XML 80 R68.htm IDEA: XBRL DOCUMENT v3.23.1
BUSINESS COMBINATION (Details Narrative) - USD ($)
 1 Months Ended 12 Months Ended
Apr. 02, 2022
Jul. 07, 2021
May 10, 2021
Oct. 19, 2022
Aug. 27, 2021
Mar. 31, 2021
Mar. 25, 2021
Jan. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Jun. 30, 2022
Jun. 01, 2022
Apr. 01, 2022
Dec. 13, 2021
Common Share Issued           6,479       89,172        
Cash Consideration                 $ 0          
Increase in accounts receivable                 $ 1,492,093 $ 4,690,668        
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. These shares will be issued in 2023.                          
Escrow shares released                 25,000          
Escrow shares balance                     25,901      
Upsider Asset Purchase [Member]                            
Restricted Common Stock             323,094              
Number Of Reserve Shares             51,940              
Restricted Stock Par Value             $ 7.88              
Total Purchase Price             $ 390,000              
Net Cash             69,983              
Restricted Stock Expense             $ 2,544,362              
Issuance Of Earn-out Shares             321,390              
Parrut Asset Purchase [Member]                            
Per Share Price       $ 0.98                    
Common Share Issued       1,374,678                    
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, (ii) a $3,000,000 promissory note with an interest rate of 6%, that originally matured 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 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          
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               180,000            
Shares Held In Reserve                           33,151
Restricted Stock Expense               1,625,183            
Acquired Intangible Assets               $ 180,000            
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     150,000                      
Total Purchase Price     $ 1,482,528