XML 75 R39.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions (Tables)
 9 Months Ended 12 Months Ended
Sep. 30, 2020
Sep. 30, 2022
Police Ordnance [Member]    
Disclosure of detailed information about business combination [line items]    
Disclosure of purchase consideration [Table Text Block]  
    Number     Fair Value  
Common shares   3,965   $ 377,503  
Warrants   200,000   $ 132,000  
Contingent shares   875   $ 83,319  
Total fair value purchase consideration       $ 592,822  
Disclosure of net cash inflow as at closing of acquisition [Table Text Block]  
Cash assumed on acquisition $ 162,547  
less: consideration paid in cash   -  
Net cash inflow on acquisition $ 162,547  
Disclosure of total fair value consideration [Table Text Block]  
Total purchase consideration at fair value $ 592,822  
       
Police Ordnance's net assets:      
Cash   162,547  
Trade and other receivables   104,432  
Inventories   352,685  
Intangible assets:      
Purchase orders   100,000  
Customer relationships   50,000  
ARWENTM tradename   44,000  
Accounts payable and accrued liabilities   82,963  
Corporate tax liability   32,338  
Contract liabilities   29,861  
Borrowings   26,238  
Deferred tax liabilities   49,442  
Net assets at fair value $ 592,822  
DEFSEC [Member]    
Disclosure of detailed information about business combination [line items]    
Disclosure of minimum annual royalty payments [Table Text Block]  
Date   Amount  
April 29 2023 $ 150,000  
April 29 2024 $ 150,000  
April 29 2025 $ 200,000  
April 29 2026 $ 200,000  
April 29 2027 $ 250,000  
April 29 2028 $ 250,000  
April 29 2029 $ 300,000  
April 29 2030 $ 300,000  
April 29 2031 $ 350,000  
April 29 2032 $ 350,000  
Total $ 2,500,000  
Disclosure of purchase consideration [Table Text Block]  
    Number     Fair Value  
Common shares   14,286   $ 1,290,000  
Warrants   500,000   $ 425,000  
Minimum royalty payments       $ 1,191,219  
             
Total       $ 2,906,219  
             
Identifiable intangible assets            
   Technology asset       $ 2,906,219  
Foremost [Member]    
Disclosure of detailed information about business combination [line items]    
Disclosure of detailed information about fair value of the net assets acquired and total consideration transferred [Table Text Block]
Number of common shares issued to Foremost shareholders   12,836  
KWESST's stock price at closing of reverse acquisition (1) $ 49.00  
Common shares $ 628,949  
Options   41,155  
Total consideration transferred $ 670,104  
Number of common shares issued to      
Foremost shareholders   12,836  
KWESST's stock price at closing of reverse acquisition (1) $ 49.00  
Common shares $ 628,949  
Options   41,155  
Total consideration transferred $ 670,104  
Disclosure of total fair value consideration [Table Text Block]
Total fair value consideration $ 670,104  
Foremost's net assets (liabilities):      
Cash $ 78,589  
Other receivables   1,900  
Accounts payable and accrued liabilities   (225,088 )
Net assets (liabilities) at fair value   (144,599 )
Residual balance allocated to listing expense (included in M&A costs)   814,703  
Total $ 670,104  
Total fair value consideration $ 670,104  
       
Foremost's net assets (liabilities):      
Cash $ 78,589  
Other receivables   1,900  
Accounts payable and accrued liabilities   (225,088 )
Net assets (liabilities) at fair value   (144,599 )
Residual balance allocated to listing expense (included in M&A costs)   814,703  
Total $ 670,104  
SageGuild LLC [Member]    
Disclosure of detailed information about business combination [line items]    
Disclosure of purchase consideration [Table Text Block]
Cash consideration $ 134,192  
Share issuance with no condition   33,600  
Elected share issuances   133,680  
Contingent consideration   180,000  
Total purchase consideration $ 481,472