Acquisitions (Tables)

12 Months Ended

Dec. 31, 2022

Acquisitions [Abstract]

Schedule of components of the purchase price

Purchase price:
Cash paid to seller	$	300,000
Fair value of equity investment purchased on June 1, 2021		175,000
Total purchase price		475,000
Assets acquired:
Cash		5,232
Accounts Receivable		7,645
Inventory		19,970
Total assets acquired		32,847
Liabilities assumed:
Accounts payable and accrued expenses		5,309
Deferred Revenue		671
Total liabilities assumed		5,980
Net assets acquired		26,867
Non-controlling interest in consolidated subsidiary		56,865
Excess purchase price	$	504,998

Purchase price:
Cash paid to seller	$	144,750
Shares granted to seller		893,521
Total purchase price		1,038,271
Assets acquired:
Cash		26,575
Accounts Receivable		446,272
Total assets acquired		472,847
Liabilities assumed:
Accounts payable and accrued expenses		353,017
Total liabilities assumed		353,017
Net assets acquired		119,830
Non-controlling interest in consolidated subsidiary		1,190,000
Excess purchase price	$	2,108,442

Purchase price:
Shares granted to seller	$	424,698
Fair value of equity investment purchased before October 4, 2021		307,665
Total purchase price		732,363
Assets acquired:
Cash		186,995
Inventory		47,250
Total assets acquired		234,246
Liabilities assumed:
Accounts payable		40,000
Total liabilities assumed		40,000
Net assets acquired		194,246
Non-controlling interest in consolidated subsidiary		720,581
Excess purchase price	$	1,258,698

Purchase price:
Cash paid to seller	$	1
Total purchase price		1
Assets acquired:
Cash		44,977
Accounts Receivable		2,676
Inventory		194,365
Total assets acquired		242,018
Liabilities assumed:
Accounts payable and accrued expenses		127,116
Notes payable		293,888
Total liabilities assumed		421,004
Net liabilities acquired		(178,986	)
Excess purchase price	$	178,987

Purchase price:
Cash paid to seller	$	150,000
Total purchase price		150,000
Assets acquired:
Cash		73,344
Inventory		46,375
Total assets acquired		119,719
Liabilities assumed:
Accounts payable and accrued expenses		1,316
Notes payable		75,000
Total liabilities assumed		76,316
Net assets acquired		43,403
Excess purchase price	$	106,596

Schedule of excess purchase price amounts

Goodwill	$	7,198
Trade Names & Trademarks		100,000
Know-How and Intellectual Property		316,500
Website		51,300
Customer Relationships		30,000
Excess purchase price	$	504,998

Goodwill	$	1,349,697
Trade Names & Trademarks		85,945
Non-Compete Agreements		45,190
Influencers / Customers		627,610
Excess purchase price	$	2,108,442

Goodwill	$	64,230
Trade Names & Trademarks		208,304
Know-How and Intellectual Property		858,300
Website		127,864
Excess purchase price	$	1,258,698

Goodwill	$	12,691
Trade Names & Trademarks		19,970
Know-How and Intellectual Property		107,633
Customer Relationships		38,693
Excess purchase price	$	178,987

Goodwill	$	46,460
Trade Names & Trademarks		16,705
Know-How and Intellectual Property		16,704
Website		16,704
Customer Relationships		10,023
Excess purchase price	$	106,596

Schedule of unaudited pro-forma combined results of operations

	Year Ended
	2021
Revenues	$	6,492,696
Net loss attributable to common shareholders	$	(44,422,150	)
Net loss per share	$	(3.43	)
Weighted average number of shares outstanding		12,934,549

	Year Ended
	2022
Revenues	$	5,482,827
Net loss attributable to common shareholders	$	(36,638,249	)
Net loss per share	$	(1.66	)
Weighted average number of shares outstanding		22,092,836