XML 50 R24.htm IDEA: XBRL DOCUMENT v3.22.4
ACQUISITION (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2022
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]    
SCHEDULE OF PRELIMINARY ALLOCATION OF CONSIDERATION

Details of the carrying amount and the fair value of identifiable assets and liabilities acquired and purchase consideration paid were as follows:

 

Consideration given up     
Common shares  $7,774,000 
Total consideration given up  $7,774,000 
      
Fair value of identifiable assets acquired, and liabilities assumed     
Net working deficit  $(613,156)
Property, plant, and equipment   12,500 
Intangible assets   6,600,000 
Goodwill   1,774,656 
Total identifiable assets  $7,774,000 
 
SCHEDULE OF PRELIMINARY ALLOCATION OF CONSIDERATION  

Details of the carrying amount and the fair value of identifiable assets and liabilities acquired and purchase consideration paid are as follows:

      
Consideration     
Common shares  $12,500,000 
Warrants   1,200,000 
Contingent consideration1   9,926,000 
Total consideration  $23,626,000 
      
Fair value of identifiable assets acquired, and liabilities assumed     
Net working capital  $30,908 
Property, plant, and equipment   9,092 
Intangible assets   18,170,000 
Goodwill   5,416,000 
Total identifiable assets  $23,626,000 

SCHEDULE OF ASSETS AND LIABILITIES ACQUIRED AND PURCHASE CONSIDERATION  

Details of the carrying amount and the fair value of identifiable assets and liabilities acquired and purchase consideration paid are as follows:

 

      
Consideration given up     
Common shares  $7,774,000 
Total consideration given up  $7,774,000 
      
Fair value of identifiable assets acquired, and liabilities assumed     
Net working deficit  $(613,156)
Property, plant, and equipment   12,500 
Intangible assets   6,600,000 
Goodwill   1,774,656 
Total identifiable assets  $7,774,000