XML 43 R30.htm IDEA: XBRL DOCUMENT v3.24.1
BUSINESS COMBINATION (Tables)
12 Months Ended
Dec. 31, 2023
Business Acquisition [Line Items]  
Schedule of financial information
     
Description  2022 
     
Revenues  $25,397 
Net Income (loss)  $(14,298)

Trust Codes Global Limited [Member]  
Business Acquisition [Line Items]  
Schedule of allocation for the acquisition
             
Cash   363      
Fair value of contingent consideration     1,125      
Stock (issuance of 353,492 shares of common stock) (a)     625      
Total purchase price    $ 2,113      
           
          Amortization
          Period
Purchase price allocation:            
Prepaid expenses    $ 25      
Property and Equipment, net     18      
ROU Asset     171      
Developed Technology     485     8 years
Trade Names/Trademarks     148     18 years
Customer Relationships     68     10 years
Goodwill     1,383      
Accounts payable and other accrued expenses     (14 )    
Current lease liability     (63 )    
Long term lease liability     (108 )    
     $ 2,113      

 

(a)Stock issued was calculated based on the 15 day volume-weighted average price (“VWAP”) through February 28, 2023 calculated at $1.8388.
Peri Ship LLC [Member]  
Business Acquisition [Line Items]  
Schedule of allocation for the acquisition
           
             
                 
Cash     7,500          
Promissory note     2,000          
Stock (issuance of 305,473 shares of common stock) (1)     974          
Total purchase price     10,474          
             
          Amortization  
          Period  
Purchase price allocation:                
Accounts receivable, net     836          
Prepaid expenses     5          
Developed Technology     3,143       6 years  
Trade Names/Trademarks     1,111       13 years  
Customer Relationships     1,839       10 years  
Non-Compete Agreement     191       5 years  
Property and Equipment, net     193          
Goodwill     3,988          
Accounts payable and other accrued expenses     (832 )        
      10,474          

 

(1)Stock issued was calculated based on the 15 days prior to April 22, 2022, volume-weighted average price (“VWAP”) calculated at $3.2736.