XML 1055 R46.htm IDEA: XBRL DOCUMENT v3.23.2
NOTE 4 - ACQUISITIONS (Tables)
 12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
NOTE 4 - ACQUISITIONS - Whisl Consideration
   May 13,
Fair Value of Consideration:  2022
Cash   $1,250,000 
1,461,653 shares of common stock    550,000 
Total Purchase Price   $1,800,000 
NOTE 4 - ACQUISITIONS - Smartbiz Consideration
   June 1,
Fair Value of Consideration:  2022
Cash   $800,000 
2,850,330 shares of common stock    1,000,000 
Total Purchase Price   $1,800,000 
NOTE 4 - ACQUISITIONS - Whisl Assets and Liabilities Acquired
    
Total purchase price  $1,800,000 
Cash   141,113 
Accounts receivable   109,762 
Total identifiable assets   250,875 
      
Accounts payable   (241,426)
Other current liabilities   (2,075)
Total liabilities assumed   (243,501)
Net assets   7,374 
      
Non-controlling interest   3,613 
Total net assets   3,761 
Goodwill  $1,796,239 
NOTE 4 - ACQUISITIONS - Smartbiz Assets and Liabilities Acquired
    
Total purchase price  $1,800,000 
Cash   19,755 
Accounts receivable   789,515 
Total identifiable assets   809,270 
      
Accounts payable   (807,265)
Other current liabilities   (76,839)
Total liabilities assumed   (884,104)
Accumulated deficit   (74,834)
      
Non-controlling interest   (36,669)
Total accumulated deficit   (38,165)
Goodwill  $1,838,165 
NOTE 4 - ACQUISITIONS - Unaudited Pro Forma Results of Operations
                 
   Years Ended
   December 31,
   2022  2021
Revenues  $103,353,405   $77,483,732 
Cost of revenues   101,717,011    74,237,359 
Gross profit   1,636,394    3,246,373 
           
Operating expenses   5,762,097    6,102,433 
Operating loss   (4,125,703)   (2,856,060)
           
Other expense   (2,674,101)   (880,112)
           
Net Loss  $(6,799,804)  $(3,736,172)