 3,000,000  
Principal Amount Owed Reduce $ 600,000                  
Pricnipal Amount Owed Reduced Value                 $ 2,400,000  
Debt Forgiven $ 52,117                  
Separate Lump Sum Pre-payment               $ 1,250,000    
Escrow Shares Issued 76,277                  
Prepayment Term Description If we make the Pre-Payment on or before June 1, 2022, 25,000 escrow shares will be released to us and cancelled. If the full balance is paid off on or before August 1, 2022, 25,901 escrow shares will be released to us and cancelled. Conversely, if we do not make the Pre-Payment on or before June 1, 2022, 25,000 escrow shares will be released to Novo Group. If the full balance is not paid on or before the August 1, 2022 payoff date, 25,901 escrow shares will be released to Novo Group. In addition, if we do not pay off the Novo Note on or before December 31, 2022, we shall issue 25,000 shares of our common stock to Novo Group.                  
Escrow shares released             25,000      
Escrow shares balance             25,901      
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        
Upsider Asset Purchase [Member]                    
Restricted Common Stock         323,094          
Number Of Reserve Shares         51,940          
Restricted Stock Par Value         $ 7.88          
Total Purchase Price         $ 3,900,000          
Net Cash         69,983          
Restricted Stock Expense         $ 2,544,362          
Issuance Of Earn-out Shares         321,390          
One Wire Asset Purchase [Member]                    
Number Of Reserve Shares     31,066              
Shareholders Consideration Shares     155,327              
Shareholders Consideration Value     $ 1,255,000              
Shareholders Consideration Price Per Share     $ 8.0797              
Fair Value Of Additional Common Stock Shares     $ 45,751              
Common Stock Value At The Acquisition Date     1,436,777              
Purchase Price Allocation     1,500,000              
Total Purchase Price     $ 1,482,528              
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                
Novo Asset Purchase [Member]                    
Contingent Consideration, Description       $1,337,500 in cash, (2) a $3,000,000 promissory note with an interest rate of 6%, that matures on February 1, 2024 (the "Novo Note"), (3) working capital adjustments in the amount of approximately $217,045, which was paid as of September 30, 2021 and (4) 508,711 restricted shares of common stock valued at $2,019,583 (based on the acquisition date share price), 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            
Increase in accounts receivable             $ 35,644