XML 41 R29.htm IDEA: XBRL DOCUMENT v3.21.2
ACQUISITION OF TOPPOP (Details) - USD ($)
Sep. 30, 2021
Jul. 26, 2021
Dec. 31, 2020
Sep. 30, 2020
Dec. 31, 2019
Cash $ 5,682,650   $ 457,041 $ 499,100 $ 263,638
Accounts receivable 2,829,278   334,458    
Furniture and equipment 0   0    
Inventory 1,614,520   507,500    
Right-of-use asset 588,799   45,381    
Equipment deposit 2,155,330   0    
Security deposit 131,529   0    
Accounts payable (3,255,436)   (3,089,773)    
Notes payable (5,050,000)   (28,458)    
Operating lease liability (347,595)   (22,909)    
Deferred revenue (351,194)   0    
Tradename / Trademarks 6,121,400   0    
Customer Base 13,929,000   0    
Cash at closing   $ 3,995,500      
Contingent consideration 21,129,464   0    
Goodwill $ 16,492,086   $ 0    
TopPop acquisition [Member]          
Cash   447,230      
Accounts receivable   5,432,608      
Furniture and equipment   1,848,580      
Inventory   1,194,936      
Right-of-use asset   620,219      
Equipment deposit   320,810      
Security deposit   131,529      
Accounts payable   (2,432,621)      
Notes payable   (5,936,323)      
Operating lease liability   (628,218)      
Deferred revenue   (394,759)      
Net Tangible Assets   603,991      
Tradename / Trademarks   6,121,400      
IP/Technology   874,000      
Non-compete agreement   2,290,200      
Customer Base   13,929,000      
Total assets acquired   23,214,600      
Cash at closing   3,995,000      
Fair value of common stock   10,143,744      
Contingent consideration   21,129,464      
Consideration: Note payable   5,042,467      
Goodwill   $ 16,492,086