XML 36 R24.htm IDEA: XBRL DOCUMENT
v3.22.4

Business Combinations (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract] |
Schedule of Assets and Liabilities assumed | The total purchase consideration, including adjustment during the measurement period, was allocated to the assets acquired and liabilities assumed as set forth below: Schedule of Assets and Liabilities assumed
|  | Amounts Recognized as of Acquisition Date (as previously reported) |  |  | Measurement Period Adjustments |  |  | Amounts Recognized as of Acquisition Date (as adjusted) |
Purchase Consideration |  |  |  |  |  |  |  |  |  |  |  |
Fair value of common shares issued |  | $ | 25,160,223 |  |  | $ | 480,776 |  |  | $ | 25,640,999 |
Payable to shareholder |  |  | 100,000 |  |  |  | (100,000 | ) |  |  | - |
Fair value of contingent shares |  |  | 8,684,669 |  |  |  | 165,957 |  |  |  | 8,850,626 |
Fair value of contingent warrants |  |  | 1,747,972 |  |  |  | 33,402 |  |  |  | 1,781,374 |
Total fair value of consideration transferred |  | $ | 35,692,864 |  |  | $ | 580,135 |  |  | $ | 36,272,999 |
Identifiable assets acquired and liabilities assumed |  |  |  |  |  |  |  |  |  |  |  |
Cash |  | $ | 1,196,243 |  |  | $ | - |  |  | $ | 1,196,243 |
Accounts receivable |  |  | 31,170 |  |  |  | - |  |  |  | 31,170 |
Prepaid expenses and other current assets |  |  | 70,321 |  |  |  | - |  |  |  | 70,321 |
Property and equipment |  |  | 408,173 |  |  |  | - |  |  |  | 408,173 |
Technology - In-process research and development |  |  | 26,101,000 |  |  |  | - |  |  |  | 26,101,000 |
Non-competition agreements |  |  | 1,094,000 |  |  |  | - |  |  |  | 1,094,000 |
Accounts payable and accrued other expenses |  |  | (1,069,274 | ) |  |  | (101,593 | ) |  |  | (1,170,867 | )
Deferred tax liability |  |  | (6,845,587 | ) |  |  | - |  |  |  | (6,845,587 | )
Total identifiable net assets |  |  | 20,986,046 |  |  |  | (101,593 | ) |  |  | 20,884,453 |
Goodwill |  |  | 14,706,818 |  |  |  | 681,728 |  |  |  | 15,388,546 |
Total |  | $ | 35,692,864 |  |  | $ | 580,135 |  |  | $ | 36,272,999 |

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration