Quarterly report pursuant to Section 13 or 15(d)

Note 6 - Acquisitions (Tables)

v3.22.2.2
Note 6 - Acquisitions (Tables)
9 Months Ended
Sep. 30, 2022
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
   

Useful
Lives
(years)

   

Amounts

 

Valuation Methodology

Cash

        $ 81,473    

Accounts receivable

          611,471    

Other current assets

          6,338    

Intangible assets with estimated useful lives:

           

Customer relationships

  8       1,090,000  

Replacement cost and relief from royalty

Non-compete agreements

  3       120,000  

Multi-period excess earnings

Intangible assets with indefinite lives:

               

Trade names

          280,000    

Goodwill

          785,000    

Total assets acquired

          2,974,282    

Current liabilities

          (458,925 )  

Net assets acquired

        $ 2,515,357    
   

Useful
Lives
(years)

   

Amounts

 

Valuation Methodology

Cash

        $ 20,235    

Fixed assets

          8,902    

Intangible assets with estimated useful lives:

               

Technology

  5       2,900,000  

Replacement cost and relief from royalty

Customer relationships

  6       3,860,000  

Multi-period excess earnings

Goodwill

          4,560,099    

Total assets acquired

          11,349,236    

Current liabilities

          (344,136 )  

Net assets acquired

        $ 11,005,100    
Business Acquisition, Pro Forma Information [Table Text Block]
   

Three months ended September 30,

    Nine months ended September 30,  
                         
   

2022

   

2021

   

2022

   

2021

 

Revenues

  $ 2,306,379     $ 4,299,925     $ 9,619,273     $ 13,677,429  

Net loss

  $ (4,700,519 )   $ (802,424 )   $ (8,304,268 )   $ (2,128,680 )
Gray Matters [Member]  
Notes Tables  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]

Net cash consideration

  $ 7,240,100  

Buyer common stock

    1,500,000  

Fair value of deferred consideration

    1,335,000  

Fair value of contingent consideration

    930,000  

Total

  $ 11,005,100