XML 51 R31.htm IDEA: XBRL DOCUMENT v3.22.2.2
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    
-
 

 

(a)Supplemental Pro forma Information consists of material, nonrecurring pro forma adjustments directly attributable to the reverse acquisition and Sysorex Recapitalization

 

(b) Net Loss does not include supplemental pro forma information included in (a) above.