XML 39 R27.htm IDEA: XBRL DOCUMENT v3.23.4
BUSINESS COMBINATIONS (Tables)
9 Months Ended
Sep. 30, 2023
Business Combination and Asset Acquisition [Abstract]  
SCHEDULE OF PURCHASE CONSIDERATION

 

      
TraQiQ, Inc. market capitalization at closing  $27,162,222 
Total purchase consideration  $27,162,222 
SCHEDULE OF TANGIBLE AND INTANGIBLE ASSETS ACQUIRED AND LIABILITIES ASSUMED AT THEIR PRELIMINARY ESTIMATED FAIR VALUES

The Company recorded all tangible and intangible assets and liabilities at their preliminary estimated fair values on the acquisition date. The Company is currently in the process of finalizing the estimated fair values with a third-party specialist. The following represents the allocation of the estimated purchase consideration:

 

   Preliminary 
   Estimated 
Description  Fair Value 
     
Assets:     
Cash  $69,104 
Accounts receivable   369,338 
Prepaid expenses and other current assets   17,893 
Inventory   416,046 
Fixed assets   1,134 
Intangible assets   10,681,477 
Goodwill   22,319,908 
Assets acquired total  $33,874,900 
      
Liabilities:     
Accounts payable and accrued expenses  $(1,009,993)
Customer deposits   (311,544)
Accrued payroll and related taxes   (21,077)
Derivative liability   (219,171)
Convertible notes payable   (1,466,382)
Convertible notes payable – related parties   (102,851)
Notes payable   (3,579,160)
Notes payable – related parties   (2,500)
Liabilities acquired total  $(6,712,678)
      
Net fair value of assets (liabilities)  $27,162,222 
SCHEDULE OF SUPPLEMENTAL PRO-FORMA FINANCIAL INFORMATION

The following supplemental pro-forma financial information approximate combined financial information assumes that the acquisition had occurred at the beginning of the year ended December 31, 2022:

 

   Nine Months Ended   Year Ended 
   September 30,   December 31, 
   2023   2022 
Total revenue  $5,936,731   $4,204,694 
Net loss  $(122,348,055)  $(24,337,792)
Pro forma loss per common share  $(1.46)  $(5.52)
Pro forma weighted average number of common shares basic and diluted   84,039,244    4,410,595