XML 40 R30.htm IDEA: XBRL DOCUMENT v3.22.1
Basis of Presentation (Tables)
12 Months Ended
Dec. 31, 2021
Accounting Policies [Abstract]  
Schedule of fair value of the identified assets acquired and liabilities
   Reverse   Sysorex   Aggregate 
   Acquisition   Recapitalization   Fair 
(In thousands of dollars)  Fair Value   Fair Value   Value 
             
Cash  $28   $
    -
   $28 
Accounts receivable   4,673    
-
    4,673 
Prepaid assets and other current assets   2,551    (1,289)   1,262 
Property and equipment   7    
-
    7 
Goodwill   1,634    
-
    1,634 
Customer Relationships Intangible   1,900    
-
    1,900 
Tradename Intangible   1,060    
-
    1,060 
Other assets   29    
-
    29 
Accounts payable   (10,437)   519    (9,918)
Accrued liabilities   (2,722)   1,589    (1,133)
Deferred revenue   (590)   
-
    (590)
Short term debt   (7,136)   3,871    (3,265)
Long term debt   (12,711)   12,711    
-
 
Other liabilities   (9)   
-
    (9)
                
Fair value allocated to net assets / (liabilities)  $(21,723)  $17,401   $(4,322)
                
Fair value of consideration and recapitalization equity  $281   $19,401   $19,682 
Merger charges   (22,004)   
-
    (22,004)
Debt restructuring fees   
-
    (2,000)   (2,000)
                
Net Sysorex equity and charges to income (loss)  $(21,723)  $17,401   $(4,322)

 

Schedule of proforma results of operations
   December 31, 
   2021
(As Restated)
   2020 
         
Total Revenues  $26,519   $13,394 
           
Net Loss (b)   (24,160)   (1,993)
           
Net Loss per share - basic and diluted   (0.174)   (0.026)
           
Weighted Average Shares Outstanding - basic and diluted   139,061,084    75,540,013 
           
Supplemental Pro forma Information (a)          
           
Merger charges   22,004    
-
 
Restructuring fee   2,000    
-
 
Transaction costs - Accounting acquirer and acquiree   3,093    
-
 
           
Total Nonrecurring Pro forma Adjustments   27,097    
-