XML 42 R21.htm IDEA: XBRL DOCUMENT v3.21.2
Business Combination (Tables)
9 Months Ended
Sep. 30, 2021
Business Combination and Asset Acquisition [Abstract]  
Summary of Holding Period and Shares Eligible To Sold

 

Holding Period
from Closing Date
  Percentage of shares
eligible to be sold or transferred
6 months  Up to 12.5%
9 months  Up to 25.0%
24 months  Up to 75.0%
36 months  Up to 100.0%
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

The following table summarizes the acquisition date fair value of the consideration paid, identifiable assets acquired, and liabilities assumed including an amount for goodwill:

 

      
Common stock, 27,305,442 shares at fair market value  $1,449,919 
Common stock, 27,305,442 shares at fair market value  $1,449,919 
8% Unsecured, Convertible promissory note payable to seller   350,000 
Total purchase price  $1,799,919 
      
Tangible assets acquired  $1,094,326 
Liabilities assumed   (294,671)
Net tangible assets acquired   799,655 
      
Identified Intangible Assets    
Customer Relationships  $672,000 
Trademarks   121,000 
Non-compete agreements   22,000 
Total Intangible Assets   815,000 
      
Goodwill  $185,264 
      
Total purchase price  $1,799,919 
Schedule of Business Acquisition, Pro Forma Information

   Nine months ended September 30, 2021 
Revenue  $5,258,139 
Net Loss  $(1,087,932)
Basic and Diluted Loss per Share  $(0.00)
Basic and Diluted Weighted Average Common Shares Outstanding   346,431,786