XML 65 R53.htm IDEA: XBRL DOCUMENT v3.23.1
Asset Acquisition - Securities Purchase Agreement (Details) - USD ($)
 1 Months Ended 12 Months Ended
Jun. 30, 2022
Dec. 31, 2022
Asset Acquisition - Securities Purchase Agreement (Details) [Line Items]    
Earn out payment, description   In addition to the Cash Consideration, Visicom is entitled to receive an additional payment of up to $600,000 (the “Earn-Out Payment”) based on the sales of the ManyCam software less chargebacks and refunds (“Gross Sales”) in the six-month period following the Closing (the “Earn-Out Period”) as follows: (i) if the Gross Sales during the Earn-Out Period are greater than $800,000, the Earn-Out Payment shall be $600,000, (ii) if the Gross Sales during the Earn-Out Period are greater than $700,000 but less than $800,000, the Earn-Out Payment shall be $300,000, (iii) if the Gross Sales during the Earn-Out Period are greater than $600,000 but less than $700,000, the Earn-Out Payment shall be $150,000 and (iv) if the Gross Sales during the Earn-Out Period do not exceed $600,000, then the Seller will not be paid any portion of the Earn-Out Payment. The Company concluded that the Conveyed Assets were not considered a business for purposes of Regulation S-X and ASC 805, Business Combinations. While Gross Sales during the Earn Out Period exceeded $600,000 and was less than $700,000, there were some adjustments made to calculation and it was agreed by both parties to a negotiated amount. As a result, the Company recorded a liability in the amount of $85,000 for payment to the Seller, with a corresponding adjustment to the cost basis of the Conveyed Assets.
Additional payment   $ 600,000
Weighted average cost, percentage   23.20%
Discount premium, percentage   7.00%
Estimated aggregate term   5 years
Incurred expenses   $ 242,000
Deferred tax liability   900,000
Initial upfront nonrefundable payment $ 65,000  
Recognized payment   $ 65,000
Tradenames [Member]    
Asset Acquisition - Securities Purchase Agreement (Details) [Line Items]    
Economic useful life   3 years
2023 [Member]    
Asset Acquisition - Securities Purchase Agreement (Details) [Line Items]    
Amortization expense   $ 804,333
2024 [Member]    
Asset Acquisition - Securities Purchase Agreement (Details) [Line Items]    
Amortization expense   804,333
2025 [Member]    
Asset Acquisition - Securities Purchase Agreement (Details) [Line Items]    
Amortization expense   566,029
2026 [Member]    
Asset Acquisition - Securities Purchase Agreement (Details) [Line Items]    
Amortization expense   379,633
2027 [Member]    
Asset Acquisition - Securities Purchase Agreement (Details) [Line Items]    
Amortization expense   379,633
Thereafter [Member]    
Asset Acquisition - Securities Purchase Agreement (Details) [Line Items]    
Amortization expense   $ 546,250
Developed Software and Customer [Member]    
Asset Acquisition - Securities Purchase Agreement (Details) [Line Items]    
Economic useful life   7 years
Cash Consideration [Member]    
Asset Acquisition - Securities Purchase Agreement (Details) [Line Items]    
Cash purchase price   $ 2,700,000