XML 31 R21.htm IDEA: XBRL DOCUMENT v3.22.2.2
Business Combination (Tables)
9 Months Ended
Sep. 30, 2022
Business Acquisition [Line Items]  
Summary of Holding Period and Shares Eligible To Sold

 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:

 

 Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

      
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  $1,101,604 
Liabilities assumed   (294,671)
Net tangible assets acquired   806,933 
      
Identified Intangible Assets     
Customer relationships  $600,000 
Trademarks   121,000 
Non-compete agreements   22,000 
Total intangible assets   743,000 
      
Goodwill  $249,986 
      
Total purchase price  $1,799,919 
Summary of Asset Acquisition

The following table summarizes the asset acquisition date fair value of the consideration paid, identifiable assets acquired, including an amount for overpayment and transaction fees:

 

 Summary of Asset Acquisition

   Book Value   Overpayment Allocation   Transaction Cost Allocation   Fair Value 
Rental Inventory  $23,408   $22,156   $3,038   $48,602 
Fixed Assets   24,360    23,058    3,161    50,579 
Retail Inventory   29,292    27,726    3,801    60,819 
Total Cost  $77,060   $72,940   $10,000   $160,000 
Schedule of Business Acquisition, Pro Forma Information

The following unaudited pro forma information assumes all business combinations occurred on January 1, 2021. For all of the business acquisitions depreciation and amortization have been included in the calculation of the below pro forma information based upon the actual acquisition costs.

 

 Schedule of Business Acquisition, Pro Forma Information

  

Nine months ended
September 30, 2021

(unaudited)

 
Revenue  $5,489,338 
Net Loss  $(1,096,903)
Basic and Diluted Loss per Share  $(0.00)
Basic and Diluted Weighted Average Common Shares Outstanding   348,134,156 
Gold Coast Scuba LLC [Member]  
Business Acquisition [Line Items]  
Summary of Holding Period and Shares Eligible To Sold

The Consideration Shares are subject to leak out agreements whereby the shareholders are unable to sell or transfer shares based upon the following:

 

 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 25.0%
9 months   Up to 50.0%
12 months   Up to 100.0%
Gold Coast Scuba [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisition, Pro Forma Information

The information included in the pro forma amounts is derived from historical information obtained from the sellers of the businesses. The pro forma amounts for basic and diluted weighted average shares outstanding have been adjusted to include the stock issued in connection with the acquisition of Gold Coast Scuba.

 Schedule of Business Acquisition, Pro Forma Information

 

  

Nine months ended
September 30, 2022

(unaudited)

 
Revenue  $7,261,794 
Net Loss  $(1,126,690)
Basic and Diluted Loss per Share  $(0.00)
Basic and Diluted Weighted Average Common Shares Outstanding   408,904,845